Eastside Hardware Store |
|
Revenue from sales |
$100,000 |
Less cost of goods sold |
60,000 |
Gross profit from sales |
$40,000 |
Less operating expenses |
25,000 |
Net income |
$15,000 |
It is reported as the following
example.
Iowa Sales, Incorporated |
|
Revenue from sales | |
Gross sales |
$306,200 |
Less cost of goods sold |
1,900 |
Sales discounts |
4,300 |
|
|
Net Sales |
$300,000 |
1.Gross Sales
These are the goods that
were sold to the customers. The sales
are rung up on the cash register.
Nov. 3 |
Cash |
$1,205 |
|
Sales |
$1,205 |
||
To record the day’s cash sales. | |||
Nov. 3 |
Accounts Receivable |
$45 |
|
Sales |
$45 |
||
Sold merchandise on credit |
2.Sales Returns and Allowances.
In most stores, customers
are allowed to return any unsatisfactory merchandise they bought. This
is important information for the store managers. This
indicates dissatisfied customers, so it deserves its own account.
Nov. 4 |
Sales Returns and Allowances |
$20 |
|
Accounts Receivable (or Cash) |
$20 |
||
Customer returned unsatisfactory merchandise. |
3.Sales Discounts.
When goods are sold on credit, the amount and time of the payment is stated clearly. When credit periods are long, creditors often grant discounts for early payments.
For example, Iowa Sales,
Incorporated sold $100 of merchandise to a customer on credit. The
terms of the agreement are 2/10,
N/60
Nov. 12 |
Accounts Receivable |
$100 |
|
Cash |
$100 |
||
Sold merchandise, terms 2/10, N/60. |
F The customer can pay
$98 up to Nov. 22 or the customer
can wait and pay the amount on Jan. 11.The
customer paid early
and received the discount.
Nov. 22 |
Cash |
$98 |
|
Sales Discounts |
$2 |
||
Accounts Receivable |
$100 |
||
Received payment for the Nov. 12 sale less the discount. |
F All sales discounts
are recorded in one account. This
account is closed at the end of the accounting period. Sales discounts
reduce revenue from sales.
Stores sell thousands of goods, so when goods are sold, the store does not know the cost of selling that good. Stores usually wait to the end of the accounting period to take an inventory to determine the cost of goods sold. This is called a periodic inventory system. (This is this chapter).
If a business is small
and sells a limited number of goods (such as a car dealership), the cost
of the goods sold can be recorded, when the good is sold. This
is called a perpetual inventory system.
To use a periodic inventory system, you need three pieces of information.
Cost of goods on hand at the beginning of the period |
$19,000 |
Cost of goods purchased during the period |
232,000 |
Goods available for sale during the period |
$251,000 |
Less unsold goods on hand at the period end* |
21,000 |
Cost of goods sold during the period |
$230,000 |
*This is determined by
inventory count.
1.Merchandise Inventories.
2.Cost of Merchandise Purchased.
To determine the cost of
merchandise purchased, you must note the invoice price of goods purchased
and subtract any discounts, returns, and allowances.
Nov. 5 | Purchases |
$1,000 |
|
Accounts Payable |
$1,000 |
||
Purchased merchandise on credit, invoice dated Nov. 2, terms 2/10, N/30 |
The firm pays for the goods
to get the discount.
Nov. 12 |
Accounts Payable |
$1,000 |
|
Purchase Discount |
$20 |
||
Cash |
$980 |
||
Paid for the purchase of Nov. 5 less the discount. |
Nov. 14 |
Accounts Payable |
$65 |
|
Purchase Returns and Allowances |
$65 |
||
Returned defective merchandise. |
Sometimes the store has
to pay for the transportation cost of getting the goods from the factory
to the store.
Nov. 24 |
Transportation-in |
$22 |
|
Cash |
$22 |
||
Paid express charges on merchandise purchased. |
When there are transportation
charges, the buyer and seller must agree to which party pays for it.
Income Statement |
|
Purchases |
$235,800 |
Less: Purchase returns and allowances |
1,200 |
Purchase discounts |
4,100 |
Net purchases |
$230,500 |
Add transportation-in |
1,500 |
Cost of goods purchased |
$232,000 |
3.Cost of Goods Sold.
The last example was the
cost of the merchandise purchased. You
have to add in the beginning and ending inventories.
Cost of goods sold: | |||
Merchandise inventory, December 31, 1989 |
$19,000 |
||
Purchases |
$235,800 |
||
Less: Purchase returns and allowances |
1,200 |
||
Purchase discounts |
4,100 |
||
Net purchases |
$230,500 |
||
Add transportation-in |
1,500 |
||
Cost of goods purchased |
$232,000 |
||
Goods available for sale |
$251,000 |
||
Merchandise inventory, December 31, 1990 |
21,000 |
||
Cost of goods sold |
$230,000 |
Stores lose merchandise in a variety of ways, such as shrinkage, spoilage, and shoplifting. When you use a periodic inventory system, these lost items are hidden in the cost of goods sold figure.
A classified income statement for a store has:
1. A revenue section.
2. A cost of goods section.
3. An operating expenses section. This section is broken-down into two parts.
(i) Selling expense - The expense for storing and preparing goods for sale, advertising, delivering goods, etc.
(ii) General and administrative expense - These expenses are for
the overall management of a business, which includes departments: Central
office, accounting, personnel,
and collections office.
Income Statement For Year Ended December 31, 1990 |
|||
Revenue from sales: | |||
Gross sales |
$306,200 |
||
Less :Sales returns and allowances |
1,900 |
|
|
Sales discounts |
4,300 |
6,200 |
|
Net sales |
$300,000 |
||
Cost of goods sold: | |||
Merchandise inventory, December 31, 1989 |
$19,000 |
||
Purchases |
$235,800 |
||
Less: Purchase returns and allowances |
1,200 |
||
Purchase discounts |
4,100 |
||
Net purchases |
$230,500 |
||
Add transportation-in |
1,500 |
||
Cost of goods purchased |
$232,000 |
||
Goods available for sale |
$251,000 |
||
Merchandise inventory, December 31, 1990 |
21,000 |
||
Cost of goods sold |
$230,000 |
||
Gross profit from sales |
$70,000 |
||
Operating expenses: | |||
Selling expenses: | |||
Sales
salaries expense Rent expense, selling expense Advertising expense Store supplies expense Depreciation expense, store equipment |
$18,500 |
||
Total selling expense |
$30,700 |
||
General and administrative expenses: | |||
Office salaries expense Rent expense, office space Insurance expense Office supplies expense Depreciation expense, office equipment |
$25,800 |
||
Total general and administrative expenses |
28,200 |
||
Total operating expenses |
58,900 |
||
Income from operations |
$11,100 |
||
Less income taxes expense |
1,700 |
||
Net Income |
$9,400 |
The account period is 1 year.
1. List all the accounts in the ledger and their balances.
2. You make the adjustments. In the U.S., the corporations have to pay taxes periodically. The corporations do not know what their net income is, so they have to estimate it. The corporations pay taxes on this estimated income periodically, such as once a month. Each tax payment is recorded as an expense.
Work Sheet for Year Ended December 31, 1990 |
||||||||
Unadjusted Trial Balance | Adjustments | Income Statement | Balance Sheet | |||||
Debit |
Credit |
Debit |
Credit |
Debit |
Credit | Debit | Credit | |
Cash | 8,200 | 8,200 | ||||||
Accounts receivable | 11,200 | 11,200 | ||||||
Merchandise inventory | 19,000 |
19,000 |
21,00 | 21,000 | ||||
Prepaid insurance | 900 | 600 | 300 | |||||
Store supplies | 600 | 400 | 200 | |||||
Office supplies | 300 | 200 | 100 | |||||
Store equipment | 29,100 | 29,100 | ||||||
Accum. depr. store equipment |
2,500 |
3,000 |
5,500 | |||||
Office equipment | 4,400 | 4,400 | ||||||
Accum. depr. office equipment |
600 |
700 |
1,300 | |||||
Accounts payable |
3,600 |
3,600 | ||||||
Income taxes payable |
100 |
100 | ||||||
Common stock |
50,000 |
50,000 | ||||||
Retained earnings |
8,600 |
8,600 | ||||||
Dividends declared | 4,000 | 4,000 | ||||||
Sales |
306,200 |
306,200 | ||||||
Sales returns and allowances | 1,900 |
1,900 |
||||||
Sales discounts | 4,300 |
4,300 |
||||||
Purchases | 235,800 |
235,800 |
||||||
Pur. returns and allowances |
1,200 |
1,200 | ||||||
Purchases discounts |
4,100 |
4,100 | ||||||
Transportation-in | 1,500 |
1,500 |
||||||
Sales salaries expense | 18,500 |
18,500 |
||||||
Rent expense, selling space | 8,100 |
8,100 |
||||||
Advertising expense | 700 |
700 |
||||||
Store supplies expense |
400 |
400 |
||||||
Depr. expense, store equipment |
3,000 |
3,000 |
||||||
Office salaries expense | 25,800 |
25,800 |
||||||
Rent expense, office space | 900 |
900 |
||||||
Insurance expense |
600 |
600 |
||||||
Office supplies expense |
200 |
200 |
||||||
Depr. expense, office equipment | 700 |
700 |
||||||
Income taxes expense | 1,600 | 100 |
1,700 |
|||||
376,800 |
376,800 |
5,000 |
5,000 |
323,100 |
332,500 | 78,500 | 69,100 | |
Net Income |
9,400 |
9,400 | ||||||
Total |
332,500 |
332,500 | 78,500 | 78,500 |
However, at the end of
the year, the corporation knows its net income. Usually
the corporation underestimated its taxes, so it makes an adjustment at
the end of the year to pay the correct amount of taxes (lines 12 and 33). The
business owes $100 to the government.
After you make all other adjustments, you place the new balances on its appropriate section (Income or Balance Sheet sections).
3. The income statement should include revenue, cost of goods sold, and expense items.
4. The beginning inventory amount. The $19,000 inventory balance is recorded as a debt on the income statement, because it is a positive element in the calculation of cost of goods sold. Then you add purchases of goods to this amount.
5. The Ending Inventory Amount.
At the end of the year
(i.e. accounting period), you have to take an inventory count. This
is $21,000.This appears as a credit
on the Income Statement, because you have to subtract this off from the
cost of goods sold (i.e. it was not sold). The
store has this inventory, so it is an debit item on the balance sheet (i.e.
asset).
After completing the work sheet and sorting the accounts to the proper columns for the income statement and balance sheet, you can prepare the financial statements.
1. Income Statement.
See income statement of Iowa Sale, Inc.
2. The second statement
is the retained earnings statement. This
is equivalent to changes in owner’s equity, but this is a corporation. This
information is found on the last two columns on the worksheet.
Iowa Sales, Incorporated |
|
Retained earnings, December 31, 1989 |
$8,600 |
Add 1990 net income |
$9,400 |
Total |
$18,000 |
Deduct dividends earned |
$4,000 |
Retained earnings, December 31, 1990 |
$14,000 |
3. Then finally you prepare
the balance sheet. The $14,000 retained
earnings is placed on the balance sheet statement.
Iowa Sales, Incorporated |
||
Assets |
||
Current assets: | ||
Cash Accounts receivables Merchandise inventory Prepaid expenses |
$8,200 |
|
Total current assets |
$41,000 |
|
Plant and equipment: | ||
Store equipment Less accumulated depreciation Office equipment Less accumulated depreciation |
$29,100 |
|
Total plant and equipment |
26,700 |
|
Total Assets |
$67,700 |
|
Liabilities |
||
Current liabilities: | ||
Accounts payable Income taxes payable |
$3,600 |
|
Total liabilities |
$3,700 |
|
Stockholders’ Equity |
||
Common stock, $5 par value, 10,000 shares authorized and
outstanding Retained earnings Total stockholders’ equity |
$50,000 |
|
Total liabilities and stockholders’ equity |
$67,700 |
From the worksheet, you have the necessary journal entries. Then you close the temporary accounts into the Income Summary and also the other accounts.
Before closing entries,
the merchandise inventory account had a balance of $19,000 from the beginning
of the accounting cycle. When the
first closing is posted, this account goes to zero. When
you post the second closing entry, this account goes to $21,000. This
balance will remain throughout the succeeding year.
1990 |
Adjusting Entries |
||
Dec. 31 |
Insurance Expense |
$600 |
|
Prepaid Insurance |
$600 |
||
31 |
Store Supplies Expense |
$400 |
|
Store Supplies |
$400 |
||
31 |
Office Supplies Expense |
$200 |
|
Office Supplies |
$200 |
||
31 |
Depreciation Expense, Store Equipment |
$3,000 |
|
Accumulated Depreciation, Store Equipment |
$3,000 |
||
31 |
Depreciation Expense, Office Equipment |
$700 |
|
Accumulated Depreciation, Office Equipment |
$700 |
||
31 |
Income Taxes Expense |
$100 |
|
Income Taxes Payable |
$100 |
||
Closing Entries |
|||
31 |
Income Summary |
$323,100 |
|
Merchandise Inventory Sales Returns and Allowances Sales Discounts Purchases Transportation-in Sales Salaries Expense Rent Expense, Selling Space Advertising Expense Store Supplies Expense Office Salaries Expense Rent Expense, Office Space Insurance Expense Office Supplies Expense Depreciation Expense, Office Equipment Income Taxes Expense |
$19,000 |
||
31 |
Merchandise Inventory Sales Purchases Returns and Allowances Purchase Discounts |
$21,000 |
|
Income Summary |
$332,500 |
||
31 |
Income Summary |
$9,400 |
|
Retained Earnings |
$9,400 |
||
31 |
Retained Earnings |
$4,000 |
|
Dividends Declared |
$4,000 |
The first income statement shows all major groups of the cost of goods sold and the expenses. Corporations usually simplify their income statements to their shareholders, investors, etc., which is called a single-step income statement. The multi-step income statement is the first income statement you saw for this lecture. Then corporations will simplify their financial statements further by combining the single-step income statement with the Retained Earnings Statement.
Iowa Sales, Incorporated |
||
Revenue from sales |
$300,000 |
|
Expenses: | ||
Cost of goods sold | $230,000 | |
Selling expenses | 30,700 | |
General and administrative expenses | 28,200 | |
Income taxes expense | 1,700 | |
Total expenses |
$290,600 |
|
Net income |
$9,400 |
|
Add retained earnings, December 31, 1989 |
$8,600 |
|
Total |
$18,000 |
|
Deduct dividends declared |
4,000 |
|
Retained earnings, December 31, 1990 |
$14,00 |