Ken Szulczyk's Lecture Notes for Accounting 1 - Accounting for a Merchandising Concern

Lecture #5: Accounting for a Merchandising Concern

 

Eastside Hardware Store
Condensed Income Statement
For Month Ended July 31, 1990

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

Revenue from Sales

It is reported as the following example.
 

Iowa Sales, Incorporated
Income Statement
For Year Ended December 1, 1990

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.
 
 

Periodic and Perpetual Inventory Systems

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.
 

Cost of Goods Sold, Periodic Inventory System

To use a periodic inventory system, you need three pieces of information.

  1. The cost of the merchandise on hand at the beginning of the period.
  2. The cost of the merchandise purchased during the period.
  3. The cost of unsold goods that remain at the end of the period. 

 
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.

  1. Count the unsold items on the shelves in the store and in the stockroom.
  2. Multiply the total count of each good by its unit cost.
  3. Add all the cost of all the goods together.
     

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

Inventory Losses

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.  

Income Statement of a Merchandising Company

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.
 

 
Iowa Sales, Incorporated
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
8,100
700
400
3,000

   
     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
900
600
200
700

   
     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

 

Work Sheet of a Merchandising Company

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.

 
Iowa Sales, Incorporated
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).
 

Completing the Work Sheet and Preparing the Financial Statements

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 Statement
For Year Ended December 1, 1990

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
Balance Sheet
December 31, 1990

Assets

   
Current assets:    
     Cash
     Accounts receivables
     Merchandise inventory
     Prepaid expenses

$8,200
11,200
21,000
600

 
     Total current assets  

$41,000

     
Plant and equipment:    
     Store equipment
     Less accumulated depreciation
     Office equipment
     Less accumulated depreciation

$29,100
5,500
4,400
1,300

 
     Total plant and equipment  

26,700

     
Total Assets  

$67,700

     

Liabilities

   
Current liabilities:    
     Accounts payable
     Income taxes payable

$3,600
100

 
     Total liabilities  

$3,700

     

Stockholders’ Equity

   
Common stock, $5 par value, 10,000 shares authorized and outstanding
Retained earnings
Total stockholders’ equity
 

$50,000
14,000
64,000

     
Total liabilities and stockholders’ equity  

$67,700


 

Adjusting and Closing Entries

From the worksheet, you have the necessary journal entries.  Then you close the temporary accounts into the Income Summary and also the other accounts.

Closing Entries and the Inventory

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
1,900
4,300
235,800
1,500
18,500
700
400
3,000
25,800
900
600
200
700
1,700

       

31

Merchandise Inventory
Sales
Purchases Returns and Allowances
Purchase Discounts

$21,000
306,200
1,200
4,100

 
       Income Summary  

$332,500

       

31

Income Summary

$9,400

 
       Retained Earnings  

$9,400

       

31

Retained Earnings

$4,000

 
       Dividends Declared  

$4,000

 

Multiple-Step and Single-Step Income Statements

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
Statement of Income and Retained Earnings
For Year Ended December 31, 1990

     
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