14.07.2013 Views

Merchandising Operations and the Accounting Cycle - Pearson

Merchandising Operations and the Accounting Cycle - Pearson

Merchandising Operations and the Accounting Cycle - Pearson

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Requirement 3<br />

JAN KING DISTRIBUTING COMPANY LTD.<br />

Income Statement<br />

For <strong>the</strong> Year Ended December 31, 2003<br />

Sales revenue .......................................................... $347,800<br />

Less: Sales discounts........................................... $10,300<br />

Sales returns <strong>and</strong> allowances................... 8,200 18,500<br />

Net sales revenue ................................................ $329,300<br />

Cost of goods sold ................................................. 166,470<br />

Gross margin .......................................................... 162,830<br />

Operating expenses:<br />

Salary expense ..................................................... 84,050<br />

Rent expense ........................................................ 12,000<br />

Utilities expense .................................................. 5,800<br />

Amortization expense—furniture .................... 2,650<br />

Supplies expense ................................................. 2,580 107,080<br />

Income from operations........................................ 55,750<br />

O<strong>the</strong>r expense:<br />

Interest expense................................................... 3,500<br />

Net income.............................................................. $ 52,250<br />

JAN KING DISTRIBUTING COMPANY LTD.<br />

Statement of Retained Earnings<br />

For <strong>the</strong> Year Ended December 31, 2003<br />

Retained earnings, January 1, 2003......................................................................... $13,680<br />

Add: Net income....................................................................................................... 52,250<br />

65,930<br />

Dividends................................................................................................................... 48,000<br />

Retained earnings, December 31, 2003 .................................................................. $17,930<br />

Assets<br />

Current assets:<br />

Cash................................ $ 5,670<br />

Accounts receivable..... 37,100<br />

Inventory....................... 65,800<br />

Supplies ......................... 1,350<br />

Prepaid Rent ................. 1,000<br />

Total current assets.... 110,920<br />

Capital assets:<br />

Furniture ....................... $26,500<br />

Less: Accumulated<br />

amortization............... 23,850 2,650<br />

Total assets........................ $113,570<br />

JAN KING DISTRIBUTING COMPANY LTD.<br />

Balance Sheet<br />

December 31, 2003<br />

Liabilities<br />

Current liabilities:<br />

Accounts payable................ $ 46,340<br />

Salary payable...................... 1,300<br />

Interest payable ................... 600<br />

Unearned sales revenue ..... 2,400<br />

Total current liabilities.... 50,640<br />

Long-term liabilities<br />

Note payable........................ 35,000<br />

Total liabilities.................. 85,640<br />

Shareholders’ Equity<br />

Common stock ........................ 10,000<br />

Retained earnings ................... 17,930<br />

Total shareholders’ equity ..... 27,930<br />

Total liabilities <strong>and</strong><br />

shareholders’ equity........... $113,570<br />

Chapter Five <strong>Merch<strong>and</strong>ising</strong> <strong>Operations</strong> <strong>and</strong> <strong>the</strong> <strong>Accounting</strong> <strong>Cycle</strong> 253

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!