Merchandising Operations and the Accounting Cycle - Pearson
Merchandising Operations and the Accounting Cycle - Pearson
Merchandising Operations and the Accounting Cycle - Pearson
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