Accounting Cycle of A Merchandising Business
Accounting Cycle of A Merchandising Business
Learning Objectives:
At the end of the module, you will be able to:
Presentation of Content
In our first illustration below, we will apply the accounting cycle under a perpetual
inventory system, and in the next, under a periodic inventory system.
Nov
. Transactions
1 Provided P50,000 cash as initial investment to the business.
Acquired equipment for P36,000 cash. The equipment has a useful life of 4
1 years.
28
Financial Accounting and Reporting Accounting Cycle for Merchandising
Dec
. Transactions
1 Sold goods with sale price of P12,000 in exchange for a P12,000, 10%, one-
year note receivable. Principal and interest are due at maturity. The cost of
sales is P1,500
5 Purchased inventory for P2,000 on account.
26 Sold goods for P17,000 on account. The cost of sales is P3,000
27 Paid P1,000 account payable.
29 Collected P10,000 account receivable.
Solutions:
November transactions:
Nov. 1,
20x1 Cash 50,000.00
Cash 36,000.00
to record the acquisition of equipment for
cash
Nov. 1,
20x1 Prepaid insurance 12,000.00
Cash 12,000.00
to record the prepayment of insurance
Nov. 12,
20x1 Inventory 15,000.00
Cash 15,000.00
to record the acquisition of inventory for
cash
Nov. 14, Cash
29
Financial Accounting and Reporting Accounting Cycle for Merchandising
20x1 15,000.00
Sales 15,000.00
to record cash sales
Inventory 2,000.00
to record the cost of inventory sold as
expense
December transactions:
Dec. 1,
20x1 Notes payable 12,000.00
Sales 12,000.00
to record sale in exchange for note
Inventory 1,500.00
to record the cost of inventory sold as
expense
Dec. 5,
20x1 Inventory 2,000.00
Sales 17,000.00
to record sale on account
Inventory 3,000.00
to record the cost of inventory sold as
30
Financial Accounting and Reporting Accounting Cycle for Merchandising
expense
Dec. 27,
20x1 Accounts payable 1,000.00
Cash 1,000.00
to record the payment of account payable
Dec. 29,
20x1 Cash 10,000.00
Step 3: Posting
The journal entries are posted to the ledger as follows:
ASSETS
Cash Inventory
1-Nov 50,000 12-Nov 15,000
36,000 1-Nov 2,000 14-Nov
12,000 1-Nov 1,500 1-Dec
14-Nov 15,000 15,000 12-Nov 5-Dec 2,000 3,000 26-Dec
29-Dec 10,000 1,000 27-Dec
Bal. 11,000 Bal. 10,500
LIABILITIES
Accounts payable
27-Dec 1,000 2,000 5-Dec
1,000 Bal.
EQUITY
Owner's equity
50,000 1-Nov
50,000 Bal.
31
Financial Accounting and Reporting Accounting Cycle for Merchandising
INCOME EXPENSES
Sales Cost of goods sold
15,000 14-Nov 14-Nov 2,000
12,000 1-Dec 1-Dec 1,500
17,000 26-Dec 26-Dec 3,000
44,000 Bal. Bal. 6,500
My Souvenir
Unadjusted Trial Balance
December 31, 20x1
Accounts Debit Credit
Cash 11,000
Accounts receivable 7,000
Notes receivable 12,000
Inventory 10,500
Prepaid insurance 12,000
Equipment 36,000
Acccounts payable 1,000
Owner's equity 50,000
Sales 44,000
Cost of sales 6,500
95,000 95,000
Additional information:
The following was identified on December 31, 20x1:
32
Financial Accounting and Reporting Accounting Cycle for Merchandising
Guide Analyses
1. Accruals of income and You have notes receivable.
expenses Therefore, interest income shall
be recognized for the period.
There are unpaid salaries [see
additional information (b)].
Salaries expense shall be
accrued.
2. Recognition of depreciation You have equipment.
expense and bad debts expense Depreciation expense shall be
recognized for the period.
A P1,000 account receivable is
doubtful of collection [see
additional information (a)]. Bad
debts expense shall be
recognized.
3. Deferrals of income and You have prepaid insurance. A
expenses (splitting of mixed portion of this must have
accounts). already been used up. The used
portion shall be recognized ass
insurance expense. The
remaining unused portion shall
remain in prepaid insurance.
From our analyses above, we have identified adjustments for the following:
1. Interest income
2. Salaries expense
3. Depreciation expense
4. Bad debts expense
5. Recognition of the expired portion of the prepayment as insurance expense
and deferral of the unexpired portion of the prepaid insurance.
Dec. 31,
20x1 Interest receivable 100.00
(AJE 1) Interest income
100.00
33
Financial Accounting and Reporting Accounting Cycle for Merchandising
36,000.0
Cost 0
Divided by: Useful life 4
9,000.0
Annual depreciation expense 0
However, because the equipment has only been used for 2 months in 20x1
(Nov. 1 to Dec. 31, 20x1, only a 2-month depreciation expense shall be recognized.
This is computed as follows:
36,000.0
Equipment 0
Accumulated depreciation (1,500.00)
34
Financial Accounting and Reporting Accounting Cycle for Merchandising
7,000.0
Accounts receivable 0
allowance for bad debts (1,000.00)
Accounts receivable - net 6,000.00
Previous transaction:
Nov. 1 Paid a one-year insurance premium of P12,000.
Year-end analysis:
35
Financial Accounting and Reporting Accounting Cycle for Merchandising
My Souvenir
Worksheet
For the two months ended December 31, 20x1
36
Financial Accounting and Reporting Accounting Cycle for Merchandising
37
Financial Accounting and Reporting Accounting Cycle for Merchandising
Dec. 44,000.0
31, Sales 0
20x1 100.0
Interest income 0
6,500.0
Cost of goods sold 0
10,000.0
Salaries expense 0
1,500.0
Depreciation expense 0
1,000.0
Bad debts expense 0
2,000.0
Insurance expense 0
23,100.0
Income summary (squeeze) 0
to close income and expense accounts to
income summary
Income summary
23,100.00
Dec. 31, Owner's equity
20x1 23,100.00
to close the income summary to
equity
38
Financial Accounting and Reporting Accounting Cycle for Merchandising
39
Financial Accounting and Reporting Accounting Cycle for Merchandising
My Souvenir
Balance Sheet
As of December 31, 20x1
ASSETS
Cash 11,000.00
Accounts receivable 7,000.00
Allowance for bad debts (1,000.00)
Interest receivable 100.00
Note receivable 12,000.00
Inventory 10,500.00
Prepaid insurance 10,000.00
Equipment 36,000.00
Accumulated depreciation (1,500.00)
TOTAL ASSETS 84,100.00
LIABILITIES
Accounts payable 1,000.00
Salaries payable 10,000.00
TOTAL LIABILITIES 11,000.00
EQUITY
Owner's equity 73,100.00
TOTAL LIABILITIES &
EQUITY 84,100.00
40
Financial Accounting and Reporting Accounting Cycle for Merchandising
My Souvenir
Income Statement
For the two months ended December 31, 20x1
Sales 44,000.00
(6,500.00
Cost of goods sold )
GROSS PROFIT 37,500.00
Interest income 100.00
(10,000.00
Salaries expense )
(1,500.00
Depreciation expense )
(1,000.00
Bad debts expense )
(2,000.00
Insurance expense )
PROFIT 23,100.00
41
Financial Accounting and Reporting Accounting Cycle for Merchandising
The following were the transactions during the year:
1. Sales on cash basis amounted to P80,000.
2. Sales on account amounted to P130,000.
3. Purchases on account amounted to P70,000.
4. Freight paid on purchases amounted to P5,000.
5. Purchase returns amounted to P10,000.
6. Salaries paid amounted to P60,000.
7. Utility bills paid amounted to P20,000.
8. Collections of accounts receivable amounted to P200,000.
9. Payments of accounts payable amounted to P60,000.
10.Owner drawings during the year totalled P80,000.
Additional information:
a. The annual depreciation on the equipment is P20,000.
b. The physical count of inventory on December 31, 20x1 revealed a P60,000
balance of goods on hand.
Solution:
1
Cash 80,000.00
Sales 80,000.00
to record cash sales
2 Accounts receivable 130,000.00
Sales 130,000.00
to record sales on account
3
Purchases 70,000.00
Accounts Payable 70,000.00
to record purchases on account
4
Freight-in 5,000.00
Cash 5,000.00
to record freight-in cost incurred on
purchases
5
Accounts payable 10,000.00
Purchase returns 10,000.00
42
Financial Accounting and Reporting Accounting Cycle for Merchandising
Step 3: Posting
The transactions are posted to the ledger as follows:
ASSETS
Cash Accounts receivable
beg beg
. 50,000 . 120,000
1 80,000 5,000 4 2 130,000 200,000 8
60,000 6
8 200,000 20,000 7
60,000 9
80,000 10
Bal Bal
. 105,000 . 50,000
Inventory Equipment
beg beg
. 30,000 . 200,000
Bal Bal
. 30,000 . 200,000
43
Financial Accounting and Reporting Accounting Cycle for Merchandising
Accumulated
Depreciation
beg
80,000 .
Bal
80,000 .
Notice that the balance of the Inventory account represents the beginning
balance. This is because, under the periodic inventory system, purchases, freight-
in and purchase returns and discounts during the period are not recorded in the
Inventory account.
After the physical count, we will update this account through an adjusting
entry.
LIABILITIES
Accounts payable
20,000 beg.
5 10,000 70,000 3
9 60,000
20,000 Bal.
EQUITY
Jim Boy,
Jim Boy, Capital Drawings
300,000 beg.
10 80,000
300,000 Bal. Bal. 80,000
INCOME
Sales
80,000 1
130,000 2
210,000 Bal.
EXPENSES
Purchases Freight-in
3 70,000 4 5,000
Bal. 70,000 Bal. 5,000
44
Financial Accounting and Reporting Accounting Cycle for Merchandising
10,000 5 6 60,000
10,000 Bal. Bal. 60,000
Utilities expense
7 20,000
Bal. 20,000
Jim Boy Trading Co.
Unadjusted Trial Balance
December 31, 20x1
Accounts Dr. Cr.
Cash 105,000.00
Accounts receivable 50,000.00
Inventory 30,000.00
Equipment 200,000.00
Sales 210,000.00
Purchases 70,000.00
Freight-in 5,000.00
45
Financial Accounting and Reporting Accounting Cycle for Merchandising
Guide Analyses
1. Accruals of income and None
expenses
2. Recognition of depreciation Depreciation expense on the
expense and bad debts expense equipment
3. Deferrals of income and See discussion below.
expenses (splitting of mixed
accounts)
Under the periodic inventory system, changes in goods on hand during the
period are recorded in the purchases, freight-in, purchase returns, and purchase
discounts accounts, as appropriate. These are nominal accounts that are closed at
the end of the period.
At the end of the period, a physical count is conducted to determine any
unsold goods which are recognized as asset, i.e., Inventory – end through
adjusting entry.
a. Inventory, beg.
b. Purchases
c. Freight-in
d. Purchase returns & discounts
From our analyses above, we have identified adjustments for the following:
1. Depreciation expense
2. Ending inventory
46
Financial Accounting and Reporting Accounting Cycle for Merchandising
Notes:
The account Inventory, end is debited in order to segregate the ending
inventory from the beginning inventory. The credit is recorded in the Income
summary account.
In the worksheet, we will label the beginning inventory as Inventory, beg.
This will be closed later in the closing entries, also to the Income summary
account.
This manner of recording simplifies the adjusting and closing entries for the
ending inventory and beginning inventory.
47
Financial Accounting and Reporting Accounting Cycle for Merchandising
Notice that the worksheet prepared under the periodic inventory system includes
the following accounts: Inventory, beg, Inventory, end, and Income summary.
These accounts are not used under the perpetual inventory system.
Notice that Inventory, beg. And Income summary are extended to the
income statement. This is necessary so that the amount the amount of cost
of goods sold is properly reflected in the income statement.
The Inventory, end. Is extended to the Balance sheet.
48
Financial Accounting and Reporting Accounting Cycle for Merchandising
Formula:
Dec. 31,
Income summary
20x1 30,000.00
(Cl.E 1)
Inventory, beg.
30,000.00
to close the beginning inventory to
income summary
Notice that the above closing entry is peculiar to the periodic inventory
system. This closing entry is not needed under the perpetual inventory system.
49
Financial Accounting and Reporting Accounting Cycle for Merchandising
The income and expense accounts are closed to the Income summary account as
follows:
Income summary
60,000 AJE 2
(Cl.E 1) 30,000 45,000 (Cl.E 2)
75,000 Bal.
50
Financial Accounting and Reporting Accounting Cycle for Merchandising
Formal reports:
Jim Boy Trading Co.
BALANCE SHEET
As of December 31, 20x1
ASSETS
Cash 105,000.00
50,000.0
Accounts receivable 0
60,000.0
Inventory 0
Equipment 200,000.00
(100,000.00
Accumulated depreciation )
TOTAL ASSETS 315,000.00
LIABILITIES
20,000.0
Accounts payable 0
EQUITY
Jim Boy, Capital 295,000.00
TOTAL LIABILITIES & EQUITY 315,000.00
51
Financial Accounting and Reporting Accounting Cycle for Merchandising
Jim Boy Trading Co.
Income Statement
For the year ended December 31, 20x1
Sales 210,000.00
Cost of goods sold:
Inventory, beg. 30,000
Purchases 70,000
Freight-in 5,000
Purchase returns (10,000)
Total goods available for sale 95,000
Inventory, end. (60,000) (35,000.00)
GROSS PROFIT 175,000.00
Salaries expense (60,000.00)
Utilities expense (20,000.00)
Depreciation expense (20,000.00)
PROFIT FOR THE YEAR 75,000.00
Summary:
Inventories are assets that are held for sale in the ordinary course of
business activities,
The two inventory systems are: (1) Perpetual system and (2) Periodic
system.
Under the periodic inventory system, cost of goods sold is computed as
follows:
Beginning inventory xx
Add: Net purchases xx
Total goods available for sale xx
Less: Ending inventory (xx)
Cost of goods sold xx
Gross profit = Net sales minus Cost of goods sold
Gross profit (gross income, gross margin, or sales profit) is simply "Net
sales minus Cost of goods sold."
52
Financial Accounting and Reporting Accounting Cycle for Merchandising
Gross profit represents the profit a business earns after deducting the
cost of goods sold or services rendered, but before deducting other
expenses.
Profit (or Net profit) is different from gross profit. Profit is the amount
derived after deducting all other expenses from the gross profit. This is
illustrated below:
* "Net Sales" is total sales minus sales returns and discounts. This is
shown in the formula below:
Sales Pxx
less: sales returns (xx)
less: sales discounts (xx)
Net sales Pxx
Application
53
Financial Accounting and Reporting Accounting Cycle for Merchandising
Feedback
Name: _________________________ Section: ____________ Score:_______
1: TRUE OR FALSE
54
Financial Accounting and Reporting Accounting Cycle for Merchandising
2: IDENTIFICATION
3: MULTIPLE CHOICE
1. If debits do not equal credits, the first step to find the error is to
a. call your manager and ask for advice.
55
Financial Accounting and Reporting Accounting Cycle for Merchandising
The accounts of Entity A on December 31, 20x1 show the following balances:
56
Financial Accounting and Reporting Accounting Cycle for Merchandising
Freight-in 110,000
Entity A started its operations on November 1, 20x1. The following were the
transactions during the period:
Nov. Transactions
1 Acquired equipment for ₱72,000 cash. The equipment has a useful life
of 4 years. Entity A records depreciation expense only at year-end.
Dec. Transactions
1 Sold goods with sale price of ₱24,000 in exchange for a ₱24,000, 10%,
one-year note receivable. Principal and interest are due at maturity.
57
Financial Accounting and Reporting Accounting Cycle for Merchandising
Additional information:
Requirements:
References:
Millan, Zeus Vernon B. (2019). Financial Accounting and Reporting Baguio City,
Philippines: Bandolin Enterprise Publishing and Printing
58