Service Activity.
A Process, an Art and a Discipline.
The Language of Business.
The Eyes of the Business.
11
12
13
XXX
Credit
XXX
14
18
19
21
Account Name
Cash
Accounts Receivable
Inventory
Prepaid Expenses
Property, Plant & Equipment
Accumulated Depreciation
Other Assets
Accounts Payable
Accrued Expenses
Income Tax Payable
Common Stock
Retained Earnings
Sales
Cost of Sales
Salaries & Wages
Rent Expense
Supplies Expense
Depreciation Expense
Utilities Expense
Provision for Income Tax
Assets
Liabilities
Equity
Revenue & Cost
Expenses
22
23
1.
2.
3.
4.
24
25
26
28
29
30
31
32
33
Dr.
Cr.
Cash
1,000,000
Common Stock
1,000,000
34
Dr.
Cr.
Cr.
Dr.
Cr.
Other Assets
Cash
100,000
100,000
36
Dr.
Cr.
Prepaid Expenses
Cash
240,000
240,000
37
Dr.
Cr.
Inventory
300,000
Accounts Payable
300,000
38
Dr.
Cr.
Supplies Expense
Cash
400
400
39
Dr.
Cr.
210,000
Dr.
Cr.
Cost of Sales
Inventory
150,000
150,000
40
Dr.
Cr.
Cash
100,000
Accounts Receivable 100,000
41
Dr.
Cr.
Accounts Payable
Cash
150,000
150,000
42
Dr.
Cr.
20,000
43
Dr.
Cr.
10,000
44
Dr.
Cr.
45
Dr.
Cr.
Utilities Expense
2,000
Accrued Expenses
2,000
46
Dr.
Cr.
6,780
6,780
47
Debit
Credit
309,600
110,000
150,000
220,000
600,000
10,000
100,000
450,000
7,000
6,780
1,000,000
210,000
150,000
5,000
20,000
400
10,000
2,000
6,780
48
Total
1,683,780
1,683,780
210,000
150,000
Gross Profit
Operating Expenses:
Salaries & Wages
Rent Expense
Supplies Expense
Depreciation Expense
Utilities Expense
Income Before Income Tax
Provision for Income Tax (30%)
Net Income
60,000
5,000
20,000
400
10,000
2,000
37,400
22,600
6,780
15,820
49
Sales
210,000
Cost of Sales
Salaries & Wages
Rent Expense
Supplies Expense
Depreciation Expense
Utilities Expense
Provision for Income Tax
Retained Earnings
150,000
5,000
20,000
400
10,000
2,000
6,780
15,820
210,000
210,000
50
Debit
Cash
Accounts Receivable
Inventory
Prepaid Expenses
Property, Plant & Equipment
Accumulated Depreciation
Other Assets
Accounts Payable
Accrued Expenses
Income Tax Payable
Common Stock
Retained Earnings
309,600
110,000
150,000
220,000
600,000
Credit
10,000
100,000
450,000
7,000
6,780
1,000,000
15,820
51
Total
1,489,600
1,489,600
LIABILITIES
309,600
110,000
150,000
220,000
789,600
Accounts Payable
Accrued Expenses
Income Tax Payable
Total Current Liabilities
450,000
7,000
6,780
463,780
STOCKHOLDERS' EQUITY
Property, Plant and Equipment
Accumulated Depreciation
Property, Plant and Equipment-Net
Other Assets
Total Long Term Assets
Total Assets
600,000
(10,000)
590,000 Capital Stock
100,000 Retained Earnings
690,000 Total Stockholders' Equity
1,479,600
1,000,000
15,820
1,015,820
52
1,479,600
100,000
1,000,000
15,820
15,820
15,820
1,015,820
53
22,600
10,000
32,600
(110,000)
(150,000)
(220,000)
450,000
7,000
6,780
16,380
(6,780)
9,600
(600,000)
(100,000)
(700,000)
1,000,000
309,600
309,600
54
55
Current Ratio =
Current Assets
Current Liabilities
789,600
= 1.70
463,780
(789,600 - 150,000)
= 1.38
463,780
56
Inventory turnover
ratio indicates the
number of times
merchandise moves
through a business.
Cost of Sales
Inventory
Sales
Total Assets
150,000
150,000
= 1.00
(12X)
210,000 = 0.14
1,479,600 (1.68)
57
Return on Equity =
Gross Profit
Sales
60,000
210,000
Net Income
15,820
Sales
210,000
Net Income
Equity
= 29%
= 7.53%
15,820
= 1.56% (18.72%)
1,015,820
58
60