Merchandising Accounting: A Comprehensive Review Guide

Core Concepts and Financial Reporting

Accounting serves as the formal information system used to measure, process, and communicate financial information about an economic entity.

Warren Buffett Quote on Accounting

Annual Financial Statements

Complete financial reporting requires five primary financial statements prepared at the end of each accounting period:

  1. Statement of Profit and Loss (Income Statement): Details revenues, expenses, gains, and losses to show financial performance over a period.

  2. Balance Sheet (Statement of Financial Position): Reports assets, liabilities, and owner's equity at a specific point in time.

  3. Cash Flow Statement: Shows the inflows and outflows of cash categorized into operating, investing, and financing activities.

  4. Statement of Changes in Equity: Summarizes changes in owner's capital over the period, including net income, investments, and drawings.

  5. Notes to Financial Statements: Provides textual descriptions, accounting policies, and detailed breakdowns of financial statement line items.

The 10-Step Accounting Cycle

Accounting Cycle Steps Diagram

The accounting cycle is a sequential process executed during each reporting period:

  1. Analyze Business Transactions: Evaluate source documents to determine financial impact.

  2. Journalize Transactions: Log transactions sequentially in original books of entry.

  3. Post to Ledger Accounts: Transfer journal entries to general ledger accounts to summarize balances.

  4. Prepare an Unadjusted Trial Balance: Verify the equality of total debits and credits across all accounts.

  5. Journalize and Post Adjusting Entries: Record period-end adjustments for accruals, prepayments, depreciation, and bad debts.

  6. Prepare an Adjusted Trial Balance (or Worksheet): Confirm debit-credit equality after adjustments.

  7. Prepare Financial Statements: Construct the Income Statement, Owner's Equity Statement, Balance Sheet, and Cash Flow Statement.

  8. Journalize and Post Closing Entries: Zero out temporary accounts (revenues, expenses, dividends/drawings) to Capital.

  9. Prepare a Post-Closing Trial Balance: Ensure only real/permanent accounts retain balances for the new period.

  10. Reversing Entries (Optional): Reverse specific period-end adjusting entries on the first day of the new period for processing efficiency.

Mechanics of Double-Entry Accounting

Double-entry accounting operates on the principle that every transaction impacts at least two accounts, maintaining equilibrium in the accounting equation:

Assets=Liabilities+Equity\text{Assets} = \text{Liabilities} + \text{Equity}

Rules of Debits and Credits

  • Debit: Left side of a T-account representing value received.

  • Credit: Right side of a T-account representing value parted with.

AWE and LRC Normal Balances Diagram
Account Groupings
  1. AWE Grouping (Assets, Withdrawals/Dividends, Expenses):

    • Normal Balance: Debit

    • Debit to Increase (+)

    • Credit to Decrease (-)

  2. LRC Grouping (Liabilities, Revenues, Capital):

    • Normal Balance: Credit

    • Credit to Increase (+)

    • Debit to Decrease (-)

Equation Dynamics
  • Both Sides Affected: When a transaction impacts both sides of the accounting equation, the adjustments move in the same direction (e.g., both sides increase or both sides decrease).

  • One Side Affected: When a transaction impacts only one side of the accounting equation, the adjustments move in opposite directions (e.g., one asset increases while another asset decreases).

Books of Accounts and Merchandising Transactions

Classification of Journals

Types of Journals Flowchart
  • General Journal: The master book of original entry where all transactions can be logged chronologically.

  • Special Journals: Designed to systematically handle repetitive transactions of a similar nature.

Special Journals Classification Diagram
Types of Special Journals
  1. Cash Receipts Journal: Records all transactions resulting in cash inflows (Debit to Cash).

  2. Cash Payments Journal: Records all transactions requiring cash outflows (Credit to Cash).

  3. Purchase Journal: Records purchases of merchandise made exclusively on account.

  4. Sales Journal: Records sales of merchandise made exclusively on account.

Major Groupings of Merchandising Transactions

  • Buy Transactions: Purchases, Purchase Discounts, Purchase Returns, Purchase Allowances, Freight-In.

  • Sale Transactions: Sales, Sales Discounts, Sales Returns, Sales Allowances, Freight-Out.

  • Neither Buy nor Sale: Standard administrative/service transactions (e.g., capital contributions, cash expenses, bank loans).

Comprehensive Case Study: Wakanda Forever Grocery

Steps 1 & 2: Analysis and Journalizing (March 2024)

Transaction Entries
  1. Initial Investment: Black Panther invests Cash P500,000\text{P}500,000, Merchandise Inventory P500,000\text{P}500,000, and Delivery Vehicle P500,000\text{P}500,000.

    • Debit: Cash P500,000\text{P}500,000

    • Debit: Merchandise Inventory P500,000\text{P}500,000

    • Debit: Delivery Vehicle P500,000\text{P}500,000

    • Credit: Black Panther, Capital P1,500,000\text{P}1,500,000

  2. Rent Expense: Paid shop rental P15,000\text{P}15,000 using the expense method.

    • Debit: Rent Expense P15,000\text{P}15,000

    • Credit: Cash P15,000\text{P}15,000

  3. Supplies Purchase: Purchased supplies on account P25,000\text{P}25,000 using the asset method.

    • Debit: Supplies Inventory P25,000\text{P}25,000

    • Credit: Accounts Payable P25,000\text{P}25,000

  4. Furniture & Fixtures: Purchased furniture and fixtures on account \text{P}100,000$.\n - Debit: Furniture and Fixtures \text{P}100,000\n - Credit: Accounts Payable \text{P}100,000\n\n5. **Promissory Note Sale:** Sold merchandise to Customer X on account for \text{P}150,000 against a promissory note.\n - Debit: Notes Receivable \text{P}150,000\n - Credit: Sales \text{P}150,000\n\n6. **Merchandise Purchase:** Purchased merchandise from Nestle on account \text{P}200,000$.

    • Debit: Purchases P200,000\text{P}200,000

    • Credit: Accounts Payable P200,000\text{P}200,000

  5. Merchandise Sales: Sold merchandise to various customers on account \text{P}300,000$.\n - Debit: Accounts Receivable \text{P}300,000\n - Credit: Sales \text{P}300,000\n\n8. **Account Settlement:** Paid 50\%oftheNestleaccount(of the Nestle account (\text{P}100,000).\n - Debit: Accounts Payable \text{P}100,000\n - Credit: Cash \text{P}100,000\n\n9. **Customer Collection:** Collected \text{P}200,000 from credit customers.\n - Debit: Cash \text{P}200,000\n - Credit: Accounts Receivable \text{P}200,000\n\n10. **Bank Loan:** Received proceeds of PNB loan \text{P}1,000,000$.

    • Debit: Cash P1,000,000\text{P}1,000,000

    • Credit: Bank Loan Payable P1,000,000\text{P}1,000,000

  6. Utilities Payment: Paid light and water bill \text{P}5,000$.\n - Debit: Utilities Expense \text{P}5,000\n - Credit: Cash \text{P}5,000\n\n12. **Customer Advance:** Received \text{P}100,000 cash advance for future delivery.\n - Debit: Cash \text{P}100,000\n - Credit: Advances from Customers \text{P}100,000\n\n13. **Supplier Advance:** Paid \text{P}200,000 advance to P&G for future delivery.\n - Debit: Advances to Suppliers \text{P}200,000\n - Credit: Cash \text{P}200,000\n\n14. **Thor Purchase (FOB Shipping Point, Freight Collect):** Purchased goods \text{P}500,000gross.Tradediscounts:gross. Trade discounts:10\%,,5\%.Cashterms:. Cash terms:2/10, 1/15, n/30.Freightcost. Freight cost\text{P}5,000$.

    • Invoice Price Calculation: 500,000×(1−0.10)×(1−0.05)=500,000×0.90×0.95=P427,500500,000 \times (1 - 0.10) \times (1 - 0.05) = 500,000 \times 0.90 \times 0.95 = \text{P}427,500

    • Purchase Entry:

      • Debit: Purchases P427,500\text{P}427,500

      • Credit: Accounts Payable P427,500\text{P}427,500

    • Freight Entry:

      • Debit: Freight In P5,000\text{P}5,000

      • Credit: Cash P5,000\text{P}5,000

  7. Wakanda Sari Sari Sale (FOB Destination, Freight Prepaid): Sold goods P100,000\text{P}100,000 gross. Trade discounts: 10%10\%, 5%5\%. Terms: 2/10,1/15,n/302/10, 1/15, n/30. Freight cost \text{P}1,000$.\n - Invoice Price Calculation: 100,000 \times 0.90 \times 0.95 = \text{P}85,500\n - Sales Entry:\n - Debit: Accounts Receivable \text{P}85,500\n - Credit: Sales \text{P}85,500\n - Freight Entry:\n - Debit: Freight Out \text{P}1,000\n - Credit: Cash \text{P}1,000\n\n16. **Loan Repayment & Expense:** Paid \text{P}500,000loanprincipalplusloan principal plus\text{P}5,000 interest.\n - Debit: Bank Loan Payable \text{P}500,000\n - Debit: Interest Expense \text{P}5,000\n - Credit: Cash \text{P}505,000\n\n17. **Utilities Accrual:** Received GLOBE bill \text{P}5,000$.

    • Debit: Utilities Expense P5,000\text{P}5,000

    • Credit: Utilities Payable P5,000\text{P}5,000

  8. Salaries Expense: Paid employee salaries \text{P}30,000$.\n - Debit: Salaries and Wages Expense \text{P}30,000\n - Credit: Cash \text{P}30,000\n\n19. **Owner Withdrawal:** Withdrew \text{P}10,000cashandcash and\text{P}20,000 inventory for personal use.\n - Debit: Black Panther, Drawings \text{P}30,000\n - Credit: Merchandise Inventory/Purchases \text{P}20,000\n - Credit: Cash \text{P}10,000\n\n20. **Defective Goods Exchange:** Merchandise returned to supplier and damaged goods received from customers with direct replacements made.\n - **No Journal Entry Required** (Inventory balances remain unchanged).\n\n21. **Partial Deliveries:** Delivered 50\%ofgoodsorderedbycustomer(of goods ordered by customer (\text{P}50,000);received); received50\% of goods ordered from P&G (\text{P}100,000).\n - Debit: Advances from Customers \text{P}50,000\n - Credit: Sales \text{P}50,000\n - Debit: Purchases \text{P}100,000\n - Credit: Advances to Suppliers \text{P}100,000\n\n22. **Early Payment to Thor (Within 10 Days):** Settled \text{P}427,500invoiceunderinvoice under2/10 discount terms.\n - Discount Calculation: 427,500 \times 0.02 = \text{P}8,550\n - Cash Paid: 427,500 - 8,550 = \text{P}418,950\n - Debit: Accounts Payable \text{P}427,500\n - Credit: Cash \text{P}418,950\n - Credit: Purchase Discount \text{P}8,550\n\n23. **Early Collection from Customer (Within 5 Days):** Collected Wakanda Sari Sari account (\text{P}85,500)under) under2/10 discount terms.\n - Discount Calculation: 85,500 \times 0.02 = \text{P}1,710\n - Cash Collected: 85,500 - 1,710 = \text{P}83,790\n - Debit: Cash \text{P}83,790\n - Debit: Sales Discount \text{P}1,710\n - Credit: Accounts Receivable \text{P}85,500\n\n24. **Returns Without Replacement:** Returned \text{P}5,000defectivegoodstosupplier;accepteddefective goods to supplier; accepted\text{P}10,000 customer returns for cash refund.\n - Debit: Accounts Payable \text{P}5,000\n - Credit: Purchase Returns and Allowances \text{P}5,000\n - Debit: Sales Returns and Allowances \text{P}10,000\n - Credit: Cash \text{P}10,000\n\n25. **Combined Sales & Purchases:**\n - Cash Sales \text{P}250,000,CreditSales, Credit Sales\text{P}150,000\n - Debit: Cash \text{P}250,000\n - Debit: Accounts Receivable \text{P}150,000\n - Credit: Sales \text{P}400,000\n - Cash Purchases \text{P}250,000,CreditPurchases, Credit Purchases\text{P}150,000\n - Debit: Purchases \text{P}400,000\n - Credit: Cash \text{P}250,000\n - Credit: Accounts Payable \text{P}150,000\n\n26. **Thor Second Purchase (FOB Shipping Point, Freight Prepaid):** Purchased goods \text{P}500,000gross(gross (\text{P}427,500net)plusnet) plus\text{P}5,000 freight prepaid by seller.\n - Debit: Purchases \text{P}427,500\n - Debit: Freight In \text{P}5,000\n - Credit: Accounts Payable \text{P}432,500\n\n27. **Wakanda Sari Sari Second Sale (FOB Destination, Freight Collect):** Sold goods \text{P}100,000gross(gross (\text{P}85,500net);buyerpaidnet); buyer paid\text{P}1,000 freight collect.\n - Debit: Accounts Receivable \text{P}85,500\n - Debit: Freight Out \text{P}1,000\n - Credit: Sales \text{P}85,500\n - Credit: Accounts Receivable \text{P}1,000\n\n28. **Notes Receivable Collection:** Collected 1/3ofCustomerXnote(of Customer X note (\text{P}50,000)plus) plus\text{P}1,000 interest.\n - Debit: Cash \text{P}51,000\n - Credit: Notes Receivable \text{P}50,000\n - Credit: Interest Income \text{P}1,000\n\n29. **Additional Investment:** Owner invested additional Cash \text{P}100,000andSuppliesand Supplies\text{P}25,000$.

    • Debit: Cash P100,000\text{P}100,000

    • Debit: Supplies Inventory P25,000\text{P}25,000

    • Credit: Black Panther, Capital P125,000\text{P}125,000

Step 3: Ledger Accounts (T-Account Summary)

Account Title

Debit Total

Credit Total

Ending Balance

Cash

P2,284,790\text{P}2,284,790

P1,549,950\text{P}1,549,950

P734,840\text{P}734,840 (Dr)

Notes Receivable

P150,000\text{P}150,000

P50,000\text{P}50,000

P100,000\text{P}100,000 (Dr)

Accounts Receivable

P621,000\text{P}621,000

P286,500\text{P}286,500

P334,500\text{P}334,500 (Dr)

Advances to Suppliers

P200,000\text{P}200,000

P100,000\text{P}100,000

P100,000\text{P}100,000 (Dr)

Merchandise Inventory

P500,000\text{P}500,000

P20,000\text{P}20,000

P480,000\text{P}480,000 (Dr)

Supplies Inventory

P50,000\text{P}50,000

P0\text{P}0

P50,000\text{P}50,000 (Dr)

Delivery Equipment

P500,000\text{P}500,000

P0\text{P}0

P500,000\text{P}500,000 (Dr)

Furniture and Fixtures

P100,000\text{P}100,000

P0\text{P}0

P100,000\text{P}100,000 (Dr)

Accounts Payable

P532,500\text{P}532,500

P1,335,000\text{P}1,335,000

P802,500\text{P}802,500 (Cr)

Advances from Customers

P50,000\text{P}50,000

P100,000\text{P}100,000

P50,000\text{P}50,000 (Cr)

Utilities Payable

P0\text{P}0

P5,000\text{P}5,000

P5,000\text{P}5,000 (Cr)

Bank Loan Payable

P500,000\text{P}500,000

P1,000,000\text{P}1,000,000

P500,000\text{P}500,000 (Cr)

Black Panther, Capital

P0\text{P}0

P1,625,000\text{P}1,625,000

P1,625,000\text{P}1,625,000 (Cr)

Black Panther, Drawings

P30,000\text{P}30,000

P0\text{P}0

P30,000\text{P}30,000 (Dr)

Sales

P0\text{P}0

P1,071,000\text{P}1,071,000

P1,071,000\text{P}1,071,000 (Cr)

Sales Discount

P1,710\text{P}1,710

P0\text{P}0

P1,710\text{P}1,710 (Dr)

Sales Returns & Allow.

P10,000\text{P}10,000

P0\text{P}0

P10,000\text{P}10,000 (Dr)

Interest Income

P0\text{P}0

P1,000\text{P}1,000

P1,000\text{P}1,000 (Cr)

Purchases

P1,555,000\text{P}1,555,000

P0\text{P}0

P1,555,000\text{P}1,555,000 (Dr)

Purchase Discount

P0\text{P}0

P8,550\text{P}8,550

P8,550\text{P}8,550 (Cr)

Purchase Returns & Allow.

P0\text{P}0

P5,000\text{P}5,000

P5,000\text{P}5,000 (Cr)

Freight In

P10,000\text{P}10,000

P0\text{P}0

P10,000\text{P}10,000 (Dr)

Freight Out

P2,000\text{P}2,000

P0\text{P}0

P2,000\text{P}2,000 (Dr)

Rent Expense

P15,000\text{P}15,000

P0\text{P}0

P15,000\text{P}15,000 (Dr)

Utilities Expense

P10,000\text{P}10,000

P0\text{P}0

P10,000\text{P}10,000 (Dr)

Salaries and Wages

P30,000\text{P}30,000

P0\text{P}0

P30,000\text{P}30,000 (Dr)

Interest Expense

P5,000\text{P}5,000

P0\text{P}0

P5,000\text{P}5,000 (Dr)

Step 4: Unadjusted Trial Balance

Wakanda Forever Grocery
Unadjusted Trial Balance
March 31, 2024

Account Title

Debit (P)

Credit (P)

Cash

734,840


Notes Receivable

100,000


Accounts Receivable

334,500


Advances to Suppliers

100,000


Merchandise Inventory

480,000


Supplies Inventory

50,000


Delivery Equipment

500,000


Furniture and Fixtures

100,000


Accounts Payable


802,500

Advances from Customers


50,000

Utilities Payable


5,000

Bank Loan Payable


500,000

Black Panther, Capital


1,625,000

Black Panther, Drawings

30,000


Sales


1,071,000

Sales Discount

1,710


Sales Returns and Allowances

10,000


Interest Income


1,000

Purchases

1,555,000


Purchase Discount


8,550

Purchase Returns and Allowances


5,000

Freight In

10,000


Freight Out

2,000


Rent Expense

15,000


Utilities Expense

10,000


Salaries and Wages

30,000


Interest Expense

5,000


TOTAL

4,068,050

4,068,050

Step 5: Adjusting Entries

Adjusting Entries Overview and Types Diagram

Adjusting entries align revenue and expense recognition with the accrual accounting framework and matching principle. Every adjusting entry impacts one real account (balance sheet) and one nominal account (income statement).

Adjusting Entries Data and Calculations
  1. Prepaid Rent: Rent paid covers March, April, and May (P15,000/3=P5,000/month\text{P}15,000 / 3 = \text{P}5,000/\text{month}). Unearned portion is P10,000\text{P}10,000

    • Debit: Prepaid Rent P10,000\text{P}10,000

    • Credit: Rent Expense P10,000\text{P}10,000

  2. Supplies Used: 2/52/5 of supplies remain (P50,000×2/5=P20,000\text{P}50,000 \times 2/5 = \text{P}20,000 on hand). Used portion = P30,000\text{P}30,000

    • Debit: Supplies Expense P30,000\text{P}30,000

    • Credit: Supplies Inventory P30,000\text{P}30,000

  3. Accrued Salaries: 3 assistants worked 3 overtime hours at P500/hour\text{P}500/\text{hour} (3×3×500=P4,5003 \times 3 \times 500 = \text{P}4,500

    • Debit: Salaries and Wages P4,500\text{P}4,500

    • Credit: Accrued Salaries and Wages P4,500\text{P}4,500

  4. Ending Inventory Physical Count: Physical count indicates P1,200,000\text{P}1,200,000 merchandise inventory on hand at March 31.

  5. Doubtful Accounts: Estimated doubtful accounts receivable = P5,000\text{P}5,000

    • Debit: Doubtful Accounts P5,000\text{P}5,000

    • Credit: Allowance for Doubtful Accounts P5,000\text{P}5,000

  6. Depreciation Expense:

    • Delivery Equipment: Useful life 10 years (120 months), Salvage Value P20,000\text{P}20,000      Monthly Depreciation=500,000−20,000120=P4,000\text{Monthly Depreciation} = \frac{500,000 - 20,000}{120} = \text{P}4,000

    • Furniture & Fixtures: Useful life 100 months, Salvage Value P0\text{P}0      Monthly Depreciation=100,000100=P1,000\text{Monthly Depreciation} = \frac{100,000}{100} = \text{P}1,000

    • Entries:

      • Debit: Depreciation Expense P4,000\text{P}4,000

      • Credit: Accumulated Depreciation - Delivery Equipment P4,000\text{P}4,000

      • Debit: Depreciation Expense P1,000\text{P}1,000

      • Credit: Accumulated Depreciation - Furniture & Fixtures P1,000\text{P}1,000

  7. Unrecorded Sale to Auditor: Auditors took P5,000\text{P}5,000 merchandise on credit on March 31.

    • Debit: Accounts Receivable P5,000\text{P}5,000

    • Credit: Sales P5,000\text{P}5,000

  8. Customer Advance Earned: 50%50\% of remaining customer advances (P50,000×50%=P25,000\text{P}50,000 \times 50\% = \text{P}25,000) was delivered.

    • Debit: Advances from Customers P25,000\text{P}25,000

    • Credit: Sales P25,000\text{P}25,000

  9. Customer Deposit Adjustment: P50,000\text{P}50,000 deposit for April delivery was incorrectly credited to Sales.

    • Debit: Sales P50,000\text{P}50,000

    • Credit: Advances from Customers P50,000\text{P}50,000

Step 6: Adjusted Trial Balance

Wakanda Forever Grocery
Adjusted Trial Balance
March 31, 2024

Account Title

Debit (P)

Credit (P)

Cash

734,840


Notes Receivable

100,000


Accounts Receivable

339,500


Allowance for Doubtful Accounts


5,000

Advances to Suppliers

100,000


Merchandise Inventory

480,000


Supplies Inventory

20,000


Prepaid Rent

10,000


Delivery Equipment

500,000


Accumulated Depreciation - Delivery Equip.


4,000

Furniture and Fixtures

100,000


Accumulated Depreciation - Furniture & Fixt.


1,000

Accounts Payable


802,500

Advances from Customers


75,000

Accrued Salaries and Wages


4,500

Utilities Payable


5,000

Bank Loan Payable


500,000

Black Panther, Capital


1,625,000

Black Panther, Drawings

30,000


Sales


1,051,000

Sales Discount

1,710


Sales Returns and Allowances

10,000


Interest Income


1,000

Purchases

1,555,000


Purchase Discount


8,550

Purchase Returns and Allowances


5,000

Freight In

10,000


Freight Out

2,000


Rent Expense

5,000


Utilities Expense

10,000


Salaries and Wages

34,500


Interest Expense

5,000


Doubtful Accounts

5,000


Depreciation Expense

5,000


Supplies Expense

30,000


TOTAL

4,087,550

4,087,550

Step 7: Preparation of Financial Statements

Income Statement

Wakanda Forever Grocery
Income Statement
For the Month Ended March 31, 2024

  • Sales Revenue:

    • Gross Sales: P1,051,000\text{P}1,051,000

    • Less: Sales Discount (P1,710\text{P}1,710)

    • Less: Sales Returns and Allowances (P10,000\text{P}10,000)

    • Net Sales: P1,039,290\text{P}1,039,290

  • Cost of Goods Sold:

    • Merchandise Inventory, Beginning: P480,000\text{P}480,000

    • Purchases: P1,555,000\text{P}1,555,000

    • Less: Purchase Discount (P8,550\text{P}8,550)

    • Less: Purchase Returns and Allowances (P5,000\text{P}5,000)

    • Net Purchases: P1,541,450\text{P}1,541,450

    • Add: Freight In: P10,000\text{P}10,000

    • Net Cost of Goods Purchased: P1,551,450\text{P}1,551,450

    • Total Goods Available for Sale: P2,031,450\text{P}2,031,450

    • Less: Merchandise Inventory, Ending: P1,200,000\text{P}1,200,000

    • Cost of Sales: P831,450\text{P}831,450

  • Gross Profit: P207,840\text{P}207,840

  • Operating Expenses:

    • Selling/Marketing Expenses:

    • Freight Out: P2,000\text{P}2,000

    • Rent Expense: P5,000\text{P}5,000

    • Utilities Expense: P10,000\text{P}10,000

    • Salaries and Wages Expense: P34,500\text{P}34,500

    • Depreciation Expense: P5,000\text{P}5,000

    • Supplies Expense: P30,000\text{P}30,000

    • Total Selling Expenses: P86,500\text{P}86,500

    • General/Administrative Expenses:

    • Doubtful Accounts: P5,000\text{P}5,000

    • Total Operating Expenses: P91,500\text{P}91,500

  • Operating Income: P116,340\text{P}116,340

  • Other Income / (Expenses):

    • Interest Income: P1,000\text{P}1,000

    • Less: Interest Expense: (P5,000\text{P}5,000)

    • Net Other Expenses: (P4,000\text{P}4,000)

  • NET INCOME: P112,340\text{P}112,340

Statement of Owner's Equity

Wakanda Forever Grocery
Statement of Owner's Equity
For the Month Ended March 31, 2024

  • Black Panther, Capital (Beginning): P1,625,000\text{P}1,625,000

  • Add: Net Income for the Period: P112,340\text{P}112,340

  • Total: P1,737,340\text{P}1,737,340

  • Less: Black Panther, Drawings: (P30,000\text{P}30,000)

  • Black Panther, Capital (Ending): P1,707,340\text{P}1,707,340

Balance Sheet

Wakanda Forever Grocery
Balance Sheet
As of March 31, 2024

Assets
  • Current Assets:

    • Cash: P734,840\text{P}734,840

    • Notes Receivable: P100,000\text{P}100,000

    • Accounts Receivable: P339,500\text{P}339,500

    • Less: Allowance for Doubtful Accounts: (P5,000\text{P}5,000) = P334,500\text{P}334,500

    • Advances to Suppliers: P100,000\text{P}100,000

    • Merchandise Inventory: P1,200,000\text{P}1,200,000

    • Supplies Inventory: P20,000\text{P}20,000

    • Prepaid Rent: P10,000\text{P}10,000

    • Total Current Assets: P2,499,340\text{P}2,499,340

  • Non-Current Assets:

    • Delivery Equipment: P500,000\text{P}500,000

    • Less: Accumulated Depreciation - Delivery Equip.: (P4,000\text{P}4,000) = P496,000\text{P}496,000

    • Furniture and Fixtures: P100,000\text{P}100,000

    • Less: Accumulated Depreciation - Furniture & Fixt.: (P1,000\text{P}1,000) = P99,000\text{P}99,000

    • Total Non-Current Assets: P595,000\text{P}595,000

  • TOTAL ASSETS: P3,094,340\text{P}3,094,340

Liabilities and Owner's Equity
  • Current Liabilities:

    • Accounts Payable: P802,500\text{P}802,500

    • Advances from Customers: P75,000\text{P}75,000

    • Accrued Salaries and Wages: P4,500\text{P}4,500

    • Utilities Payable: P5,000\text{P}5,000

    • Total Current Liabilities: P887,000\text{P}887,000

  • Non-Current Liabilities:

    • Bank Loan Payable: P500,000\text{P}500,000

    • Total Liabilities: P1,387,000\text{P}1,387,000

  • Owner's Equity:

    • Black Panther, Capital: P1,707,340\text{P}1,707,340

  • TOTAL LIABILITIES AND OWNER'S EQUITY: P3,094,340\text{P}3,094,340

Cash Flow Statement
Statement of Cash Flows Classification Criteria Diagram
Activity Classification Criteria
  • Operating Activities: Main revenue-generating operations (Income Statement items, Current Assets, Current Liabilities).

  • Investing Activities: Capital expenditure, purchase/sale of long-term assets, securities, or investments.

  • Financing Activities: Long-term debt management and equity changes (loans, owner capital investments, drawings).

Statement of Cash Flows Analysis

Wakanda Forever Grocery
Cash Flow Statement
For the Month Ended March 31, 2024

  • Cash Flows from Operating Activities:

    • Cash Inflows:

    • Collections from Accounts Receivable: P283,790\text{P}283,790

    • Cash Sales: P250,000\text{P}250,000

    • Collection of Notes Receivable: P50,000\text{P}50,000

    • Collection of Interest on Notes Receivable: P1,000\text{P}1,000

    • Advances Received from Customers: P100,000\text{P}100,000

    • Total Operating Inflows: P684,790\text{P}684,790

    • Cash Outflows:

    • Payment for Rent Expense: (P15,000\text{P}15,000)

    • Payment of Accounts Payable: (P518,950\text{P}518,950)

    • Payment for Utilities: (P5,000\text{P}5,000)

    • Advances Paid to Suppliers: (P200,000\text{P}200,000)

    • Payment for Freight In: (P5,000\text{P}5,000)

    • Payment for Freight Out: (P1,000\text{P}1,000)

    • Payment of Salaries and Wages: (P30,000\text{P}30,000)

    • Payment for Cash Purchases: (P250,000\text{P}250,000)

    • Cash Refunds for Sales Returns: (P10,000\text{P}10,000)

    • Total Operating Outflows: (P1,034,950\text{P}1,034,950)

    • Net Cash Used in Operating Activities: (P350,160\text{P}350,160)

  • Cash Flows from Investing Activities:

    • Net Cash Provided by / (Used in) Investing Activities: P0\text{P}0

  • Cash Flows from Financing Activities:

    • Cash Inflows:

    • Owner Capital Investments: P600,000\text{P}600,000

    • Bank Loan Proceeds: P1,000,000\text{P}1,000,000

    • Total Financing Inflows: P1,600,000\text{P}1,600,000

    • Cash Outflows:

    • Repayment of Bank Loan Principal: (P500,000\text{P}500,000)

    • Payment of Bank Loan Interest: (P5,000\text{P}5,000)

    • Owner Cash Drawings: (P10,000\text{P}10,000)

    • Total Financing Outflows: (P515,000\text{P}515,000)

    • Net Cash Provided by Financing Activities: P1,085,000\text{P}1,085,000

  • Net Increase in Cash: P734,840\text{P}734,840

  • Cash Balance, Beginning: P0\text{P}0

  • Cash Balance, Ending: P734,840\text{P}734,840

Step 8: Closing Entries

Closing entries reset temporary accounts to zero and update the owner's capital account balance.

  1. Close Temporary Credit Balances (Revenues & Contra-Purchases):

    • Debit: Sales P1,051,000\text{P}1,051,000

    • Debit: Interest Income P1,000\text{P}1,000

    • Debit: Purchase Discount P8,550\text{P}8,550

    • Debit: Purchase Returns and Allowances P5,000\text{P}5,000

    • Credit: Income and Expense Summary P1,065,550\text{P}1,065,550

  2. Close Temporary Debit Balances (Expenses, Purchases, & Contra-Sales):

    • Debit: Income and Expense Summary P1,673,210\text{P}1,673,210

    • Credit: Sales Discount P1,710\text{P}1,710

    • Credit: Sales Returns and Allowances P10,000\text{P}10,000

    • Credit: Purchases P1,555,000\text{P}1,555,000

    • Credit: Freight In P10,000\text{P}10,000

    • Credit: Freight Out P2,000\text{P}2,000

    • Credit: Rent Expense P5,000\text{P}5,000

    • Credit: Utilities Expense P10,000\text{P}10,000

    • Credit: Salaries and Wages P34,500\text{P}34,500

    • Credit: Interest Expense P5,000\text{P}5,000

    • Credit: Doubtful Accounts P5,000\text{P}5,000

    • Credit: Depreciation Expense P5,000\text{P}5,000

    • Credit: Supplies Expense P30,000\text{P}30,000

  3. Close Merchandise Inventory Balances:

    • Close Beginning Inventory:

      • Debit: Income and Expense Summary P480,000\text{P}480,000

      • Credit: Merchandise Inventory P480,000\text{P}480,000

    • Record Ending Inventory:

      • Debit: Merchandise Inventory P1,200,000\text{P}1,200,000

      • Credit: Income and Expense Summary P1,200,000\text{P}1,200,000

  4. Close Income Summary to Capital (Net Income Transfer):

    • Income Summary Balance = 1,065,550+1,200,000−1,673,210−480,000=P112,3401,065,550 + 1,200,000 - 1,673,210 - 480,000 = \text{P}112,340 Credit.

    • Debit: Income and Expense Summary P112,340\text{P}112,340

    • Credit: Black Panther, Capital P112,340\text{P}112,340

  5. Close Owner's Drawings Account:

    • Debit: Black Panther, Capital P30,000\text{P}30,000

    • Credit: Black Panther, Drawings P30,000\text{P}30,000

Step 9: Post-Closing Trial Balance

Wakanda Forever Grocery
Post-Closing Trial Balance
March 31, 2024

Account Title

Debit (P)

Credit (P)

Cash

734,840


Notes Receivable

100,000


Accounts Receivable

339,500


Allowance for Doubtful Accounts


5,000

Advances to Suppliers

100,000


Merchandise Inventory

1,200,000


Supplies Inventory

20,000


Prepaid Rent

10,000


Delivery Equipment

500,000


Accumulated Depreciation - Delivery Equip.


4,000

Furniture and Fixtures

100,000


Accumulated Depreciation - Furniture & Fixt.


1,000

Accounts Payable


802,500

Advances from Customers


75,000

Accrued Salaries and Wages


4,500

Utilities Payable


5,000

Bank Loan Payable


500,000

Black Panther, Capital


1,707,340

TOTAL

3,104,340

3,104,340

Step 10: Reversing Entries Analysis

Reversing entries are performed on the first day of the subsequent period (April 1, 2024) to streamline transaction handling. Reversals apply strictly to:

  • Accrued Revenues

  • Accrued Expenses

  • Prepayments initial expensed (Expense Method)

  • Unearned Revenues initial credited (Revenue Method)

Note: Adjustments made under Asset/Liability methods, Depreciation, and Bad Debts are NEVER reversed.

Reversing Entries Table

Adjusting Entry Description

Reversing Action

Reversing Entry Required (April 1, 2024)

Prepaid Rent Adjustment (Expense Method Used)

Reversed

Debit: Rent Expense P10,000\text{P}10,000
Credit: Prepaid Rent P10,000\text{P}10,000

Supplies Expense Adjustment (Asset Method Used)

No Reversing Entry

N/A

Accrued Salaries and Wages

Reversed

Debit: Accrued Salaries and Wages P4,500\text{P}4,500
Credit: Salaries and Wages P4,500\text{P}4,500

Bad Debts / Doubtful Accounts

No Reversing Entry

N/A

Depreciation Expense

No Reversing Entry

N/A

Accrued Grocery Sale to Auditor

Reversed

Debit: Sales P5,000\text{P}5,000
Credit: Accounts Receivable P5,000\text{P}5,000

Earned Customer Advance (Liability Method Used)

No Reversing Entry

N/A

Unearned Deposit in Sales

Reversed

Debit: Advances from Customers P50,000\text{P}50,000
Credit: Sales P50,000\text{P}50,000