2. Luminus Education – Quality Assurance Department
Page 2 of 15 (Form approved by Pearson – November 2017)
16 CASH 6000-
Prepaid
insurance6000+
GeneralJournal
Date Account Title Debit Credit
1 st
1
DR CASH
CR CAPITAL 150,000 150,000
2 2nd DR equipment
CR CASH
30,000
30,000
3 4th DR supplies
CR A/P
3,500 3,500
4 6th DR Cash.
CR services
revenue
5,000 5,000
5 9th DR Cash DR AR
CRservices
revenue
7,0003,000 10,000
6 10th DR PUR [INV
CR A/P
15,000
15,000
7 11th DR A/P
CR PUR
RETARN
2,250 2,250
3. Luminus Education – Quality Assurance Department
Page 3 of 15 (Form approved by Pearson – November 2017)
8 22th
DR A/P
CR CASH
CR
PURCHASE
discount
12,750 11,475
1,275
9 20th
DR A/R
CR SAELS
REVNU
10,000
10,000
10 22st DR S.RET
CR A/R
1,000 1,000
11 27th DR CASH
DR Sales
discount .
CR A/R
8460
540 9,000
12 28th DR DRAWEINGCR
CASH
2,000
2,000
13 29th NO effect NO effect NO effect
14 31th DR CASH
CR Unearned
Revenue
6,000
6,000
15 31th DR RENT EXR
DRSALARES EXP
DR Utilities EXP
CRCASH
950
2,800
1,250
5,000
16 31th DR Prepaid
insuranceCR
CASH
6,000
6,000
Ledger book
4. Luminus Education – Quality Assurance Department
Page 4 of 15 (Form approved by Pearson – November 2017)
Cash
Dr. Cr
150,000 30,000
5,000 11250
7,000 2,000
8400 5000
6000 6000
121,985balance
Capital
Dr. Cr.
150,000
150,000BALANC
Equipment
Dr. Cr.
30,000
30,000BALANC
Supplies
Dr. Cr.
3,500
3,500BALANC
A/P
Dr. Cr.
2,250 3,500
12,750 15,000
3,500BALANC
S. revenue
Dr. Cr.
5,000
10,000
15,000BALANC
A/R
Dr. Cr.
3,000 1000
10000 9000
3,000BALAMC
Inventory
Dr. Cr.
15000 2,250
12,750
11,475
Sales revenue
DR Cr.
10000
Sales discount
Dr. Cr.
540
5. Luminus Education – Quality Assurance Department
Page 5 of 15 (Form approved by Pearson – November 2017)
10000BALANC
540BALANC
Sales returns
Dr. Cr.
1,000
1,000BALANC
Drawings
Dr. Cr.
2000
2,000BALANCE
Unearned. Revenue
Dr. Cr.
6000
6000BALANCE
Rent. Exp
Dr. Cr.
950
950BALANCE
Salaries. Exp
Dr. Cr.
2,800
2,800BALANC
Utilities. Exp
Dr. Cr.
1,250
1,250BALANC
6. Luminus Education – Quality Assurance Department
Page 6 of 15 (Form approved by Pearson – November 2017)
Prepaid. Exp
Dr. Cr.
6,000
6,000BALAN
Cost of sales
6,075=13.5*450 المباعة البضاعة تكلفة
850
-
450
=
400
5,400
=
13.5
-
400
Trial balance
Account Debit Credit Account classification Financial statement
Cash 121,985 ASSETS Balance sheet
Capital 150,000 Equity Balance sheet
Equipment 30,000 ASSETS Balance sheet
Supplies 3,500 ASSETS Balance sheet
A/P 3,500 Liabilities Balance sheet
Services revenue 15,000 Equity Income statement
A/R 3,000 Balance sheet
Inventory 5400 ASSETS Balance sheet
Sales. Revenue 10,000 EQUITY Income statement
Sales return 1,000 EQUITY Income statement
Sales discount 540 EQUTY Income statement
Drawings 2,000 EQUTY Balance sheet
Unearned. Revenue 6,000 Liabilities Balance sheet
Rent. Exp 950 EQUTY Income statement
Salaries. Exp 2,800 EQUTY Income statement
Utilities. Exp 1,250 EQUTY Income statement
Prepaid. Insurance 6,000 ASSETS Balance sheet
Cost of sales 6570 Income statement
Total 184,500 18,4500
7. Luminus Education – Quality Assurance Department
Page 7 of 15 (Form approved by Pearson – November 2017)
SoleHorizons
programingcompany
Income statement
Servicesrevenue 15,000
Sales.Revenue 10,000
Salesreturn (1,000-)
Salesdiscount (540-)
Cost of sales (6570-)
Total revenue 17,385
Rent. Exp 950
Salaries.Exp 2,800
Utilities.Exp 1,250
Total (5,000-)
Netincome 12,385
8. Luminus Education – Quality Assurance Department
Page 8 of 15 (Form approved by Pearson – November 2017)
SoleHorizonsprogramingcompany
2-retaind earning
statement
Beginning retained
earnings
0
+- net income or net loss 12,385
-dividends 0
Ending retained eamings
12,385
9. Luminus Education – Quality Assurance Department
Page 9 of 15 (Form approved by Pearson – November 2017)
Sole Horizons programing company
Balance Sheet
Assets Liabilities
Current assets Current liabilities
Cash 121,985 Ap 3,500
Supplies 3,500 Unearned.
Revenue
6,000
AR 3,000
Inventory 5,400 Equity
Prepaid
insurance
6,000
Capital 150,000
Fixed assets Ending retained 12,385
Drawings 2,000
Equipment 30,000
Total assets 169,885 169,885
10. Luminus Education – Quality Assurance Department
Page 10 of 15 (Form approved by Pearson – November 2017)
Income Statement
The Income Statement isone of a company’s core financial statementsthat shows theirprofit and loss
over a periodof time. The profitor lossis determinedbytaking all revenuesand subtracting all expenses
from both operatingand non-operatingactivities.
The income statementis one of three statementsusedin both corporate finance (includingfinancial
modeling) andaccounting. The statementdisplays the company’s revenue,costs,gross profit, sellingand
administrative expenses,otherexpensesandincome,taxes paid,and netprofit in a coherentand logical
manner. https://www.meemapps.com/term/income-statement
Income statement
retained earnings statement
Watt Is a Statementof Retained Earnings?
The statement of retained earnings (retained earnings statement) is a financial
statement that outlines the changes in retained earnings for a company over a
specified period. This statement reconciles the beginning and ending retained
earnings for the period, using information such as net income from the other
financial statements, and is used by analysts to understand how corporate profits
are utilized.
The statement of retained earnings is also known as a statement of owner's equity,
an equity statement, or a statement of shareholders' equity. Boilerplate templates of
the statement of retained earnings can be found online. It is prepared in
accordance with generally accepted accounting principles (GAAP).
https://www.investopedia.com/investing/what-is-a-cash-flow-statement/
2-retaind earning statement
Beginning retained earnings
+- net income or net loss
-dividends
Ending retained earing’s
11. Luminus Education – Quality Assurance Department
Page 11 of 15 (Form approved by Pearson – November 2017)
2-retaind earning statement
12. Luminus Education – Quality Assurance Department
Page 12 of 15 (Form approved by Pearson – November 2017)
Balance sheet statement of financial position The statement of
financial position also known as a Balance Sheet represents the Assets,
Liabilities and Equity of a business at a point in time
For example:
Assets include cash, stock, property, plant or equipment – anything
thebusiness owns. Liabilities are what the business owes to outside
parties,eg. suppliers, bank or business loans. Equity is the remaining
proportionof the owner’s financial interest in the business after deducting
any liabilities from the total assets in the business.
Reading your Financial Position (Balance Sheet)
When reading your balance sheet, it represents what your business
owns and controls (the Assets), what it owes (the Liabilities) and
theinvestment that the owner has contributed (the Equity) at a
particularpoint in time.
The accounting equation is:
Asset= Liabilities +Equity
https://www.futurelearn.com/info/courses/online-
business-success-pricing/0/steps/23647
balance sheet
Assets Liabilities
Current assets Current assets
Fixed assets Equity
13. Luminus Education – Quality Assurance Department
Page 13 of 15 (Form approved by Pearson – November 2017)
Total Asset Total
Cash flows statement
The statement of cash flows, , is a financial statement that summarizes the
amount ofCash and cash equivalents entering and leaving a company.
The cash flow statement (CFS) measures how well a company manages its cash
position, meaning how well the company generates cash to pay its debt obligations
and fund its operating expenses. The cash flow statement
complements the balance sheet andIncome statement and is a mandatory part of a
company's financial reports since 1987.1
How Cash Flow Is Calculated
Cash flow is calculated by making certain adjustments to net income by adding or
subtracting differences in revenue, expenses, and credit transactions (appearing on
the balance sheet and income statement) resulting from transactions that occur
from one period to the next. These adjustments are made because non-cash items
are calculated into net income (income statement) and
total assets and liabilities (balance sheet). So, because not all transactions involve
actual cash items, many items have to be re-evaluated when calculating cash flow
from operations.
As a result, there are two methods of calculating cash flow: the direct method and
the indirect method.
https://www.investopedia.com/investing/what-is-a-cash-flow-statement/
14. Luminus Education – Quality Assurance Department
Page 14 of 15 (Form approved by Pearson – November 2017)
Corporation the Cowell Company, 31of December
Income statement
Total revenue 30,000
Service Revenue 30,000
Insurance expenses 1,600
salariesandwages
expense
5,000
DepreciationExpense 7,000
Advertisingexpense 4000
Rentexpense 800
Total expense 18,400
Netincome 11,600
the Cowell Company,31st
of December
2-retaindearning
statement
Beginningretained
earnings
12,000
+- netincome or net
loss
11,600
-dividends 1,500-
Endingretained
earing’s
22,100
15. Luminus Education – Quality Assurance Department
Page 15 of 15 (Form approved by Pearson – November 2017)
Corporationthe Cowell Company, 31of December
balance sheet
Assets Liabilities
Current assets Current liabilities
Cash 10,700 A/P 600
A/R 20,000 unearned revenue 11,000
Supplies 2,000 Taxes Payable 2,000
Prepaid Insurance 15,000 Salaries Payable 9,000
Fixed assets Equity
Equipment Share Capital 24,000
Accumulated
equipment
14,000 Ending retained 22,100
Total Asset 68700 Total 68700
![Luminus Education – Quality Assurance Department
Page 1 of 15 (Form approved by Pearson – November 2017)
Tabular analysis
date
Assets = Liabilities + Equity
1 cash 150,000+ Capital 150,000+
2 equipment 30,000+
cash.30,000-
3 supplies3,500+ A/P 3,500+
4 Cash 5,000+ services revenue5,000+
5 Cash 7,000+
A/R3,000 +
services revenue10,000+
6 PUR [INV]15,000 + A/P 15,000 +
7 PUR return 2,250- A/P2,250-
8 CASH 11,475-
purchase
discount1,275-
A/P 12,750-
9 .AR 10000+ SELS REVNU 10,000+
10 A/R 1,000- S.RETUN 1,000-
11 CASH 8,460+
A/R 9,000-
Sales discount 540-
12 CASH 2000- DRAWEING2000-
13 NO EFFCT NO EFFCT NO EFFCT
14 CASH6000+ Unearned. Revenue
6000+
15 CASH 5000 - rent EXP 950-
SALARIS EXP 2,800 -
UTILITES EXP 1,250-](https://image.slidesharecdn.com/tabularanalysis-211031124432/85/Tabular-analysis-1-320.jpg)
