Financial Accounting 1 by Harold

Financial Accounting 1
SUBJECT NO. 1 Study Pack
STRATHMORE UNIVERSITY
DISTANCE LEARNING CENTRE
P.O. Box 59857, 00200, Nairobi, KENYA. Tel: Fax: +254 (02) 606155 +254 (02) 607498
Email: dlc@strathmore.edu
Copyright
ALL RIGHTS RESERVED. No part of this publication may be reproduced, stored in a retrieval system or transmitted in any form or by any means, electronic, mechanical, photocopying, recording or otherwise without the prior written permission of the copyright owner. This publication may not be lent, resold, hired or otherwise disposed of by any way of trade without the prior written consent of the copyright owner.
THE REGISTERED TRUSTEES STRATHMORE EDUCATION TRUST 1992
Acknowledgement
ii
ACKNOWLEDGMENT
We gratefully acknowledge permission to quote from the past examination papers of the following bodies: Kenya Accountants and Secretaries National Examination Board (IASNEB); Chartered Institute of Management Accountants (CIMA); Chartered Association of Certified Accountants (ACCA).
iii
Instructions for Students
INSTRUCTIONS FOR STUDENTS
This study guide is intended to assist distance-learning students in their independent studies. In addition, it is only for the personal use of the purchaser, see copyright clause. The course has been broken down into eight lessons each of which should be considered as approximately one week of study for a full time student. Solve the reinforcement problems verifying your answer with the suggested solution contained at the back of the distance learning pack. When the lesson is completed, repeat the same procedure for each of the following lessons. At the end of lessons 2, 4, 6 and 8 there is a comprehensive assignment that you should complete and submit for marking to the distance learning administrator. SUBMISSION PROCEDURE 1. 2. 3. 4. After you have completed a comprehensive assignment clearly identify each question and number your pages. If you do not understand a portion of the course content or an assignment question indicate this in your answer so that your marker can respond to your problem areas. Be as specific as possible. Arrange the order of your pages by question number and fix them securely to the data sheet provided. Adequate postage must be affixed to the envelope. While waiting for your assignment to be marked and returned to you, continue to work through the next two lessons and the corresponding reinforcement problems and comprehensive assignment.
On the completion of the last comprehensive assignment a two-week period of revision should be carried out of the whole course using the material in the revision section of the study pack. At the completion of this period the final Mock Examination paper should be completed under examination conditions. This should be sent to the distance-learning administrator to arrive in Nairobi at least five weeks before the date of your sitting the IASNEB Examinations. This paper will be marked and posted back to you within two weeks of receipt by the Distance Learning Administrator.
FINANCIAL ACCOUNTING 1
iv
STRATHMORE UNIVERSITY STUDY PACK
Course Description
CONTENTS
ACKNOWLEDGMENT ...................................................................................................................... ii INSTRUCTIONS FOR STUDENTS ................................................................................................. iii FINANCIAL ACCOUNTING I COURSE DESCRIPTION.............................................................. vi LESSON ONE....................................................................................................................................... 1 INTRODUTION TO ACCOUNTING ................................................................................................................... 1 LESSON TWO .................................................................................................................................... 32 FINAL ACCOUNTS ...................................................................................................................................................32 LESSON THREE................................................................................................................................ 68 ACCOUNTING THEORY .......................................................................................................................................68 LESSON FOUR................................................................................................................................... 81 ADJUSTMENTS TO FINAL ACCOUNTS ..........................................................................................................81 LESSON FIVE .................................................................................................................................. 136 FURTHER ADJUSTMNETS TO ACCOUNTS ................................................................................................ 136 LESSON SIX ..................................................................................................................................... 176 OTHER ASPECTS OF FINAL ACCOUNTS.................................................................................................... 176 LESSON SEVEN .............................................................................................................................. 231 PARTNERSHIPS ...................................................................................................................................................... 231 LESSON EIGHT............................................................................................................................... 287 COMPANY ACCOUNTS ....................................................................................................................................... 287 LESSON NINE ................................................................................................................................. 334 REVISION AID ........................................................................................................................................................ 334
Course Description
vi
FINANCIAL ACCOUNTING I COURSE DESCRIPTION
The subject gives a thorough and comprehensive introduction to double bookkeeping. It develops the students understanding of the final; accounts of business and that of clubs and societies, and the treatment of capital expenditure and the purchasing of stock. Following this it deals with the cashbook and bank reconciliation preparation of accounts from incomplete records. Its prime purpose is to pre[pare candidates for the Section One examination of the CPA Kenya accountancy paper and is based on the materials used to prepare students at Strathmore School of Accountancy. Text Book: Business Accounting Volume 1 by Frank Wood
Lesson One
LESSON ONE
INTRODUTION TO ACCOUNTING
a) NATURE OF ACCOUNTING Accounting is defined as the process of identifying, measuring and reporting economic information to the users of this information to permit informed judgment Many businesses carry out transactions. Some of these transactions have a financial implication i.e. either cash is received or paid out. Examples of these transactions include selling goods, buying goods, paying employees and so many others. Accounting is involved with identifying these transactions measuring (attaching a value) and reporting on these transactions. If a firm employs a new staff member then this may not be an accounting transaction. However when the firm pays the employee salary, then this is related to accounting as cash involved. This has an economic impact on the organization and will be recorded for accounting purposes. A process is put in place to collect and record this information; it is then classified and summarized so that it can be reported to the interested parties. b) USERS OF ACCOUNTING INFORMATION Accounting information is produced in form of financial statement. These financial statements provide information about an entity financial position, performance and changes in financial position. Financial position of a firm is what the resources the business has and how much belongs to the owners and others. The financial performance reflects how the business has performed, whether it has made profits or losses. Changes in financial positions determine whether the resources have increased or reduced. The users of accounting information have an interest in the existence of the firm. Therefore the information contained in the financial statements will affect the decision making process. i. The following are the users of accounting information: Owners: They have invested in the business and examples of such owners include sole traders, partners (partnerships) and shareholders (company). They would like to have information on the financial performance, financial position and changes in financial position. This information will enable them to assess how the managers of the business are performing whether the business is profitable or not and whether to make drawings or put in additional capital. Customers Customers rely on the business for goods and services. They would like to know how the business is performing and its financial position. This information would enable them to assess whether they can rely on the firm for future supplies.
ii.
Introduction to Accounting
Suppliers They supply goods or services to the firm. The supplies are either for cash or credit. The suppliers would like to have information on the financial performance and position so as to assess whether the business would be able to pay up for the goods and services provided as and when the payments falls due. iii. Managers The managers are involved in the day-to-day activities of the business. They would like to have information on the financial position, performance and changes in financial position so as to determine whether the business is operating as per the plans. In case the plan is not achieved then the managers come up with appropriate measures (controls) to ensure that the set plans are met. The Lenders They have provided loans and others sources of capital to the business. Such lenders include banks and other financial institutions. They would like to have information on the financial performance and position of the business to assess whether the business is profitable enough to pay the interest on loans and whether it has enough resources to pay back the principal amount when it is due. The Government and its agencies The Government is interested in the financial performance of the business to be able to assess the tax to be collected in the case there are any profits made by the business. The other government agencies are interested with the financial position and performance of the business to be able to come with National Statistics. This statistics measure the average performance of the economy. The Financial Analyst and Advisors Financial analyst and advisors interpret the financial information. Examples include stockbrokers who advise investors on shares to buy in the stock market and other professional consultants like accountants. They are interested with the financial position and performance of the firm so that they can advise their clients on how much is the value their investment i.e. whether it is profitable or not and what is the value. Others advisors would include the press who will then pass the information to other relevant users. The Employees They work for the business/entity. They would like to have information on the financial position and performance so as to make decisions on their terms of employment. This information would be important as they can use it to negotiate for better terms including salaries, training and other benefits. They can also use it to assess whether the firm is financially sound and therefore their jobs are secure. The Public Institutions and other welfare associations and groups represent the public. They are interested with the financial performance of the firm. This information will be important for them to assess how socially responsible is the firm. This responsibility is in form the employment opportunities the firm offers, charitable activities and the effect of firms activities on the environment.
iv.
v.
vi.
vii.
viii.
Lesson One
c) THE ACCOUNTING EQUATION A business owns properties. These properties are called assets. The assets are the business resources that enable it to trade and carry out trading. They are financed or funded by the owners of the business who put in funds. These funds, including assets that the owner may put is called capital. Other persons who are not owners of the firm may also finance assets. Funds from these sources are called liabilities. The total assets must be equal to the total funding i.e. both from owners and non-owners. This is expressed inform of accounting equation which is stated as follows: ASSETS = LIABILITIES + CAPITAL Each item in this equation is briefly explained below. Assets: An asset is a resource controlled by a business entity/firm as a result of past events for which economic benefits are expected to flow to the firm. An example is if a business sells goods on credit then it has an asset called a debtor. The past event is the sale on credit and the resource is a debtor. This debtor is expected to pay so that economic benefits will flow towards the firm i.e. in form of cash once the customers pays. Assets are classified into two main types: i) Non current assets (formerly called fixed assets). ii) Current assets. Non current assets are acquired by the business to assist in earning revenues and not for resale. They are normally expected to be in business for a period of more than one year. Major examples include: Land and buildings Plant and machinery Fixtures, furniture, fittings and equipment Motor vehicles Current assets are not expected to last for more than one year. They are in most cases directly related to the trading activities of the firm. Examples include: Stock of goods for purpose of selling. Trade debtors/accounts receivables owe the business amounts as a resort of trading. Other debtors owe the firm amounts other than for trading. Cash at bank. Cash in hand. Liabilities: These are obligations of a business as a result of past events settlement of which is expected to result to an economic outflow of amounts from the firm. An example is when a business buys goods on credit, then the firm has a liability called creditor. The past event is the credit purchase and the liability being the creditor the firm will pay cash to the creditor and therefore there is an out flow of cash from the business. Liabilities are also classified into two main classes. i) ii) Non-current liabilities (or long term liabilities) Current liabilities.
Non-current liabilities are expected to last or be paid after one year. This includes long-term loans from banks or other financial institutions. Current liabilities last for a period of less than one year and therefore will be paid within one year. Major examples:
Trade creditors/ or accounts payable owed amounts as a result of business buying goods on credit. Other creditors - owed amounts for services supplied to the firm other than goods. Bank overdraft - amounts advanced by the bank for a short-term period. Capital: This is the residual amount on the owners interest in the firm after deducting liabilities from the assets. The Accounting equation can be expressed in a simple report called the Balance Sheet. The basic format is as follows: Name Balance sheet as at 31.12. Sh Capital Non Current Liabilities Loan Current liabilities Overdraft xx Creditors xx Capital and Liabilities xx Sh xx xx Sh Non Current Assets Land & Buildings Plant & Machinery Fixtures, furniture & fittings Motor vehicles Current Assets Stocks Debtors Cash at bank Cash in hand Total assets xx xx xx xx Sh xx xx xx xx xx
xx
xx xx
Lesson One
The above format of the balance sheet is the horizontal format however currently the practice is to present the Balance Sheet using the vertical format which is shown below. Name Balance sheet as at 31.12. Non Current Assets Sh Land & Buildings Plant & Machinery Fixtures, furniture & fittings Motors vehicles Current Assets Stocks/inventories Debtors/ trade receivables Cash at bank Cash in hand Current Liabilities Bank Overdraft Creditors/trade payables Net Current Assets Net assets xx xx Sh Sh xx xx xx xx xx
xx xx xx xx
(xx) xx xx
Capital Non Current Liabilities Loan (from bank or other sources)
xx xx xx
Please pay attention to the format. The Non Current assets are listed in order of permanence as shown i.e. from Land and Buildings to motor vehicles. The Current Assets are listed in order of liquidity i.e. which asset is far from being converted into cash. Example ,stock is not yet sold, (i.e. not yet realised yet) then when it is sold we either get cash or a debtor (if sold on credit). When the debtor pays then the debtor may pay by cheque (cash has to be banked) or cash. The Current Liabilities are listed in order of payment i.e. which is due for payment first. Bank overdraft is payable on demand by the bank, then followed by creditors. Note that in the vertical format, current liabilities are deducted from current assets to give net current assets. This is added to Non Current assets, which give us net assets. Net assets should be the same as the total of Capital and Non Current Liabilities.
Example 1.1 B Kelly has a business that has been trading for some time. You are given the following information as at 31.12.2002 Buildings 11,000 Furniture & Fittings 5,500 Motor Vehicles 5,800 Stocks 8,500 Debtor 5,600 Cash a bank 1,500 Cash in hand 400 Creditors 2,500 Capital 30,800 Loan 5,000 You are required to prepare a Balance Sheet as at 31 December 2001 B Kelly Balance Sheet as at 31 December 2001 Non Current Assets Buildings Furniture & Fittings Motor Vehicles Current Liabilities Stock Debtors Cash at bank Cash in hand Creditors Net Current Assets Net Assets Capital Non-Current Liabilities Loan 11,000 5,500 5,800 22,300
8,500 5,600 1,500 400 16,000 (2,500) 13,500 35,800 30,800 5,000 35,800
Example 1.2 L Stokes sets up a new business. Before he actually sells anything he has bought motor vehicles of 3,000, premises of 7,000, stock of goods 2,000. He still owes 800 in respect of them. He had borrowed 4,000 from D Evans. After the events just described and before trading starts, he had 300 cash in hand and 600 cash at bank.
Lesson One
You are required to calculate the amount of his capital. Solution: Assets: Motor Vehicle Premises Stock Cash at bank Cash in hand Liabilities: Creditors Loan - D Evans Capital Remember the Accounting equation: Assets = Liabilities + Capital. To get capital we rearrange the equation as follows: Capital = Assets - Liabilities Total Assets = 12,900 Total Liabilities = 4,800 Capital = 12,900 - 4,800 = 8,100 Example 1.3 C Kings has the following items in his balance sheet as on 30 June 2002. Capital 41,800, Creditors 3,200, Fixtures 7,000, Motor Vehicles 8,400, Stock of goods 9,900, Debtors 6,500, Cash at bank 12,900 and Cash in hand 240. During the first week of July 2002: a. He bought extra stock of goods 1,540 on credit. b. One of the debtors paid him 560 in cash. c. He bought extra fixture by cheque 2,000. You are to draw up a balance sheet as on 7 July 2002 after the above transactions have been completed. 3,000 7,000 2,000 600 300 12,900 800 4,000
(4,800) 8,100 8,100
First we need to look at the effect of the above transactions on the assets and liabilities of C Kings. For (a) Buying extra stock increases the level of stock by 1,540 and because this is bought on credit the creditors increase by 1,540 also. (b) Amount received from the debtor means that the level of debtors reduces and cash increases by 560. (c) Extra fixtures bought by cheque, will increase the fixtures and reduce the cash at bank by 2,000. This can be summarized as follows: Opening Balances 41,800 3,200 7,000 8,400 9,900 6,560 12,900 240 Increase/(Decrease) 1,540 2,000 1,540 (560) (2000) 560 Closing Balances 41,800 4,740 9,000 8,400 11,440 6,000 10,900 800
Capital Creditors Fixtures Motor Vehicles Stock Debtors Cash at bank Cash in hand
Given these closing balances then the balance sheet can be drawn as follows: C Kings Balance sheet as at 7 July 2002. Non Current Assets Fixtures Motor Vehicles Current Assets Stock Debtors Cash at bank Cash at hand Current Liabilities Creditors Net Current Assets Net Assets Capital 9,000 8,400 17,400
11,440 6,000 10,900 800 29,140 (4,740) 24,400 41,800 41,800
From the illustration remember that any change in the items of the balance sheet will have a double effect on the accounting equation has a double effect and therefore the equation will always balance.
Lesson One
Example 1.4 D Moody has the following assets and liabilities as on 31 April 2002: Creditors 15,800 Equipment 46,000 Motor Vehicle 25,160 Stock 24,600 Debtors 23,080 Cash at bank 29,120 Cash in hand 160 During the first week of May 2002 Moody: a. Bought extra equipment on credit for 5,520. b. Bought extra stock by cheque 2,280. c. Paid creditors by cheque 3,160. d. Debtors paid 3,360 by cheque and 240 by cash. e. Moody put in extra 1,000 cash as capital. Required: a. Determine the capital as at 1st May 2002. b. Draw up a balance sheet after the above transactions have been completed. Solution: (i) Using the accounting equation of Assets = Liabilities + Capital, then assets and liabilities can be listed as follows. Liabilities Assets Equipment 46,000 Creditors 15,800 Motor Vehicle 25,160 Stock 24,600 Debtors 23,080 Cash at bank 29,120 Cash in hand 160 148,120 Capital = Assets Liabilities = 148,120 - 15,800 = 132,320 (ii) To draw up the balance sheet, we consider the effect of the above transactions on the relevant balances: a. Buying extra equipment means that the equipment balance will increase by 5,520 and the creditors will also increase by the same amount. b. Buying extra stock by cheque means that the level of stock goes up by 2,280 and the balance at bank reduces by the same. c. Paying creditors by cheque reduces the balance on the creditors account and also reduce the amount at the bank. d. Debtor paying the firm reduces the debtors balance by 3,600 and increases the cash at bank and cash in hand by 3,360 and 240 respectively. e. Additional cash of 1,000 increases the cash in hand balance by 1,000 and the capital balances.
10
This is also summarized as follows: Opening Adjustment Balance Increase/Decrease Assets/Liabilities Equipment 46,000 +5,520 Motor Vehicle 25,160 Stock 24,600 +2,280 Debtors 23,080 -3,600 Cash at bank 29,120 (-2,280 3,160 + 3,360) Cash in hand 160 (+240 + 1000) Creditors 15,800 (+5,520 3,160) Capital 132,320 +1,000 The balance sheet will therefore be prepared as follows: D Moody Balance sheet as at 7 May 2002 Non Current Assets Equipment Motor vehicle Current Assets Stock Debtors Cash at bank Cash in hand Current Liabilities Creditors Net Current Assets Net Assets Capital
Closing Balance 51,520 25,160 26,880 19,480 27,040 1,400 18,160 133,320
51,520 25,160 76,680
26,880 19,480 27,040 1,400 74,800 (18,160) 56,640 133,320 133,320
Double Entry Aspects The Accounting equation forms the basis of double entry and therefore it should always be maintained. Any change in assets, liabilities or capital will have a double effect such that assets will always be equal to liabilities plus capital. If the owners put in additional capital then this will increase the cash at bank and the capital amount therefore the equation is still maintained. Name Debit Date Detail Folio Amount Credit Date Detail Folio Amount
Lesson One
11
In this account the date will show the opening period of the asset ,liability or capital i.e. the balance brought forward. It will also show the date when a transaction took place (i.e. either an asset was bought or liability incurred). The detail column (also called the particulars column) shows the nature of the transaction and reference to the corresponding account. The Folio Column for purposes of detailed recording shows the reference number of the corresponding account. The amount column shows the amount of the asset, liability or capital. The left side of the account is called the debit side and the right side is called the credit side. All assets are shown or recorded on the debit side while all the liabilities and capital are recorded on the credit side. Each type of asset or liability must have its own account whereby all transactions affecting them are recorded in this account. Therefore there should be an account for Premises, Plant and Machinery, Stock, Debtors, Creditors etc. Under the accounting equation if all assets are represented by liabilities and capital therefore all debits should be the same as credits. For the double entry to be reflected in the accounts, every debit entry must have a corresponding credit entry. The transactions affecting these accounts are posted in the account as debit entry and credit entry to complete the double entry. When we make a debit entry we are either: i. Increasing the value of an asset. ii. Reducing the value of a liability. iii. Reducing the value of capital. When we make a credit entry we are either: i. Reducing the value of an asset. ii. Increasing the value of a liability. iii. Increasing the value of capital. Example 1.5 H Jumps has the following assets and liabilities as on 30 November 2002: Creditors 39,500; Equipment 115,000; Motor vehicle 62,900; Stock 61,500; Debtors 57,700;Cash at bank 72,800 and Cash in hand 400. Compute the balance on the capital account as at 30 November 2002. During the first week of December 2002, Jump: a. b. c. d. e. Bought extra equipment on credit for 13,800. Bought extra stock by cheque 5,700. Paid creditors by cheque 7,900. Received from debtors 8,400 by cheque and 600 by cash. Put in an extra 2,500 cash as capital.
You are to draw up a balance sheet as on 7 December 2002 after the above transactions have been completed.
12
Answer: Capital = Assets Liabilities
Assets Equipment Motor vehicle Stock Debtors Cash at bank Cash in hand
Liabilities 115,000 Creditors 62,900 61,500 57,700 72,800 400 371,300
39,500
Capital = 371,300 - 39,500 = 330,800
2002 Bank 1.12 Bal c/d
Creditors A/C B 2002 7900 1.12 Bal b/d 31,600
39,500
Motor Vehicles a/c 2002 2002 1.12 Bal b/d 62,900 1.12 Bal c/d 62,900 62,900 62,900
39,500
39,500 Equipment a/c 2002 115,000 13,800 7.12 Bal c\d 128,800 61,500 5700 7.12 Bal c\d 67,200 Stock a/c 2002
2002 1.12 Bal b\d Creditors
128,800 128,800 67,200 67,200
2002 1.12 Bal b\d Bank
2002 1.12 Bal b\d Bank
Debtors a/c 2002 57,700 Bank Cash 570 7.12 Bal c\d 57,700
8,400 600 48,700 57,700
Lesson One
13
2002 1.12 Bal b\d Debtors
Cash at Bank a/c 2002 72,800 Stock Creditors 8,400 7.12 Bal c\d 81,200 Cash in hand a/c 2002 400 600 2500 7.12 Bal c\d 3500 Capital 2002 1.12 Bal b\d 333300 Cash 128,800 Creditors Of Equipment 2002 13800 Equipment 13,800
5,700 7,900 67,600 81,200 3500 3500
2002 1.12 Bal b\d Debtors Capital
2002 7.12 Bal b\d
330800 2500 128,800 13800 13,800
2002 7.12 Bal b\d H Jump Balance sheet as at 7 December 2002 Non Current Assets Equipment Motor vehicles Current Assets Stock Debtors Cash at Bank Cash in Hand Current Liabilities Creditors of equipment 13,800 Creditors 31,000 Net Current Assets Net Assets Capital
128,800 62,900 191,700
61,200 48,700 67,600 3,500 187,000
(45,400) 141,000 333,300 333,300

14
Example 1.6 Write up the asset, capital and liability accounts in the books of M Crash to record the following transactions: 2002 June 1 Started business with 50,000 in the bank. 2 Bought motor van paying by cheque 12,000. 5 Bought Fixtures 4,000 on credit from Office Masters Ltd. 8 Bought a van on credit from Motor Cars Ltd 8,000. 12 Took 1,000 out of the bank and put it into the cash till. 15 Bought Fixtures paying by cash 600. 19 Paid Motor Cars Ltd by cheque 8000. 21 A loan of 10,000 cash is received from J Marcus. 25 Paid 8,000 of the cash in hand into the bank account. 30 Bought more Fixtures paying by cheque 3,000. Capital a/c 2002 30/6 Bal c/f 2002 50,000 1/6 Bank 50,000 50,000 50,000 2002 1/6 Capital 12/6 Cash Cash at bank a/c 2002 50,000 2/6 Van 12,000 8,000 12/6Cash 1,000 19/6Motor ltd 8,000 30/6 Fixtures 3,000 30/6 Bal c/f 34,000 58,000 Motor Van 2002 2/6 Bank 8/6 Super M 12,000 8,000 30/6 Bal c/f 20000 Fixtures 2002 4,000 600 3000 Bal c/f 7,600 Motor Car Ltd Creditors 2002 8000 8/6 Van 8000 Office Masters Ltd - Creditor 2002 4000 8/6 Fixtures 4000 20,000 20000 58,000
2002 5/6 young 15/6 Cash 30/6 Bank
7,600 7,600 8000 8000 4000 4000
2002 19/6 Bank
2002 30/6 B\f
Lesson One
15
2002 12/6 Cash 21/6 J. Marcus
Cash in hand 2002 1,000 15/6 Cash 25/6 Bank 10000 30/6 Bal c/f 11000 J. Marcus - Loaner 2002 10000 21/6 Cash
600 800 2400 11000 10000
2002 30/6 c\f
Note that the difference between the debit side and the credit side is the balancing figure. Most assets will have a balance on the credit side and most liabilities and capital accounts will have a balance on the debit side. A simple balance sheet from these balances will be as follows: M Crash Balance Sheet as at 30th June 2002 Non Current Assets Fixtures Motor vehicles Current Assets Cash at bank Cash in hand Current Liabilities Creditors others Net Current Assets Net Assets Capital Non Current Liabilities Loan J Jarvis 7,600 20,000 27,600 34,000 2,400 36,400 (4,000) 32,400 60,000 50,000 10,000 60,000
Let us now consider other transactions that take place in a business and the accounting entries to be made. Accounting for sales, purchases, incomes and expenses. Sales: This is the sell of goods that were bought by a firm (the goods must have been bought with the purpose of resale). Sales are divided into cash sales and credit sales. When a cash sale is made, the following entries are to be made. i. Debit cash either at bank or in hand. ii. Credit sales account. For a credit sale: i. Debit debtors/ Accounts receivable account. ii. Credit sales account.
16
A new account for sales is opened and credited with cash or credit sales. Purchases: Buying of goods meant for resale. Purchases can also be for cash or on credit. For cash purchases: i. Debit purchases. ii. Credit cash at bank/cash in hand For credit purchases, we: i. Debit purchases. ii. Credit creditors for goods. A new account is also opened for purchases where both cash and credit purchases are posted. NOTE: NO ENTRY IS MADE INTO THE STOCKS ACCOUNT. Incomes: A firm may have other incomes apart from that generated from trading (sales). Such incomes include: Rent Bank interest Discounts received. When the firm receives cash, from these incomes, the following entries are made: Debit cash in hand/at bank. Credit income account. Each type of income should have its own account e.g. rent income, interest income. Incomes increase the value of capital and that is the reason why they are posted on the credit side of their respective accounts. Expenses: These are amounts paid out for services rendered other than those paid for purchases. Examples include: Postage and stationery Salaries and wages Telephone bills Motor vehicle running expenses. Bank charges. When a firm pays for an expense, we: i. Debit the expense account. ii. Credit cash at bank/in hand. Each expense should also have its own account where the corresponding entry will be posted. Expenses decrease the value of capital and thus the posting is made on the debit side of their accounts. The following diagram is a simple summary of the entries made for incomes and expenses.
Lesson One
17
Debit cash book/bank/in hand
INCOME INCOMES/EXPENSES
Credit Income Debit Expense A/C
EXPENCES Credit cash book /bank/in hand Returns Inwards and Returns Outwards. Returns Inwards: These are goods that have been returned by customers due to various reasons e.g. i. They may be defective/damaged, ii. Being of the wrong type . iii. Excess goods being delivered. Goods returned may relate to cash sales or credit sales. For the goods returned in relation to cash sales and cash is refunded to the customer the following entries are made: i. Debit returns inwards ii. Credit cashbook. For goods returned that relate to credit sales; no cash has been given to customer, the following entry is to be made. i. Debit returns inwards. ii. Credit debtors. Returns Outwards: These are goods returned to suppliers/creditors. They may be for cash purchases or for credit purchases. For cash purchases a cash refund given to the firm by the supplier, i. Debit the cashbook (cash at bank/hand). ii. Credit returns outwards. For credit purchases and no refund has been made: i. Debit creditors. ii. Credit returns outwards.
18
Diagrammatically shown as follows: Debit returns inwards. Cash Inwards Credit Credit debtors Debit cash Returns Outwards Credit Credit returns outwards Now lets us take one example that includes most of the above transactions. Example 1.8 You are to enter the following transactions, completing the double entry in the books for the month of May 2002. 2002 May 1 Started business with 2,000 in the bank. 2 Purchased goods 175 on credit from M Rooks. 3 Bought furniture and fittings 150 paying by cheque. 5 Sold goods for cash 275. 6 Bought goods on credit 114 from P Scot. 10 Paid rent by cash 15. 12 Bought stationery 27, paying in cash. 18 Goods returned to M Rooks 23. 21 Let off part of the premises receiving rent by cheque 5. 23 Sold goods on credit to U Foot for 77. 24 Bought a motor van paying by cheque 300. 30 Paid the months wages by cash 117. 31 The proprietor took cash for himself 44. Example 2002 1/5 Capital 21/5 Rent 2,000 5 2,005 Bank a/c 2002 3/5Furn& fitting 24/5 Motor vehicle 31/5 Bal c/f 150 300 1,555 2,005 2,000 Cash Credit returns outwards Debit creditors Credit cashbook. Debit returns inwards
31/5 Bal c/f
Capital a/c 2,000 1/5 Bank
Lesson One
19
2002 2/5M Rooks 6/5 P Scot
Purchases a/c 2002 175 114 31/5 Bal c/f 289
289 289
2002 18/5 Returns in 31/5 Bal c/f
Creditor M Rooks a/c 2002 23 2/5 Purchases 152 175
175 175
Furniture & Fittings a/c 2002 2002 3/5 Bank 150 31/5 Bal c/f 150 2002 31/5 Bal c/f 150 150
Sales a/c 2002 352 5/5 Cash 275 23/5 U. Foot 77 352 352
Cash in hand a/c 2002 2002 5/5 Sales 275 10/5 12/5 30/5 31/5 275
Rent 15 Stationery 27 Wages 117 Bal c/f 116 275
P Scot a/c 2002 2002 31/5 Bal c/f 114 6/5Purchases
114
114 Expenses Stationery a/c 15 2002 12/5 Cash 27 27 2002 31/5Bal c/f
114
Expenses Rent a/c 2002 2002 11/5 Bal c/f 15 10/5 Cash
27 27
20
Returns Out a/c 2002 2002 31/5 Bal c/f 23 18/5 M Rooks
23
Income Rent a/c 2002 2002 21/5 Bal c/f 5 31/5 Bank
Debtors U Foot a/c 2002 2002 23/5 Sales 77 31/5 Bal c/f
77
Motor vehicle a/c 2002 2002 24/5 Bank 300 31/5 Bal c/f
300
Expenses Wages a/c 2002 2002 30/5 Cash 117 31/5 Bal c/f
117
2002 31/5 Cash
Drawings a/c 200 44 31/5 Bal c/f
44
Accounting for drawings, discounts allowed and discounts received. Drawings The owner makes drawings from the firm in various ways: i) Cash or bank withdrawals When the owner withdraws money from the business we debit drawings and credit cashbook (cash in hand or cash at bank). ii) Taking goods for own use and When the owner takes out some of the goods for his own use, we debit drawings and credit purchases. iii) Personal expenses, paid by the business Here we debit the drawings and credit expense account Taking some of the other assets from the business e.g. motor vehicles or using part of the premises. Sometimes the owner may take over some of the assets of the business e.g. vehicle or converting business premises into living quarters or not paying into the business cash collected personally from the customers. When this happens we debit drawings and credit the relevant asset e.g. motor vehicles, premises or some building or even debtors.
Lesson One
21
Discounts Discounts received. A discount received is an allowance by the creditors to the firm to encourage the firm to pay the amount dues within the agreed time. It is an amount deducted from the invoice price. When a discount is given by the supplier then we debit creditors account and credit discounts received e.g. A. Ltd sells some goods on credit to B Ltd. 1,000 under the terms of sale, B Ltd, will receive a discount of 5% if they pay the amount due within one month. B decides to take up the offer and pays the amount within the given time. B will record the transaction as follows. Debit: Creditor A Ltd Credit: Discounts Received Creditor A. Ltd a/c 2002 Bank 950 Discount received 50 1000 2002 Purchases 1,000 1000 2002 A Ltd Purchases a/c 2002 1,000
200 Bal c/f
Discounts Received a/c 2002 50 A Ltd
50
2002
Bank a/c 2002 A Ltd
950
Discounts Allowed These are the allowances made by a firm on the amounts receivable from the customers to encourage prompt payment. The amounts deducted from the sales invoice. In the previous example when A Ltd issued the discount and was taken up by B the entries will be: i. Debit - discount allowed ii. Credit - debtors - B Ltd. 2002 Sales Debtors B Ltd a/c 2002 1,000 Bank Discount 1,000 Discount allowed a/c 2002 50 950 50 1,000 Bank a/c 2002 Sales a/c 2002
Debtor 1,000
2002 50 Bal c/f
Debtor
2002 950
Debtor
TRIAL BALANCE The trial balance is a simple report that shows the list of account balances classified as per the debits and credits. The purpose of the trial balance is to show the accuracy of the double entries made and to facilitate the preparation of final accounts i.e. the trading, profit & loss account and a balance sheet.
22
The debits of the trial balance should be the same as the credits, if not then there is an error in one or more of the accounts. The trial balance in example 1.8 would be extracted as follows: Name Trial balance as at 31 May 2002 Debit Credit Rent income 5 Debtor U Foot 7 Motor vehicle 300 Bank 1555 Purchases 289 Wages 117 Capital 2000 Creditor M Rooks 152 Furniture & Fittings 150 Sales 352 Cash in hand 72 Creditor P Scot 114 Expenses Rent 15 Expenses Stationery 27 Returns Outwards 23 Drawings 44 . 2464 2464 From the trial balance please note that assets and expenses are on the debit side. Capital, liabilities and incomes are normally listed on the credit side. The next example is a detailed one that shows extracting of trial balance once all the postings have been made in the relevant accounts. Example 1.9 Write up the following transactions in the books of S Pink: 2003 March 1 Started business with cash 1,000. 2 Bought goods on credit from A Cliks 296. 3 Paid rent by cash 28. 4 Paid 1,000 of the cash of the firm into a bank account. 5 Sold goods on credit to J Simpson 54. 7 Bought stationery 15 paying by cheque. 11 Cash sales 49. 14 Goods returned by us to A Cliks 17. 17 Sold goods on credit to P Lutz 29. 20 Paid for repairs to the building by cash 18. 22 J Simpson returned goods to us 14. 27 Paid A Cliks by cheque 279. 28 Cash purchases 125. 29 Bought a motor vehicle paying by cheque 395. 30 Paid motor expenses in cash 15. 31 Bought fixtures 120 on credit from R west.
Lesson One
23
Solutions Capital a/c 2003 2003 31/3 Bal c/d 1,500 1/3 Cash 1,500 Cash in hand a/c 2003 2003 1/3 Capital 1,500 3/3 Rent 28 11/3 Sales 49 4/3 Bank 1,000 20/3 Repairs 18 28/3 Purchases 125 30/3 Motor exp. 15 31/3 Bal c/d 363 1,549 Purchases a/c 2003 2003 2/3 A Hanson 296 31/3 Bal c/d 421 28/3 Cash 125 421 421 Creditors A Cliks ac 2003 2003 14/3 Returns out 17 2/3 Purchases 27/3 Bank 279 296 Rent Expenses a/c 2003 3/3 Cash 2003 28 31/3 Bal c/d 28 Bank a/c 2003 2003 4/3 Cash 1,000 5/3 Stationery 27/3 A. Hanson 29/3 Motor van 31/3 Bal c/d 1,000 Debtor J Simpson a/c 2003 3/3 Sales 2003 54 22/3 Returns in 31/3 Bal c/d 54 14 40 54 132 132 2003 31/3 Bal c/d 15 279 395 311 1,000 Sales a/c ` 2002 132 5/3 JSimpson 11/3 Sales 17/3 P Lutz 54 49 29 296 296 1,549
24
2003 7/3 Bank
Stationery a/c 2003 15 31/3 Bal c/d
15 2003 31/3 Bal c/d
Returns outwards a/c 2003 17 14/3 A Cliks 17
P Lutz Debtor a 2003 2003 17/3 Sales 29 21/3 Bal c/d 29
Building repairs - expenses 2003 20/3 Cash 18 2003 31/3 Bal c/d 18
Returns - Inwards 2003 22/3 J Simpson 2003 14 31/3 Bal c/d 14 2003 29/3 Bank Motor vehicle 2003 395 31/3 Bal c/d 395
R West Creditor (others) 2003 31/3 Bal c/d 2003 120 31/3 Fixtures 120 2003 30/3 Cash
Motor expenses 2003 15 31/3 Bal c/d 15
2003 31/3 A. Webster
Fixtures 2003 120 31/3 Bal c/d
120
Lesson One
25
S PINKS TRIAL BALANCE AS AT 31 MARCH 2003 Debit () Capital Purchases Cash in hand Bank Rent expense Sales Fixtures Debtor J Simpson Debtor P Lutz Motor vehicle Creditors Motor expenses Returns inwards Creditors others R West Stationery Returns outwards Building repairs 421 363 311 28 132 120 40 29 395 15 14 15 18 1769 17 1769 Credit () 1500
120
Example 1.10 The following transactions took place during the month of May: 2003 May 1 2 4 6 9 10 12 15 18 21 31 Started firm with capital in cash of 250. Bought goods on credit from the following persons: R Kelly 54; Pcombs 87; J Role 25; D Mobile 76; I. Sims 64. Sold goods on credit to: C Blanes 43; B Long 62; F Skin 176. Paid rent by cash 12. C Blanes paid us his account by cheque 43. F Skin paid us 150 by cheque. We paid the following by cheque: J Role 25; R Kelley 54. Paid carriage by cash 23. Bought goods on credit from P Combs 43; Mobile 110. Sold goods on credit to B Long 67. Paid rent by cheque 18.
26
Answer 2003 31/5 Bal c/d 250 Capital 2003 1/5 Cash 250 2003 1/5 Capital Cash in Hand 2003 250 6/5 Rent . 250 2003 12/5 Creditor R Kelly 2003 54 2/5 Purchases 54 2003 31/5 15/5 Carriage 31/5 Bal c/d 12 23 215 250 87 43 130
Bank
Creditor P Combs 2003 Bal c/d 130 2/5 Purchases . 18/5 Purchases 130
2003 12/5
Bank
Creditor J Role 25 2/5 Purchases
25
2003 31/5
Creditor D Mobile 2003 Bal c/d 186 2/5 Purchases 76 . 18/5 Purchases 110 186 186 Debtor C. Blares 2003 43 4/5 Bank Debtor F Smith 2003 176 10/5 Bank . 31/5 Bal c/d 176 Sales 2003 4/5 4/5 4/5 4/5 43
2003 31/5 Bal c/d
Creditor I Sims 2003 64 2/5 Purchases Debtor B Long 2003 62 31/5 Bal c/d 67 129
64
2003 4/5
Sales
2003 4/5 21/5
Sales Sales
129 . 129
2003 4/5
Sales
150 26 176
2003 2/5 2/5 2/5 2/5 2/5 18/5 18/5
Purchases 2003 R Kelly 54 31/5 Bal c/d P Combs 87 J Role 25 D Mobile 76 L Sims 64 P Combs 43 D. Mobile 100 459 Bank 2003 43 12/5 150 12/5 31/5 . 31/5 193
459
2003 31/5
Bal c/f
348
C Blanes F Long F Skin B Long 43 62 176 67 . 348
. 459 25 54 18 96 193 2003 15/5 Carriage Expenses 2003 Cash 23 31/5 Bal c/d 23
2003 9/5 10/5
C Blanes H F Skin
J Role R Kelly Rent Bal c/d
Lesson One
27
19x6 6/5 31/5
Cash Bank
Rent 19x6 12 31/5 Bal c/d 18 30
30 . 30
Trial Balance as at 31/5/2003 Capital Cash Creditor R Kelly Creditor P Combs Creditor J Role Creditor D Mobile Creditor L. Simms Debtor C. Blanes Purchases Sales Debtor- B. Long Debtor- F Skin Bank Carriage Rent Debit 215 459 129 26 96 30 978 Credit 250 130 186 64 348 978
28
REINFORCEMENT QUESTIONS Question One

Spark has been trading for a number of years as an electrical appliance retailer and repairer in premises which he rents at an annual rate of $1,500 payable in arrears. Balances appearing in his books at 1 January 19X1 were as follows: $ Capital account Motor van Fixtures and fittings Provision for depreciation on motor van (credit) Provisions for depreciation on fixtures& fittings (credit) Inventory at cost Receivables for credit sales: Brown Blue Stripe Cash at bank Cash in hand Payables for supplies: Live Negative Earth Amount owing for electricity Local taxes paid in advance $ 1,808 1,200 806 720 250 366
160 40 20 220 672 5 143 80 73 296 45 100
Although Sparks has three credit customers the majority of his sales and services are for cash, out of which he pays various expenses before banking the balance. The following transactions took place during the first four months of 19X1 January February $ $ Suppliers invoices: Live 468 570 Negative 87 Earth 692 Capital introduced 500 Bankings of cash (from cash sales) 908 940 Expenditure out of cash sales before banking: Withdrawals on account 130 120 Stationery 12 14 Travelling 6 10 Petrol and van repairs 19 22 Sundry expenses 5 4 Postage 12 10 Cleaners wages 60 60 Goods invoiced to credit customers: Brown 66 22 March $ 390 103 187 766 160 26 11 37 7 15 65 10 April $ 602 64 1,031 150 21 13 26 3 19 75 12
Lesson One
29
120 Blue Stripe Cheque payments (other than those to suppliers): Telephone Electricity Local taxes Motor van (1 February 19X1) Unbanked at the end of April 44 40 62 -
140 38 49 47 800 -
130 20 59 20 220 -
180 48 66 106 12
Spark pays for goods by cheque one month after receipt of invoice, and receives a settlement discount of 15% from each supplier. Credit customers also pay by cheque one month after receipt of invoice, and are given a settlement discount of 10% of the invoice price. Required: Write up the ledger accounts of Spark for the four months to 30 April 19X1, and extract a list of account balances after balancing off the accounts.
Question Two
Mary Balance Sheet as at 31 December 2000 Non Current Assets Premises Plant Current Assets: Stock Debtors Cash at bank Cash in hand Current liabilities: Creditors Capital Non Current Liabilities: Loan from bank 25,000.00 12,000.00 37,000.00
11,000.00 10,000.00 5,000.00 3,000.00 29,000.00 (12,000.00) 17,000.00 54,000.00 34,000.00 20,000.00 54,000.00
During the year to 31 December 2001 the following total transactions occurred:
30
a) Mary withdrew a total of 10,000.00 in cash b) Stock in trade was bought, all on credit, for 34,000.00 c) Sales were made totaling 60,000.00 of stock in trade which had cost 37,000.00. Of these sales 51,000.00 were on credit and 9,000.00 for cash. d) A total of 16,000.00 was drawn from the bank in cash to the cash till. e) Electricity for the year paid by cheque totaled 2,000.00 f) Rates for the year paid by cheque totaled 1,000.00 g) Wages for the year all paid cash totaled 10,000.00 h) Sundry expenses all paid in cash totaled 2,000.00 i) Creditors were paid a total of 36,000.00 all by cheque j) Debtors paid a total of 54,000.00 all in cheques. k) The bank charged interest on the loan deducting 3,000.00. Required: Prepare a revised balance sheet. (20 marks)
Question Three
a) Explain the nature of accounting and the accounting equation (8 marks) b) Calculate the profit for the year ended 31 December 2001 from the following information (12 marks) Non Current Assets Property Machinery Current Assets: Debtors Cash Current Liabilities: Creditors Overdraft Net Current Liabilities Net Assets 4,000.00 1,000.00 5,000.00 5,000.00 6,000.00 11,000.00 (6,000.00) 20,000.00 01.01.2001 20,000.00 6,000.00 26,000.00 31.12.2001 20,000.00 9,000.00 29,000.00 8,000.00 1,500.00 9,500.00 3,000.00 9,000.00 12,000.00 (2,500.00) 26,500.00
Drawings during the year amounted to 4,500.00 Additional capital introduced by the owner 5,000.00
Lesson One
31
Question Four
Brian Barmouth is a sole trader. At 30 June 2000 the following balances have been extracted from his books: Sales Purchases Office expenses Insurance Wages Rates Heating and Lighting Telephone Discounts allowed Opening stock Returns inwards Returns outwards Premises Plant and Machinery Motor Vehicles Debtors Bank balance Creditors Loan-long term loan Capital Drawings for the year Closing stock Required: Construct a trial balance, from the above list of balances. 47,600.00 22,850.00 1,900.00 700.00 7,900.00 2,800.00 1,200.00 650.00 1,150.00 500.00 200.00 150.00 40,000.00 5,000.00 12,000.00 12,500.00 7,800.00 3,400.00 10,000.00 60,000.00 4,000.00 550.00
CHECK YOUR ANSWERS WITH THOSE GIVEN IN LESSON 9 OF THE STUDY PACK
32
Final Accounts
LESSON TWO
FINAL ACCOUNTS
FINAL ACCOUNTS FOR SOLE TRADERS (a) TRADING ACCOUNT The trading account summarises the trading activities (sale and purchase of goods/stocks) of the business and tries to determine the gross profit for the relevant financial period. The gross profit is then taken up in the profit and loss account as part of the income. Format for the trading account: Name Trading Account for the year ended 31 Dec. Sales Less: Returns Inwards Less: Cost of Sales Opening stock Purchases Add: Carriage Inwards Less: Returns Outwards Cost of stock available for sale Less: Closing stock Gross Profit x (x) x x x x x x
x x x
(x) x
Example: 2.1 From the following details draw up the trading account of Springs for the year ended 31 December 2002, which was his first year in business. Carriage inwards Returns outwards Returns inwards Sales Purchases Stock of goods: 31 December 19x7 6,700 4,950 8,900 387,420 333,330 74,890
Lesson Two
33
Springs Trading Account for the year ended 31 Dec 2002 Sales Less: Returns Inwards Less cost of sales Purchases Add: Carriage Inwards Less: Returns outwards Less: Closing stock Gross Profit Example 2.2 The following details for the year ended 31 March 2003 are available. Draw up the trading account of R Sings for that year. Stocks: 1 April 2002 Returns inwards Returns outwards Purchases Carriage inwards Sales Stocks: 31 March 2003 Answer R Sings Trading Account for the year ended 31 Mar 19x8 Sales Less: Returns Inwards Less: Cost of sales Opening Stock Purchases Add: Carriage Inwards Less: Returns Outwards Cost of goods available for sale Less: Closing stock Gross Profit 16,523 53,397 1,122 54,519 2,896 94,600 (1,372) 93,228 16,523 1,372 2,896 53,397 1,122 94,600 14323 333,330 6,700 340,030 4,950 335,080 74,890 387,420 8,900 378,520
260,190 118,330
51,623 68,146 18,504
(49,642) 43,586
34
Final Accounts
(b) PROFIT AND LOSS ACCOUNT It shows the net profit or net loss that the business has made from all the activities during a financial period. The net profit (or loss) is determined by deducting all the expenses from all the incomes of the same financial period. In practice, the trading account is combined together with the net profit and loss account into one report so that the format is as shown below: Name Trading, Profit and Loss Account for the year ended 31/12/19xx Sales Less: Returns Inwards Less: Cost of sales Opening stock Purchases Add: Carriage Inwards Less: Returns Outwards Cost of goods available for sale Less: Closing stock Gross Profit Discount received Rent received Interest received Other incomes Less: Expenses Carriage Outwards Discounts allowed Postage & stationary Salaries & wages Rent paid Insurance & rates Bank charges Other expenses Net profit/ (loss) x x x x x x x x x x x x x x x x
x x x
(x) x x x x x x
(x) x/(x)
Lesson Two
35
Example 2.3 From the following trial balance of P Boones draw up a trading and profit and loss account for the year ended 30 September 2002, and a balance sheet as at that date. Dr Cr Stock 1 October 19x8 23,680 Carriage outwards 2,000 Carriage inwards 3,100 Returns inwards 2,050 Returns outwards 3,220 Purchases 118,740 Sales 186,000 Salaries and wages 38,620 Rent 3,040 Insurance 780 Motor expenses 6,640 Office expenses 2,160 Lighting and heating expenses 1,660 General expenses 3,140 Premises 50,000 Motor vehicles 18,000 Fixtures and fittings 3,500 Debtors 38,960 Creditors 17,310 Cash at bank 4,820 Drawings 12,000 Capital 126,360 332,890 332,890
36
Final Accounts
Answer P Boones Trading, Profit and Loss Account as at 30 September 2003 Sales Less: Returns Inwards Less: Cost of sales Opening stock Purchases Add: Carriage inwards Less: Returns Outwards Cost of goods available for sale Less: Closing stock Gross Profit Less Expenses Salaries & wages Carriage outwards Rent Insurance Motor expenses Office expenses Lighting & heating General expenses Net Profit 38,620 2,000 3,040 780 6,640 2,160 1,660 3,140 23,680 118,740 3,100 12,1840 3,220 186,000 (2,050) 183,950
118,620 142,300 29,460
(11,2840) 71,110
(58,040) 13,070
Lesson Two
37
(c) BALANCE SHEET This is a simple report that shows the assets and liabilities of the business and the capital of the owner as at a certain point in time. The format is at shown below: Name Balance sheet as at 31/Dec/19xx Non Current Assets Land & Buildings Plant & Machinery Fixtures, Furniture & Fittings Motor vehicles Current Assets Stock/inventories Debtors trade Debtors others Cash at bank Cash at hand Current Liabilities Bank overdraft Creditors trade Creditors others Net current assets Net Assets Capital Add: Net profit Less: Drawings Non Current Liabilities Loan (s) The balance Sheet of P Boones in example 2.3 will be produced as follows: x x x x x x x x x x x x x x x x
(x) x x x x x (x) x
38
Final Accounts
P Boones Balance Sheet as at 30 Sept 2002 Non Current Assets Premises Fixtures & fittings Motor vehicles Current Assets Stock Debtors Cash at bank Current Liabilities Creditors Net Current Assets Net Assets Capital Add: Net Profit Less: Drawings ` D) BOOKS OF PRIME ENTRY The diagram below shows the components of an accounting system for a firm that carries out trading activities from the source documents that record the evidence of transactions, where the documents are recorded and the postings to made. (17,310) 55,930 127,430 126,360 13,070 139,430 (12,000) 127,430 29,460 38,960 4,820 73,240 50,000 3,500 18,000 71,500
Lesson Two
39
Source Documents Sales Invoice Account Recorded Purchase Invoice Recorded
Books of Prime entry Sales Journal
The Ledger Balances Sales Ledger
List of the Final Accounts The THE Trading
Purchases Journal
Credit note Profit
Recorded
Return Inwards Journal
Purchases Ledger
TRIAL
The &
Loss Debit Note Account Recorded
Return Outwards journal BALANCE The cashbook &
Loss
Receipts Cheques Petty cash Vouchers Other Balance Correspon dence
Recorded Recorded
Petty cashbook General Journal
General Ledger
Balance Sheet
A brief description of each component is explained below. SOURCE DOCUMENTS This shows the evidence transactions. They are collected, filed and posted in the books of prime entry. Example, if a firm sells goods on credit, then an invoice is raised. The source documents as shown in the above include:
40
Final Accounts
Sales invoice Purchases invoice Credit note Debit note Receipts, cheques and petty cash vouchers Other correspondences. (i) Sales Invoice The sales invoice is raised by the firm and sent to the debtor/customer when the firm makes a credit sale. The sales invoice contains the following: i. Name and address of the firm ii. Name and address of the buying firm iii. Date of making the sale invoice date. iv. Invoice number v. Amount due (net of trade discount) vi. Description of goods sold vii. Terms of sale (ii) Purchases Invoice A purchase invoice is raised by the creditor and sent to the firm when the firm makes a credit purchase. It shows the following: i. Name and the address of the creditor/seller ii. Name and address of the firm iii. Date of the purchase (invoice date) iv. Invoice number v. Amount due vi. Description of goods sold vii. Terms of sale (iii) Credit note A credit note is raised by the firm and issued to the debtor when the debtor returns some goods back to the firm. Its contents include: i. Name and address of the firm ii. Name and address of the debtor iii. Amount of credit iv. Credit note number v. Reason for credit e.g. if goods sent but of the wrong type. The purpose of the credit note is to inform the debtor or customer that the debtors account with the firm has been credited i.e. the amount due to the firm has been reduced or cancelled. The credit note may also be issued when the firm gives an allowance of the amounts due from the debtors. From the context we can assume that all credit notes are issued when goods are returned. (iv) Debit note This is raised by the creditor and issued to the firm when the firm returns some goods to the creditor. It includes the following items: i. Name and address of the firm ii. Name and address of the creditor iii. Amount of debit iv. Debit Note number v. Reason for the debit The purpose of the debit note is to inform the firm that the amount due to the creditor has been reduced or cancelled.
Lesson Two
41
The Firm
Credit sales (sales invoice) Returns inwards (credit note)
The Debtor
Credit purchase (purchase invoice) The Firm Returns outwards (debit note) The Creditor
(vi) Receipts A receipt is raised by the firm and issued to customers or debtors when they make payments in the form of cash or cheques. It shows: i. ii. iii. iv. Cheques When a firm opens a current account with the bank, a chequebook containing cheques issued. The cheques allow the firm to make payments against the account with the bank. When a firm issues a cheque to its creditors for payments, it authorizes the bank to honour payments against the firms account with the bank. The cheque contains the following information: i. Name and account number of the firm (account holder) ii. The date of the cheque iii. Name of the payee (creditor) iv. Name of the firms bank v. Amount payable in words and figures vi. The cheque number vii. The authorized signature(s) Petty cash vouchers A petty cash voucher is raised by a cashier to seek authority for payments (payments of small value in the firm which require cash payments e.g. fuel, bus-fare, office snacks), which is approved by a senior manager and filed for record purpose. It shows: i. Date of payment ii. Amount paid iii. Reason for payment iv. Authorized signature(s): v. Person approving vi. Person receiving The person receiving the money must then return a document supporting how the money was utilized e.g. fuel receipt, bus ticket e.t.c. The name and address of the firm The date of the receipt Amount received (cash or cheque or other means of payment) Receipt number.
42
Final Accounts
(vii) Other correspondence These include information received within or outside the firm that has a financial implication in the accounts. Examples are: i. ii. iii. iv. Letters from the firms lawyers about a debtors balance. Hire-purchase/credit sale or credit purchase agreements that relate to non-current assets. Memorandum from a senior manager requiring changes to be made in the accounts. Bank statement from the bank, e.g. bank charges.
BOOKS OF PRIME ENTRY They record the source documents. Sales Journal It is also called a Sales Day Book. It records all the sales invoices issued by the firm during a particular financial period. The format is as follows (with simple records of invoice).
SALES JOURNAL Date 19x8 1st March 3rd March 5th March Detail S. Spikes T. Binns L.Thompson Folio SL.10 SL.19 SL,8
Page 5 Amount 200.00 350.00 150.00
Total
700.00
The individual entries in the sales journal are posted to the debit side of the debtors accounts in the sales ledger and the total is posted on the credit side of the sales account in the general ledger. This is shown below: Sales Ledger 19x8 1/3 S Spikes 19x8 Sales 200 Sales Ledger 19x8 3/3 T Binus 19x8 350 19x8 General Ledger General Account 19x8 5/3 Credit sales for period General Ledger 700
Sales
Lesson Two
43
19x8 3/3
L Thompson 19x8 Sales 150
Example 2.4 You are to enter up the sales journal from the following details. Post the items to the relevant accounts in the sales ledger and then show the transfer to the sales account in the general ledger. 2003 Mar 1 3 6 10 17 19 27 31 Credit sales to J Gordon Credit sales to G Abrahams Credit sales to V White Credit sales to J Gordon Credit sales to F Williams Credit sales to U Richards Credit sales to V Wood Credit sales to L Simes 1,870 1,660 120 550 2,890 660 280 780
44
Final Accounts
Answer
SALES JOURNAL Date (2003) 1/3 3/3 6/3 10/3 17/3 19/3 27/3 31/3 Detail J. Gordon G. Abrahams V. White J. Gordon F. Williams U. Richards V. Wood L. Simes Folio
Page 10 Amount 1,870.00 1,660.00 120.00 550.00 2,890.00 660.00 280.00 780.00 8,810.00
Sales Ledger 2003 1/3 10/3 J Gordon 2003 1570 550 2003 19/3 U Richards 2003 660
Sales
2003 3/3
G Abrahams 2003 Sales 1,660
2003 27/3
Sales
V Wood 2003 280
2003 6/3
Sales
U White 2003 120 F Williams 2003 2890
2003 31/3
Sales
L Simes 2003 750 Sales a/c 2003 Credit Sales
2003 17/3
2003
Sales
Purchases Journal Purchases journal is also called a purchases day-book. It records all the purchase invoices received by the firm during a particular financial period. It has the following format (including records of invoices).
Lesson Two
45
Date 19x6 1/5 2/5 TOTAL
PURCHASES JOURNAL Description/Detail C. Kelly L. Smailes
Folio PL. 10 PL. 20
Page 15 Amount 400 350 750
The individual entries in the purchases journal are posted to the credit side of the creditors accounts in the purchases ledger and the total is posted to the debit side of purchases account of the general ledger. This is shown below: 19x6 C Kelly 19x6 1/5 Purchases 400 19x6 31/5 Purchases a/c 19x6 Sundry 750 Creditors
19x6
L Smailes 19x6 2/5 Purchases
250
Returns Inwards Journal It is also called the returns inwards day-book. It records all the credit notes raised by the firm and sent to customers during a particular financial period, it has the following format. RETURNS INWARDS JOURNAL Date 1 March 2 March 5 March TOTAL Detail S. Spikes C. Kelly T. Bills Folio SL. 22 SL. 18 SL. 9 Amount 20 18 15 53 Pg 10
Individual entries in a return inwards journal are posted to the credit of the debtors accounts in the sales ledger and the total is posted to the debit side of the return-inwards account of the general ledger.
46
Final Accounts
Sales Ledger
General Ledger
S. Spikes a/c 1/3 Returns In 20 31/3
Returns Inwards a/c Sundry 53 Debtors
C Kelly a/c 2/3 Returns In 18
T. Bills a/c 5/3
Returns In
15
Lesson Two
47
Returns Outwards Journal It is also called the returns outwards daybook. It records all the debit notes received by the firm from the creditors during a particular financial period. It has the following format. RETURNS OUTWARDS JOURNAL DATE 2 May 3 May 4 May DETAILS L. Thompson M. Hyatt T. Bills FOLIO PL. 15 PL. 10 PL. 7 AMOUNT () 14 12 19
TOTAL
35
Individual entries are posted on the debit side of the creditors account in the purchases ledger and on the total to credit side of the returns outwards account in the general ledger. Purchases Ledger L. Thompson a/c ` 2/5 Returns out 14 General Ledger Returns Outwards a/c 31/5 sundry creditors 35
M. Hyatt a/c 3/5 Returns out 12
T. Bills a/c 4/5 Returns Out 19
The following example 2.5 shows how the four journals are used.
48
Final Accounts
Example 2. (Frankwood adapted) You are to enter the following items in the books, post to personal accounts, and show transfers to the general ledger. 19x5 July 1 3 5 8 12 14 20 24 31 31 Credit purchases from: K Hill 3800; M Norman 500; N Senior 106. Credit sales to: E Rigby 510; E Phillips 246; F Thompson 356. Credit purchases from: R Morton 200; J Cook 180; D Edwards 410; C Credit sales to: A Green 307; H George 250; J Ferguson 185. Returns outwards to: M Norman 30; N Senior 16. Returns inwards from: E Phillips 18; F Thompson 22. Credit sales to: E Phillips 188; F Powell 310; E Lee 420. Credit purchases from: Ferguson 550; K Ennevor 900. Returns inwards from: E Phillips 27; E. Rigby 30. Returns outwards to: J Cook 13; C Davies 11.
Davies 66.
Study the solution provided: SALES JOURNAL DATE 3 July 3 July 3 July 8 July 8 July 8 July 20 July 20 July 20 July TOTAL Sales Ledger 19x5 3/7 E Rigby 19x5 510 3/7 30 19x5 3/7 20/7 F. Thompson 19x5 3/7 Sales 19x5 356 14/7 Returns in 22 19x5 8/7 Sales J. Ferguson 19x5 185 E Phillips 19x5 246 14/7 188 31/7 18 27 DETAIL E. Rigby E. Phillips F. Thompson A. Green H. George J. Ferguson E. Phillips F. Powell E. Lee AMOUNT () 510 246 356 307 250 185 188 310 420 2,772
Sales
Returns Inwards
Sales Sales
Returns Retuns in
Lesson Two
49
19x5 8/7
Sales
Green 19x5 307
19x5 20/7
Sales
F. Powell 19x5 310
19x5 8/7
Sales
H George 19x5 250
19x5 20/7
Sales
420
E Lee 19x5
PURCHASES JOURNAL DATE 1 July 1 July 1 July 5 July 5 July 5 July 5 July 24 July 24 July Total DETAIL K. Hill M. Norman N. Senior R. Mortan J. Cook D. Edwards C. Davies C. Ferguson K. Ennevor AMOUNT () 380 500 106 200 180 410 66 550 900 3,292
Purchases Ledger N. Senior 1995 1/7 Purchases
1995 12/7
Returns out
16
22
1995 30/7 1995 31/7 1995 31/7
Returns out
M. Norman 1995 30 1/7 Purchases 13 11 J. Cook 1995 5/7 Purchases C. Davies 1995 5/7 Purchases
500 180 60
Returns out
Returns out
50
Final Accounts
1995
K. Hill 1995 1/7 Purchases R. Morton 1995 5/7 Purchases D. Edwards 1995 5/7 Purchases
380 200 410 550 900
1995
1995
1995
C. Ferguson 1995 27/7 Purchases K. Ennevor 1995 24/7 Purchases
1995
RETURNS INWARDS JOURNAL DATE 14 July 14 July 31 July 31 July DETAILS E. Phillips F. Thompson E. Phillips E. Rigby AMOUNT 18 22 27 30 97
RETURNS OUTWARDS JOURNAL 12 July 12 July 31 July 31 July M. Norman N. Senior J. Cook C. Davies 30 16 13 11 70
General Ledger Sales a/c 1995 1995 31/7 Sundry debtors Purchases a/c 1995 2772
1995 31/7 Sundry creditors
3292
Lesson Two
51
1995 31/7 Sundry debtors 1995
Returns Inwards a/c 1995 97 Returns Outwards a/c 1995 31/7 Sundry creditors
70
CASH BOOKS A cashbook records all the receipts (cash and cheques from customers and debtors or other sources of income) and all the payments (to creditors or suppliers and other expenses) for a particular financial period. The cashbook will also show us the cash at bank and cash in hand position of the firm. There are two types of cashbooks: i. ii. Cash in hand cashbook, which records the cash transactions in the firm or business. Cash at bank cashbook, which records the transactions at/with, the bank.
The cashbook is the most important book of prime entry because it forms part of the general ledger and records the source documents (receipts and cheques). The cash at bank cashbook and cash in hand cashbook are combined together to get a two-column cashbook. The format is as follows: Two-column cashbook. CASH BOOK Date Details Cash () Bank () Date Details Cash () Bank ()
Additional columns for discounts allowed and discounts received can be included with the cash at bank columns to get a 3 column cashbook. The format is as follows:
Date
Details
Discount Cash Allowed ()
Bank ()
Date Details
Discounts Bank Received )
Cash ()
52
Final Accounts
The balance carried down (Bal c/d) for cash in hand and cash at bank will form part of the ledger balances and the discounts allowed and discounts received columns will be added and the totals posted to the respective discount accounts. The discount allowed total will be posted to the debit side of the discount allowed account in the general ledger and the total of the discount received will be posted to the credit side of the discount-received account of the general ledger. Cash at bank can have either a credit or debit balance. A debit balance means the firm has some cash at the bank and a credit balance means that the account at the bank is overdrawn. (the firm owes the bank some money). Example 2.7 Write up a two-column cashbook from the following details, and balance off as at the end of the month: 2003 May 1 2 3 4 5 7 9 11 15 16 19 22 26 30 31 Started business with capital in cash 1,000. Paid rent by cash 100. F Lake lent us 5,000, paid by cheque. We paid B McKenzie by cheque 650. Cash sales 980. N Miller paid us by cheque 620. We paid B Burton in cash 220. Cash sales paid direct into the bank 530. G Moores paid us in cash 650. We took 500 out of the cash till and paid it into the bank account. We repaid F Lake 1,000 by cheque. Cash sales paid direct into the bank 660. Paid motor expenses by cheque 120. Withdrew 1,000 cash from the bank for business use. Paid wages in cash 970.
Cash Book Capital F Lake (loan) Sales N Miller Sales G Moores Cash C Sales Bank C Cash 1000 980 620 530 650 Bank 5000 Cash Bank
Lesson Two
53
Capital F. Lake (Loan) Sales N Miller Sales G Moores Cash C Sales Bank C
Cash 1000
650
3630
Cash Book Bank Rent 5000 B McKenzie 980 B Burton 620 Bank C 530 F Lake (loan) Motor Expenses 500 Cash C 660 Wages 1000 Balances c/d 7310
Cash 100 220 500 120 970 1840 3630
Bank 650 1000 100 4540 7310
Example 2.7(Frankwood adapted) A three-column cashbook is to be written up from the following details, balanced off, and the relevant discount accounts in the general ledger shown. 19x8 Mar 1 2 4 6 8 10 12 15 18 21 24 25 29 31 Balances brought forward: Cash 230; Bank 4,756. The following paid their accounts by cheque, in each case deducting 5 percent discounts: R Burton 140; E Taylor 220; R Harris 800. Paid rent by cheque 120. J Cotton lent us 1,000 paying by cheque. We paid the following accounts by cheque in each case deducting a 2 per cent cash discount: N Black 360; P Towers 480; C Rowse 300. Paid motor expenses in cash 44. H Hankins pays his account of 77, by cheque 74, deducting 3 cash discount. Paid wages in cash 160. The following paid their accounts by cheque, in each case deducting 5 per cent cash discount: C Winston 260; R Wilson & Son 340; H Winter 460. Cash withdrawn from the bank 350 for business use. Cash Drawings 120. Paid T Briers his account of 140, by cash 133, having deducted 7 cash discount. Bought fixtures paying by cheque 650. Received commission by cheque 88.
54
Final Accounts
Answer Cash Book Bank 4756 133 209 285 1000 74 247 323 437 Rent N Black P Towers C Rowse Motor expenses Wages Cash Drawings T Briers Fixtures 88 Balances c/d 7552
Disct Bank Bal b/d R Burton E Taylor R Harris J Cotton: loan H Hankins C Winston R Wison & Son H Winter Bank Commission 7 11 15 3 13 17 23
Cash 230
Disct 9 12 20
Cash
Bank 120 351 468 780
44 160 350 7 48 120 133 123 580 650 4833 7552
350 89 580
Discounts Received 3/1 Sundry Creditors
48
3/1
Sundry Debtors
Discounts Allowed 89
Petty Cash Book and the imprest system of Accounting. Petty Cash Book is a record of all the petty cash vouchers raised and kept by the cashier. The petty cash vouchers will show summary expenses paid by the cashier and this information is listed and classified in the petty cash book under the headings of the relevant expenses such as: Postage and stationery Traveling Cleaning expenses. The format is as shown: Petty Cash Book Receipts Date Detail Payments Amount Expenses Postage Stationery Traveling The Ledger
Lesson Two
55
The balance c/d of the petty cash book will signify the balance of cash in hand or form part of cash in hand. The totals of the expenses are posted to the debit side of the expense accounts. If a firm operates another cashbook in addition to the petty cash book, then the totals of the expenses will also be posted on the credit side of the cash in hand cashbook. The Imprest system This system of accounting operates on a simple principle that the cashier is refunded the exact amount spent on the expenses during a particular financial period. At the beginning of each period, a cash float is agreed upon and the cashier is given this amount to start with. Once the cashier makes payments for the period he will get a total of all the payments made against which he will claim a reimbursement of the same amount that will bring back the amount to the cash float at the beginning of the period. This is demonstrated as follows: Start with (float) Expenses paid Balance Reimbursement Cash float Example 2.8 A cashier in a firm starts with 2,000 in the month of March (that is the cash float). I n the following week, the following payments are made: 1st March bought stamps for 80 2nd March paid bus fare for 120 240 2nd March cleaning materials 3rd March bought fuel 150 3rd March cleaning wages 300 4th March bought stamps 200 400 4th March paid L. Thompson (creditor) 5th March fuel costs 150 On the 5th of March the cashier requested for a refund of the cash spent and this amount was reimbursed back. Required: Prepare a detailed petty cash book showing the balance to be carried forward to the next period and the relevant expense accounts, as they would appear on the General Ledger. 1,000 (720) 280 720 1,000
56
Final Accounts
Answer Receipts Date Detail Payments Amount () Bal b/d Stamps Bus Fare Cleaning Materials Fuel Cleaning wages Stamps L Thompson Fuel Bal c/d Bal b/d 80 120 240 150 300 200 400 150 1640 2000 3640 Postage () 80 120 240 150 300 200 . 280 . 540 150 420 400 . 400 Expenses Cleaning () Travel () THE LEDGER ()
() 2000 1/3 1/3 2/3 2/3 3/3 3/3 4/3 4/3 5/3 1640 5/3 5/3 3640 2000 6/3
The General Journal It records information from other correspondence (information that is not recorded in the above books of prime entry). It explains the type of entries that will be made in the ledger accounts giving a reason for these entries. The type of transactions recorded here are: i. Writing off of assets from the accounts e.g. bad-debts. ii. Drawings for goods or other assets from the business by the owner, not cash drawings. iii. Purchase or sale of non-current assets on credit. The format is as shown: The General Journal GENERAL JOURNAL Date 1/3 Detail Account to be debited Account to be credited (Narrative) x x Debit Credit
Lesson Two
57
Example 2.9 You are to show the journal entries necessary to record the following items: 2003 May 1 Bought a motor vehicle on credit from Motors Ltd for 6,790. 2003 May 3 A debt of 34 owing from N Smart was written off as a bad debt. 2003 May 8 Furniture bought by us for 490 was returned to the supplier Wood Offices, as it was unsuitable. Full allowance will be given us. 2003 May 12 we are owed 150 by W Hayes. He is declared bankrupt and we received 39 in full settlement of the debt. 2003 May 14 we take 45 goods out of the business stock without paying for them. 2003 May 28 Some time ago we paid an insurance bill thinking that it was all in respect of the business. We now discover that 76 of the amount paid was in fact insurance of our private house. 2003 May 28 Bought Machinery 980 on credit from Xerox Machines Ltd.
58
Final Accounts
a.
Answer GENERAL JOURNAL
Detail Debit () Credit () Motor Vehicle 6,790 Motors Ltd 6,790 Motor vehicle bought on credit from Motors Ltd _________________________________________________________________________ Bad debts 34 N Smart - Debtors 34 Amount due from N Smart written off as bad _________________________________________________________________________ 8/5
Date (19x5) 1/5
3/5
Wood offices 490 Furniture 490 Office Furniture returned to Wood offices _________________________________________________________________________ 12/5 Bad debts 111 W. Hayes 111 Amount owed now written off as bad debt. ________________________________________________________________________ 14/5 Drawing for goods 45 Purchases 45 Goods taken from the business for personal use. _________________________________________________________________________ 8/5 Drawings 76 Insurance Expenses 76 Insurance relating to private house now transferred to drawings _________________________________________________________________________ 28/5 Machinery 980 Xerox Machines 980 Machinery bought from Xerox Machines
Lesson Two
59
THE LEDGER The ledger is simply the accounts. The Ledger is classified into 3 main classes. 1. Sales Ledger, which has the accounts of all the debtors. 2. Purchases Ledger, which has the accounts of all the creditors. 3. The General Ledger. Has all the other accounts i.e. other assets, liability, incomes and expenses and capital. The ledger accounts can also be classified as follows: LEDGER ACCOUNTS
IMPERSONAL ACCOUNTS PERSONAL ACCOUNS
REAL ACCOUNTS DEBTORS (for goods) CREDITORS (For goods) Non-current assets Inventories/ Stocks
NORMAL a/cs
Other Liabilities Other Assets Income Expenses Capital
60
Final Accounts
REINFORCING QUESTIONS
QUESTION ONE Mr J Ockey commenced trading as a wholesaler stationer on 1 May 2000 with a capital of 5,000.00 with which he opened a bank account for his business. During May the following transactions took place. May 1 May 2 May 4 May 9 May 11 May 13 May 16 May 17 May 18 May 19 May 20 May 21 May 24 May 30 May 31 Bought shop fittings and fixtures from store fitments Ltd for 2,000.00 Purchased goods on credit from Abel 650.00 Sold goods on credit to Bruce 700.00 Purchased goods on credit from Green 300.00 Sold goods on credit to Hill 580.00 Cash sales paid into bank account 200.00 Received cheque from Bruce in settlement of his account Purchased goods on credit from Kay 800.00 Sold goods on credit to Nailor 360.00 Sent Cheque to Abel in settlement of his account Paid rent by cheque 200.00 Paid delivery expenses by cheque 50.00 Received from Hill 200.00 on account Drew cheque for personal expenses 200.00 and assistant wages 320.00 Settled the account of Green.
Required a) b) c) d) Record the transactions in the books of prime entry. Post the entries in the ledger accounts Balance the ledger accounts where necessary Extract a trial balance as at 31 May 2000.
Lesson Two
61
QUESTION TWO The following trial balance has been drawn up from the accounts of Endpages bookshop. Endpages Bookshop Trial balance as at 31 December 2002 Dr Sales Purchases Salaries and wages Office expenses Insurance Electricity Stationery Advertising Telephone Rates Discount allowed Discount received Rent received Returns inwards Returns outwards Stock at 01 Jan 2001 Premises Stock as at 31 Dec 2001 Fixtures and fittings Debtors and Creditors Cash in Hand Cash in bank Capital Drawings Stock as at 31 Dec 2001 103,500.00 18,700.00 2,500.00 1,100.00 600.00 2,400.00 3,500.00 800.00 3,000.00 100.00 200.00 2,000.00 1,500.00 3,500.00 46,000.00 80,000.00 41,000.00 5,000.00 4,800.00 200.00 14,000.00 ________ 328,700.00 41,000.00 328,700.00 Cr 151,500.00 Require d Prepare a Trading and profit and loss account for the year ended 31 Decemb er 2002 and a balance sheet as at that date. ( 20 marks)
7,500.00 12,000.00 11,000.00
62
Final Accounts
QUESTION THREE The following is the trial balance of KSmooth as at 31 March 2002. Draw up a set of final accounts for the year ended 31 March 2002. Dr 1,816,000 6,918,500 42,000 157,000 64,000 1,024,000 301,500 62,400 21,600 40,500 31,800 2,000,000 1,432,000 816,000 285,000 297,000 11,500 762,000 5,088,800 152,028 152,028 Cr 9,234,000
Stock 1 April 2001 Sales Purchases Carriage inwards Carriage outwards Returns outwards Wages and salaries Rent and rates Communication expenses Commissions payable Insurance Sundry expenses Buildings Debtors Creditors Fixtures Cash at bank Cash in hand Drawings Capital
Lesson Two
63
QUESTION FOUR Skates drew up the following trial balance as at 30 September 2002. You are to draft the trading and profit and loss account for the year to end 30 September 2002 and a balance sheet as at that date. Dr Cr Capital 3,095,500 Drawings 842,000 Cash at bank 311,500 Cash in hand 29,500 Debtors 1,230,000 937,000 Creditors Stock 30 September 2001 2,391,000 Motor van 410,000 Office equipment 625,000 1,309,000 Sales Purchases 9,210,000 Returns inwards 55,000 Carriage inwards 21,500 30,700 Returns outwards Carriage outwards 30,900 Motor expenses 163,000 Rent 297,000 Telephone charges 40,500 Wages and salaries 1,281,000 Insurance 49,200 Office expenses 137,700 Sundry expenses 28,400 17,153,200 17,153,200
64
Final Accounts
COMPREHENSIVE ASSIGNMENT No.1 TO BE SUBMITTED AFTER LESSON 2 To be carried out under examination conditions and sent to the Distance Learning Administrator for marking by the University. EXAMINATION PAPER. ANSWER ALL QUESTIONS QUESTION ONE The books of Mr T, a trader in tea showed the following balances as at 31 March 1998: Opening stock of tea Purchases Tea Salaries paid Buildings Cash in hand Cash at bank Rent, rates and council taxes Insurance premium paid Miscellaneous receipts Sales Discounts allowed Bad debts Building repairs Miscellaneous expenses Advertisement Commission to sales manager Furniture and fittings Air conditioners Sundry debtors Sundry creditors Loan on mortgage Interest paid on the above Prepaid expenses Drawings Bills payable (Current liability) Bank charges Legal charges Motor vehicles Travelling and conveyance Capital The following further information was obtained : 1. Closing stock was Shs.55,000. Shs. 100,000 400,000 80,000 95,000 2,000 135,000 15,000 3,000 10,000 720,000 4,750 3,250 2,900 8,700 20,000 32,400 35,000 30,000 100,000 80,000 70,000 3,000 4,000 18,000 30,000 2,000 6,000 80,000 10,000 280,000 TIME ALLOWED: THREE HOURS.
Lesson Two
65
2. Legal charges include Shs.5,000 for the cost of stamps and registration of a new building acquired during the year. 3. Purchases include 4000 kg tea valued at Shs.20,000, which was found totally spoilt. An insurance claim of Shs.15,000 has been accepted by the insurance company. 4. Travelling and conveyancing include proprietors personal travelling for which he is charged Shs.4, 800. 5. The sales manager is entitled to commission of 7.5% of the total sales. However any bad debts incurred during the year are deductible from such commission entitlements. 6. Debtors include: 7. Shs.10, 000 due from M & C0 (Creditors include Shs.18, 000 due to the same party). 8. Shs.5, 000 due from the sale of furniture. 9. Further bad debts of Shs.2, 000 10. Provision for bad debts is to be created at 2% of net amount outstanding from trade debtors. 11. Depreciation is chargeable as follows: Buildings 2.5% Furniture and Fittings 10% Air conditioners 15% Motor vehicles 20% 12. Miscellaneous receipts represent sales proceeds of furniture, whose written down value was Shs.12, 000. 13. Prepaid expenses include insurance premiums for the next year. Required: Prepare a trading, profit and loss account for the year ended 31st March 1998 and a Balance Sheet as at that date. QUESTION TWO Hall Ltd., which makes up its accounts to 30th June each year, has a fleet of motor lorries. Annual depreciation on motor lorries is calculated at a rate of 25% on the reducing balances, with a full years depreciation being made in the year of purchase, but no charge in the year of sale. An extract from the companys balance sheet as on 30th June 1997 showed the following: Motor Lorries at cost: Less provision for depreciation: Net book Value: Shs 164,900 93,382 71,518
During the year ended 30th June 1998 purchases and sales of lorries were as follows: Purchases: 1997 July 30th Oct 1st 1998 Feb 25th June 24th Sales: 1997 July 30th Oct 1st Reg.No H1 H4 Reg.No H11 H12 H13 H14 Purchased on: 14th May 1993 10th July 1994 1,592 2,560 Cost (Shs) 8,500 7,000 9,000 5,900 Cost (Shs) Proceeds (Shs) 300 850
66
Final Accounts
1998 Mar 1st June 25th Required:
H6 H7
9th March 1996 21st Sept 1996
8,000 3,648
4,600 2,700
Write up the following accounts in the books of the company for the year ended 30th June 1998: a) The Motor lories account b) Motor lorries provision for depreciation account c) Motor lorries disposal account. QUESTION THREE The following trial balance was extracted form the books of Rodney, a sole trader, at 31st December 1997: Drawings/Capital Debtors/Creditors Purchases/Sales Rent and Rates Light and heat Salaries and wages Bad debts Provision for bad debts Stock in trade 31st Dec 1996 Insurance General Expenses Bank balances Motor van at cost/Provision for depreciation Proceeds on sale of van Motor expenses Freehold premises at cost Rent received Provision for depreciation on buildings The following matters are to be taken in to account: 1. 2. 3. 4. 5. 6. Stock in trade at 31st December 1997 was Shs.9,884 Rates paid in advance at 31st December 1997, Shs.40 Rent receivable due at 31st December 1997, Shs.250 Lighting and heating due at 31st December 1997, sh.85 Provision for doubtful debts to be increased to Shs.388 Included in the amount for insurance Shs.172, is an item for Shs82 for motor insurance and this amount should be transferred to motor expenses. 7. Depreciation has been and is to be charged on vans at an annual rate of 20% on cost. 8. Depreciate buildings Shs.500 9. On 1st January 1997 a van which had been purchased for Shs.1,000 on 1st January 1994 was sold for Shs250. The only record of matter is the credit of Shs.250 to Proceeds of sale on van account. Shs 2,148 7,689 62,101 880 246 8,268 247 9,274 172 933 1,582 8,000 861 15,000 117,401 750 5,000 117,401 Shs. 20,271 5,462 81,742
326
3,6000 250
Lesson Two
67
Required: A Trading Profit and Loss account for the year ended 31st December 1997 and a Balance Sheet as at date using vertical format. QUESTION FOUR The Batley Print Shop rents a photocopying machine from a suppler for which it makes quarterly payments as follows: Three moths rental in advance; A further charge of 2 pence per copy made during the quarter just ended. The rental agreement began on 1st August 19X4, and the first six quarterly bills were as follows Bills and dates received 1 August 19X4 1 November 19X4 1 February 19X5 1 May 19X5 1 August 19X5 1 November 19X5 Required: Given that Batley Printing shop ends its accounting year on 31 August, Calculate the charge for photocopying expenses for the year to 31 August, 19X5 and the amount of prepayments and / or accrued charges as at that date. Show the entries in the ledger of the Batley Printing Shop. QUESTION FIVE The historical cost convention looks backwards but the going concern convention looks forwards. Required: a) Explain clearly what is meant by: The historical cost convention The going concern convention. Rental (Shs) 2,100 2,100 2,100 2,100 2,700 2,700 Cost of copies (shs) 0 1,500 1,400 1,800 1,650 1,950 Total cost (Shs) 2,100 3,600 3,500 3,900 4,350 4,650
b) Does traditional financial accounting, using the historical cost convention, make the going concern convention unnecessary? Explain your answer fully. c) Which do you think a shareholder is likely to find more useful a report on the past or an estimate of the future? Why? END OF COMPREHENSIVE ASSIGNMENT No.1
NOW SEND TO THE DISTANCE LEARNING CENTRE FOR MARKING
68
Accounting Theory
LESSON THREE
ACCOUNTING THEORY
(a) International Accounting Standards and International Financial Reporting Standards. The foreword to accounting standards defines Accounting Standards as Authoritative statements of how particular types of transaction and other events should be reflected in financial statements. Accounting Standards are developed to achieve comparability of financial information between and among different organizations. International Accounting Standards (IASs) and International Financial Reporting Standards (IFRS) are meant to apply to most organizations in the world. IASs and IFRSs are produced by the International Accounting Standards Board (IASB) whose objectives are: (a) To formulate and publish in the public interest accounting standards to be observed in the presentation of financial statements and to promote their worldwide acceptance; and (b) To work generally for the improvement and harmonization of regulations, accounting standards and procedures relating to the presentation of financial statements. The IASB is an affiliate of the International Federation of Accountants (IFAC) established in 1977 which coordinates the Accounting profession worldwide. Most accounting bodies of countries are members of IFAC. The IASC develops IASs through an international process that involves the worldwide accountancy profession, the preparers, users of financial statements and national standard setting bodies and other interested parties. The IASB sets up a steering committee to develop a statement of principles, an Exposure Draft and ultimately an Accounting Standards once a new topic is suggested. The process includes: Identifying and reviewing of all the issues associated with the topic, Studying national and regional accounting requirements and practice, consultation with the member bodies standard setting bodies and other interested groups, Public Exposure of the draft Accounting Standard, Evaluation by the steering committee and the board of the comments received on exposure drafts. Currently the IASB has developed about 40 IASs. Examples include: IAS 1 Presentation of Financial Statements IAS 2 Inventories IAS 16 Property plant and equipment.
Lesson Three
69
Previously new standards were called International Accounting Standards but from 2003 any new standards will be called International financial Reporting Standards. However in the current practice is to refer to all standards as International Financial Reporting Standard. In Kenya, Accountants used to prepare the financial statements in accordance with Kenya Accounting Standards (IASs), which were developed and published by ICPAK (Institute of Certified Public Accountants of Kenya). This were later dropped and International Accounting Standards adopted. Reasons why Accountants should observe International Accounting Standards: a) b) c) d) Use of IASs adds credibility to the financial statements as they can be compared with others globally. Facilitates communication within an enterprise that has foreign branches or subsidiaries due to harmonized reporting by the separate entities in the group. Adds value to the financial statements incase an entity is sourcing for foreign capital. Incase an entity wishes to be quoted on the Stock Exchange Market more so for companies.
(c) Accounting Concepts Bases and Policies I) Concepts/conventions/principles Accounting Concepts are broad basic assumptions that underlie the periodic financial accounts of business enterprises. Examples of concepts include: i) The going concern concept: implies that the business will continue in operational existence for the foreseeable future, and that there is no intention to put the company into liquidation or to make drastic cutbacks to the scale of operations. Financial statements should be prepared under the going concern basis unless the entity is being (or is going to be) liquidated or if it has ceased (or is about to cease) trading. The directors of a company must also disclose any significant doubts about the companys future if and when they arise. The main significance of the going concern concept is that the assets of the business should not be valued at their break-up value, which is the amount that they would sell for it they were sold off piecemeal and the business were thus broken up. ii) The accruals concept (or matching concept): states that revenue and costs must be recognized as they are earned or incurred, not as money is received or paid. They must be matched with one another so far as their relationship can be established or justifiably assumed, and dealt with in the profit and loss account of the period to which they relate. Assume that a firm makes a profit of 100 by matching the revenue (200) earned from the sale of 20 units against the cost (100) of acquiring them. If, however, the firm had only sold eighteen units, it would have been incorrect to charge profit and loss account with the cost of twenty units; there is still two units in stock. If the firm intends to sell them later, it is likely to make a profit on the sale. Therefore, only the purchase cost of eighteen units (90) should be matched with the sales revenue, leaving a profit of 90.
70
Accounting Theory
The balance sheet would therefore look like this: Assets Stock (at cost, i.e. 2 x 5) Debtors (18 x 10) 10 180 190 Liabilities Creditors 100 90 Capital (profit for the period) 90
If, however the firm had decided to give up selling units, then the going concern concept would no longer apply and the value of the two units in the balance sheet would be a break-up valuation rather than cost. Similarly, if the two unsold units were now unlikely to be sold at more than their cost of 5 each (say, because of damage or a fall in demand) then they should be recorded on the balance sheet at their net realizable value (i.e. the likely eventual sales price less any expenses incurred to make them saleable, e.g. paint) rather than cost. This shows the application of the prudence concept. (See below). In this example, the concepts of going concern and matching are linked. Because the business is assumed to be a going concern it is possible to carry forward the cost of the unsold units as a charge against profits of the next period. Essentially, the accruals concept states that, in computing profit, revenue earned must be matched against the expenditure incurred in earning it. iii) The Prudence Concept: The prudence concept states that where alternative procedures, or alternative valuations, are possible, the one selected should be the one that gives the most cautious presentation of the businesss financial position or results. Therefore, revenue and profits are not anticipated but are recognized by inclusion in the profit and loss account only when realized in the form of either cash or of other assets the ultimate cash realization of which can be assessed with reasonable certainty: provision is made for all liabilities (expenses and losses) whether the amount of these is known with certainty or is best estimate in the light of the information available. Assets and profits should not be overstated, but a balance must be achieved to prevent the material overstatement of liabilities or losses.
Lesson Three
71
The other aspect of the prudence concept is that where a loss is foreseen, it should be anticipated and taken into account immediately. If a business purchases stock for 1,200 but because of a sudden slump in the market only 900 is likely to be realized when the stock is sold the prudence concept dictates that the stock should be valued at 900. It is not enough to wait until the stock is sold, and then recognize the 300 loss; it must be recognized as soon as it is foreseen. A profit can be considered to be a realized profit when it is in the form of: Cash Another asset that has a reasonably certain cash value. This includes amounts owing from debtors, provided that there is a reasonable certainty that the debtors will eventually pay up what they owe.
A company begins trading on 1 January 20X2 and sells goods worth 100,000 during the year to 31 December. At 31 December there are debts outstanding of 15,000. Of these, the company is now doubtful whether 6,000 will ever be paid. The company should make a provision for doubtful debts of 6,000. Sales for 20x5 will be shown in the profit and loss account at their full value of 100,000, but the provision for doubtful debts would be a charge of 6,000. Because there is some uncertainty that the sales will be realized in the form of cash, the prudence concept dictates that the 6,000 should not be included in the profit for the year. iv) The consistency concept: The consistency concept states that in preparing accounts consistency should be observed in two respects. a) b) Similar items within a single set of accounts should be given similar accounting treatment. The same treatment should be applied from one period to another in accounting for similar items. This enables valid comparisons to be made from one period to the next.
v) The entity concept: The concept is that accountants regard a business as a separate entity, distinct from its owners or managers. The concept applies whether the business is a limited company (and so recognized in law as a separate entity) or a sole proprietorship or partnership (in which case the business is not separately recognized by the law. vi) The money measurement concept: The money measurement concept states that accounts will only deal with those items to which a monetary value can be attributed. For example, in the balance sheet of a business, monetary values can be attributed to such assets as machinery (e.g. the original cost of the machinery; or the amount it would cost to replace the machinery) and stocks of goods (e.g. the original cost of goods, or, theoretically, the price at which the goods are likely to be sold). The monetary measurement concept introduces limitations to the subject matter of accounts. A business may have intangible assets such as the flair of a good manager or the loyalty of its workforce. These may be important enough to give it a clear superiority over an otherwise identical business, but because they cannot be evaluated in monetary terms they do not appear anywhere in the accounts.
72
Accounting Theory
vii) The separate valuation principle: The separate valuation principle states that, in determining the amount to be attributed to an asset or liability in the balance sheet, each component item of the asset or liability must be determined separately. These separate valuations must then be aggregated to arrive at the balance sheet figure. For example, if a companys stock comprises 50 separate items, a valuation must (in theory) be arrived at for each item separately; the 50 figures must then be aggregated and the total is the stock figure which should appear in the balance sheet. viii) The materiality concept: An item is considered material if its omission or misstatement will affect the decision making process of the users. Materiality depends on the nature and size of the item. Only items material in amount or in their nature will affect the true and fair view given by a set of accounts. An error that is too trivial to affect anyones understanding of the accounts is referred to as immaterial. In preparing accounts it is important to assess what is material and what is not, so that time and money are not wasted in the pursuit of excessive detail. Determining whether or not an item is material is a very subjective exercise. There is no absolute measure of materiality. It is common to apply a convenient rule of thumb (for example to define material items as those with a value greater than 5% of the net profit disclosed by the accounts). But some items disclosed in accounts are regarded as particularly sensitive and even a very small misstatement of such an item would be regarded as a material error. An example in the accounts of a limited company might be the amount of remuneration paid to directors of the company. The assessment of an item as material or immaterial may affect its treatment in the accounts. For example, the profit and loss account of a business will show the expenses incurred by he business grouped under suitable captions (heating and lighting expenses, rent and rates expenses etc); but in the case of very small expenses it may be appropriate to lump them together under a caption such as sundry expenses, because a more detailed breakdown would be inappropriate for such immaterial amounts. Example: a) If a balance sheet shows fixed assets of 2 million and stocks of 30,000 an error of 20,000 in the depreciation calculations might not be regarded as material, whereas an error of 20,000 in the stock valuation probably would be. In other words, the total of which the erroneous item forms part must be considered. b) If a business has a bank loan of 50,000 balance and a 55,000 balance on bank deposit account, it might well be regarded as a material misstatement if these two amounts were displayed on the balance sheet as cash at bank 5,000. In other words, incorrect presentation may amount to material misstatement even if there is no monetary error. ix) The historical cost convention: A basic principle of accounting (some writers include it in the list of fundamental accounting concepts) is that resources are normally stated in accounts at historical cost, i.e. at the amount that the business paid to acquire them. An important advantage of this procedure is that the objectivity of accounts is maximized: there is usually objective, documentary evidence to prove the amount paid to purchase an asset or pay an expense. Historical cost means transactions are recorded at the cost when they occurred.
In general, accountants prefer to deal with costs, rather than with values. This is because valuations tend to be subjective and to vary according to what the valuation is for. For example, suppose that a company acquires a machine to manufacture its products. The machine has an expected useful life of four years. At the end of two years the company is preparing a balance sheet and has decided what monetary amount to attribute to the asset.
Lesson Three
73
x) Objectivity (neutrality):An accountant must show objectivity in his work. This means he should try to strip his answers of any personal opinion or prejudice and should be as precise and as detailed as the situation warrants. The result of this should be that any number of accountants will give the same answer independently of each other. Objectivity means that accountants must be free from bias. They must adopt a neutral stance when analysing accounting data. In practice objectivity is difficult. Two accountants faced with the same accounting data may come to different conclusions as to the correct treatment. It was to combat subjectivity that accounting standards were developed. xi) The realization concept: Realization: Revenue and profits are recognized when realized. The concept states that revenue and profits are not anticipated but are recognized by inclusion in the income statement only when realized in the form of either cash or of other assets the ultimate cash realization of which can be assessed with reasonable certainty. xii) Duality: Every transaction has two-fold effect in the accounts and is the basis of double entry bookkeeping. xiii) Substance over form: The principle that transactions and other events are accounted for and presented in accordance with their substance and economic reality and not merely their legal form e.g. a non current asset on Hire purchase although is not legally owned by the enterprise until it is fully paid for, it is reflected in the accounts as an asset and depreciation provided for in the normal accounting way. Example 3.1 It is generally agreed that sales revenue should only be realized and so recognized in the trading, profit and loss account when: a) b) c) The sale transaction is for a specific quantity of goods at a known price, so that the sales value of the transaction is known for certain. The sale transaction has been completed, or else it is certain that it will be completed (e.g. in the case of long-term contract work, when the job is well under way but not yet completed by the end of an accounting period). The critical event in the sale transaction has occurred. The critical event is the event after which: i) It becomes virtually certain that cash will eventually be received from the customer. ii) Cash is actually received.
74
Accounting Theory
Usually, revenue is recognized (a) When a cash sale is made. (b) The customer promises to pay on or before a specified future date, and the debt is legally enforceable. The prudence concept is applied here in the sense that revenue should not be anticipated, and included in the trading, profit and loss account, before it is reasonably certain to happen. Required Given that prudence is the main consideration, discuss under what circumstances, if any, revenue might be recognized at the following stages of a sale. (a) Goods have been acquired by the business, which it confidently expects to resell very quickly. (b) A customer places a firm order for goods. (c) Goods are delivered to the customer. (d) The customer is invoiced for goods. (e) The customer pays for the goods. (f) The customers cheque in payment for the goods has been cleared by the bank. Answer (a) A sale must never be recognized before a customer has even ordered the goods. There is no certainty about the value of the sale, nor when it will take place, even if it is virtually certain that goods will be sold. (b) A sale must never be recognized when the customer places an order. Even though the order will be for a specific quantity of goods at a specific price, it is not yet certain that the sale transaction will go through. The customer may cancel an order, the supplier might be unable to deliver the goods as ordered or it may be decided that the customer is not a good credit risk. (c) A sale will be recognized when delivery of the goods is made only when: i) The sale is for cash, and so the cash is received at the same time. ii) The sale is on credit and the customer accepts delivery (e.g. by signing a delivery note). (d) The critical event for a credit sale is usually the dispatch of an invoice to the customer. There is then a legally enforceable debt payable on specified terms, for a completed sale transaction. (e) The critical event for a cash sale is when delivery takes place and when cash is received, both take place at the same time. It would be too cautious or prudent to await cash payment for a credit sale transaction before recognizing the sale, unless the customer is a high credit risk and there is a serious doubt about his ability or intention to pay. (f) It would again be over-cautious to wait for clearance of the customers cheques before recognizing sales revenue. Such a precaution would only be justified in cases where there is a very high risk of the bank refusing to honour the cheque.
Lesson Three
75
II) Bases Bases are the methods that have been developed for expressing or applying fundamental accounting concepts to financial transactions and items. Examples include: Depreciation of Non current Assets (e.g. by straight line or reducing balance method) Treatment and amortization of intangible assets (patents and trade marks) Stocks and work in progress (FIFO, LIFO and AVCO)
III) Policies Accounting policies are the specific accounting bases judged by business enterprises to be the most appropriate to their circumstances and adopted by them for the purpose of preparing their financial accounts. Qualities of Useful Financial Information The four principal qualities of useful financial information are understandability, relevance, reliability and comparability. Understandability: an essential quality of the information provided in the financial statements is that it is readily understandable by users. For these reason users are assumed to have a reasonable knowledge of business and economic activities and accounting. Relevance: information has the quality of being relevant when it influences the economic decisions of users by helping them evaluate past, present or future events or confirming or correcting their past evaluations. The relevance of information is affected by its nature and materiality. Reliability: information is useful when it is free from material error and bias and can be depended upon by users to represent faithfully that which it purports to represent or could reasonably be expected to represent. To be reliable then the information should: Be represented faithfully, Be accounted for and presented in accordance with their substance and economic reality and not merely their legal form, c) Be neutral i.e. free from bias, d) Include some degree of caution especially where uncertainties surround some events and transactions (prudence), e) Be complete i.e. must be within the bounds of materiality and cost. An omission can cause information to be false. Comparability: users must be able to compare the financial statements of an enterprise through time in order to identify trends in its financial position and performance. Users must also be able to compare the financial statements of different accounting policies, changes in the various policies and the effect of these changes in the accounts. Compliance with accounting standards also helps achieve this comparability. The Accounting Profession in Kenya The Accountants Act Cap 531 (1977) establishes the Institute of Certified Public Accountants of Kenya (ICPAK) and two boards, to be known as the Registration of Kenya Accountants Board (RAB) and Kenya Accountants and Secretaries National Examinations Board (IASNEB) a) b)
76
Accounting Theory
The following are the functions of ICPAK as outlined by the Act; a) To promote standards of professional competence and practice amongst members of the institute. b) To promote research into the subjects of accountancy and finance, and related matters, and the publication of books, periodicals, journals and articles in connexion therewith; c) To promote the international recognition of the institute; d) To advise the Examinations board on matters relating to examination standards and policies; e) To carry out any other functions prescribed for it under any of the provisions of the Act or under any other written law; and f) To do anything incidental or conducive to the performance of any of the preceding functions. A council known as the Council of the institute governs the Institute, which consists of the Chairman, nine members from the institute and one member appointed by the Minister of finance. The Registration of Accountants Board (RAB) functions include issuing out practicing certificates and registration of qualified persons as members of the institute. The Act also outlines the following as the functions of IASNEB: a) To prepare syllabuses for accountants and secretaries examinations, to make rules with respect to examinations, to arrange and conduct examinations and issue certificates to candidates who have satisfied examination requirements; b) To promote recognition of its examinations in foreign countries; and c) To do anything incidental or conducive to the performance of any preceding functions. Example 3.2 PILOT PAPER OCTOBER 1991 Briefly explain the meaning and the significance of the following: (i) Accounting concepts. (ii) Accounting bases. (iii) Accounting policies. (iv) Accounting standards. (Total: 20 Marks) (Covered adequately in the text).
Lesson Three
77
Example 3.3 PILOT PAPER JULY 2000 (a) Define the following accounting concepts and for each explain their implication in the preparation of financial statements. (i) (ii) (iii) (iv) The Going concern concept Business entity concept Materiality Realization 4 marks 4 marks 4 marks 4 marks
(b) Two accounting concepts or conventions could clash or there could be inconsistency between them. Give two examples of such situations and explain how the inconsistency should be resolved. 4 marks Solution: (i) The Going Concern Concept The concept of going concern is that an entity will continue trading into the foreseeable future at a similar level as it does when the accounts are prepared. Going concern has implications for the value of the entities assets and the way the user may read the financial statements. If a business is to cease trading after the period of account the financial statements should be prepared on a break up basis as all liabilities will be due and assets will be valued at net realizable value. (ii) The Entity Concept The organization preparing accounts is a distinct and separate entity. Financial statements are prepared to reflect the activities of the entity. This concept prevents any confusion between the owners private finances and those of the entity, hence the option of drawings when a proprietor effectively reduces the capital of the entity. (iii) Materiality Materiality relates to significant amounts and items in the financial statements. A rough guide to what material amount is 5% of pre tax profits. However, this is only a guide. If say, cash in hand is offset against the overdraft balance this is a material misstatement. Materiality prevents time being wasted on items which do not impact on the results of the entity; it provides a focus on the significant items. (iv) Realization The realization concept involves recognizing amounts in the financial statements at the point at which they crystallize. Profit should not be reflected in the profit and loss account until it has been earned. The realization concept means that the profit in the financial statements should be reasonably stated. (c) Clashes between accounting concepts
Accruals and prudence

The accruals concept requires future income (e.g. in relation to credit sales) to be accrued. The prudence concept dictates that caution should be exercised, so that if there is doubt about the subsequent receipt, no accrual should be made.
78
Accounting Theory
Consistency and prudence

If circumstances change, prudence may conflict with the consistency concept, which requires the same treatment year after year. In both situations, prudence must prevail. Example 3.5 DECEMBER 1994 QUESTION FIVE (a) (b) (c) (d) Explain the nature of the Accounting Equation. What are accounting standards and why are they important? Describe the role of the Institute of Certified Public Accountants of Kenya. In addition to the Kenya Accounting Standards, why is it important for an Accountant to make use of International Accounting Standards? (5 marks) (5 marks) (5 marks) (4 marks)
(Total: 19 marks) (Covered adequately in the text)
Lesson Three
79
REINFORCEMENT QUESTIONS
Question One Explain, with examples, each of the following terms: Fundamental accounting concepts Accounting bases Accounting policies Question Two Accounting practice depends upon the guidance provided by a number of accounting concepts, some of which are to be found in IAS 1 and/or in the conceptional framework of the International Accounting Standards Committee. Required: (a) Define and explain the relevance of the following accounting concepts. Neutrality Money measurement Accruals Substance over form Consistency (b)
(15 marks)
Give two examples of situations in which there is a clash or inconsistency between two accounting concepts or conventions, and explain how the inconsistency should be resolved. (In answering this part of the question, you need not confine yourself to considering the concepts listed in part (a)) (5 marks) (20 marks)
Question Three If the information in financial statements is to be useful, regard must be had to the following: Materiality Comparability Prudence Objectivity Relevance Required Explain the meaning of each of these factors as they apply to financial accounting including in your explanations one example of the application of each of them. (Four marks for each of (a) to (e).) (20 marks)
80
Accounting Theory
Question Four a) b) c) 1. Two characteristics contributing to reliability are neutrality and prudence. Explain the meaning of these two terms. 2. Explain how a possible conflict between them could arise and how that conflict should be resolved. (5 marks) d) One of the requirements of financial statements is that they should be free from material error. Suggest three safeguards, which may exist, inside or outside a company to ensure that the financial statements are free from material error. (6 marks) Explain what is meant by materiality in relation to financial statements and state two factors affecting the assessment of materiality. (4 marks) Explain what makes information in financial statements relevant to users. (5 marks)
Lesson Four
81
LESSON FOUR
ADJUSTMENTS TO FINAL ACCOUNTS
a) ACCRUALS AND PREPAYMENTS Revenue and costs must be recognized as they are earned or incurred, not as money is received or paid. They must be matched with one another so far as their relationship can be established or justifiably assumed, and dealt with in the profit and loss account of the period to which they relate. Therefore all incomes and expenses that relate to a particular financial period will be matched together to determine the profit for the year. ACCRUALS Income: Accrued Income This is income that relates to the current year but cash has not yet been received. An accrued income should be reported in the profit & loss account and the same income will be shown in the balance sheet as a current asset. Example 4.1 A firm lets out part of its properties and receives rent of 2,000 per month, assuming that this is the first year of renting and rent is received in arrears (rent 4 January is received early Feb). The ledger accounts of the firm will be as follows: Year 1 Feb (rent 4 Jan) Mar (rent 4 Feb) April (rent 4 Mar) May (rent 4 Apr) June (rent 4 May) July (rent 4 Jun) Aug (rent 4 July) Sept (rent 4 Aug) Oct (rent 4 Sept) Nov (rent 4 Oct) Dec (rent 4 Nov) Cashbook 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 22,000
82
Adjustment to Final Accounts
Year 1
31/12 P&L 24,000 24,000
Rent Income Year 1 Jan C/B Feb C/B Mar C/B April C/B May C/B Jun C/B July C/B Aug C/B Sept C/B Oct C/B Nov C/B Dec Accrued c/f
2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 24,000
Although the cashbook is showing that rent received amounts 22,000, the full rental income of 24,000 will be reported in the Profit & Loss a/c as rent income and the accrued rent for Dec of 2,000 will be reported in the balance sheet as a current asset. Expenses: Accrued Expenses An accrued expense is an expense that is payable or due for payment but has not yet been paid during that period. An accrued expense should be charged in the P&L account and shown in the balance sheet as a current liability. Assume in the above example that the firm is meant to pay the rent, thus it becomes an expense with the facts still the same i.e. 2,000 payable in arrears. The ledger account will be as follows. Year 1 Cashbook Year 1 Feb (rent 4 Jan) Mar (rent 4 Feb) Apr (rent 4 Mar) May (rent 4 Apr) June (rent 4 May) July (rent 4 June) Aug (rent 4 July) Sept (rent 4 Aug) Oct (rent 4 Sept) Nov (rent 4 Oct) Dec (rent 4 Nov) 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000
Lesson Four
83
Rent Expenses Year 1 C/B Rent for Jan Rent for Feb Rent for Mar Rent for Apr Rent for May Rent for June Rent for July Rent for Aug Rent for Sept Rent for Oct. Rent for Nov 31/12 Bal c/d 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 24,000 Year 1
31/12
P&L
24,000 24,000
The cashbook shows that the rent for the 11 months was paid for. However in the P&L a/c we should report rent for the full year of 24,000 and the 2,000, rent for Dec being the accrued expense will be shown in the balance sheet as a current liability. PREPAYMENTS Prepaid Income This is income that is not yet due but cash has been received for it. This happens where an income is payable in advance e.g. Rent payable 3 months in advance. A prepaid income should not be reported in the current financial period but should be carried forward and reported in the period it relates to. The accounting treatment will be to show it as a current liability. Example 4.2 A firm receives rent income of 5,000 per month payable quarterly in advance. Assuming that the firms rental income began in 1st March and the financial year, end is on 31st Dec. The ledger accounts will be: 15,000 15,000 15,000 15,000 15,000
1.3 Cashbook Year 1 1/3 1/6 1/9 1/12 Year 1 Rent Rent Rent Rent 15,000 15,000 15,000 15,000
1.6
1.9
1.12
1.3
84
Rent Income Year 1 P&L (10 x 5,000) 31/12 Bal c/d Year 1 1/3 1/6 50,000 1/9 10,000 1/12 60,000 Cashbook Cashbook Cashbook Cashbook 15,000 15,000 15,000 15,000 60,000
Rent for the 4 quarters of 12 months has been received as per the cashbook but because the end of the financial year is at 31 Dec, rent for 2 months is pre-paid. This 10,000 is not charged in the P&L but is carried forward as current liability in the balance sheet. Prepaid Expenses A prepaid expense is an expense that is not payable but cash has already been paid. A prepaid expense should not be charged in the P&L a/c but should be carried forward to the next financial period and should be shown in the balance sheet as a current asset. Example Assume as in the previous illustration, that all the facts are as stated except that rent is an expense. The ledger accounts is as follows: Year 1 Cashbook Year 1 1/3 1/6 1/9 1/12 15,000 15,000 15,000 15,000
Rent Rent Rent Rent
Rent Expenses Year 1 1/3 1/6 1/9 1/12 C/B (Mar, April, May) 15,000 C/B (June, July, Aug) 15,000 C/B (Sept, Oct, Nov) 15,000 C/B (Dec, Jan, Feb) 15,000 60,000 Year 1 P&L (10 x 5,000) 31/12 Bal c/d (2 x 5,000) 50,000 10,000 60,000
Rent of 10,000 for 2 months is carried forward to the next financial period and shown in the balance sheet as a current asset.
Lesson Four
85
The following is the summary of treatment for Accruals and Prepayments: P&L Accrued - Report as Income Income Prepaid -Not reported Accruals/ Prepayments Accrued - Charge as an expense Liability Expense Prepaid - Not charged Current In P& L
B/Sheet Current Assets
Current Liability
Current
Assets
Accrued Incomes and Expenses and Prepaid Incomes and Expenses are shown in the Balance Sheet as follows: Balance Sheet Extracts Current Assets Stock Debtors Accrued Incomes/Prepaid Expenses Cash at bank Cash in hand Current Liabilities x x x X x x x x x x
Bank overdraft Creditors Prepaid Incomes/Accrued Expenses
The accruals and expenses items may also be adjusted in the relevant income and expense accounts so that the correct amount of expense or income is reported in the profit and loss account for the year.
86
Example 4.4 The financial year of H Seamers ended on 31 December 2002. Show the ledger accounts for the following items including the balance transferred to the necessary part of the final accounts, also the balances carried down to 2003: a) Motor expenses: Paid in 2002 7,440; Owing at 31 December 2002 2,800. b) Insurance: Paid in 2002 42,000; Prepaid as at 31 December 2002 3,500. c) Stationery: Paid during 2002 18,000; Owing as at 31 December 2001 25,000; Owing as at 31 December 2002 49,000. d) Rates: Paid during 2002 95,000; Prepaid as at 31 December 2001 2,200; Prepaid as at 31December 2002 2,900. e) Seamers sub-lets part of the premises. Receives 5,500 during the year ended 31 December 2002. Tenant owed Seamers 1,800 on 31 December 2001 and 2,100 on 31 December 2002 a) 19X6 31/12 Motor Expenses 19X6 Cashbook 7,440 Bal c/d 280 P/L a\c 7200 19x7 1/1 Bal b/d 7220 7200 280
b) 19x6 Cashbook 19x7 1/1 c) 19x6 Cashbook 31/12 Bal c/d Bal b/d
Insurance 19x6 4,200 31/12 P&L a/c 31/12 Bal c/d 4,200 350 === Stationery 19x6 1/1 Bal b/d P&L a/c 2,500 20,400 22,900 ==== 4,900 3850 350 4200
18,000 4,900 22,900 ====
19x7 1/1Bal b/d
Lesson Four
87
d) 19x6 1/1 Bal b/d Cashbook
Rates 19x6 2200 P&L 9500 31/12 Bal c/d 11,700 2900 Rent Income 19x6 1/1 Bal b/d P&L 19x6 1800 5800 31/12 7600 2100 Cashbook Bal c/d 5500 2100 7600 8800 2900 11,700
19x7 1/1 e)
Bal b/d
19x7 1/1
Bal b/d
b) BAD AND DOUBTFUL DEBTS Some debtors may not pay up their accounts for various reasons e.g. a debtor may go out of business. When a debtor is not able to pay up his/her account this becomes a bad debt. Therefore the business/firm should write it off from the accounts and thus it becomes an expense that should be charged in the profit & loss account. In practice a firm may also be unable to collect all the amounts due from debtors. This is because a section of the debtors will not honor their obligations. The problem posed by this situation is that it is difficult to identify the debtors who are unlikely to pay their accounts. Furthermore the amount that will not be collected may also be difficult to ascertain. These debts that the firm may not collect are called doubtful debts. A firm should therefore provide for such debts by charging the provision in the profit and loss account. Provision for doubtful debts maybe specific or general. Specific relate to a debtor whom we can identify and we are doubtful that he may pay the debt (if one of our debtor goes out of business). Accounting For Bad & Doubtful Debts. Bad debts When a debt becomes bad the following entries will be made: i. Debit bad debts account Credit debtors account with the amount owing. ii. Debit Profit and Loss Account. Credit bad debts account to transfer the balance on the bad debts account to the Profit and Loss Account.
88
Doubtful Debts A provision for doubtful debts can either be for a specific or a general provision. A specific provision is where a debtor is known and chances of recovering the debt are low. The general provision is where a provision is made on the balance of the total debtors i.e. Debtors less Bad debts and specific provision. The accounting treatment of provision for doubtful debts depends on the year of trading and the entries will be as follows. If it is the 1st year of trading (1st year of making provision): i. ii. Debit P&L a/c. Credit provision for doubtful debts (with total amount of the provision).
In the subsequent periods, it will depend on whether if it is an increase or decrease required on the provision. If it is an increase: i. ii. Debit P&L a/c. Credit provision for doubtful debts (with increase only).
If it is a decrease: i. Debit provision for doubtful debts. ii. Credit P&L a/c (with the decrease in provision only). Example Debtors Bad debts Specific Provision General Provision x (x) x (x) x (x) x
A firm started trading in the year 1999, the balance on the debtors account was 400,000. Bad debts amounting to 40,000 were written off from this balance, there was a specific provision of 5,000 to be made to one of the debtors and a general provision of 5% was to be made on the balance of the debtors. The ledger accounts of 1999 were as follows: Debtors 1999 Bal B/d 400,000 400,000 1999 Bad debts 40,000 Bal c/d 360,000 400,000 Provision for doubtful debts 1999 31/12 Bal c/d 1999 22,750 31/12 P&L 22,750
Lesson Four
89
1999 Debtors
Bad debts 1999 40,000 31/12
P&L
40,000
Debtors Bad debts Specific Provision General Provision (5%)
400,000 (40,000) 360,000 (5,000) 355,000 (17,750) 337,250
Profit & Loss A/C (Extract) for the year ended 31/12/99 Expenses: Bad debts Increase in provision for D/debts 40,000 22,750
Balance Sheet (Extract) as at 31/12/99 Current Assets Stocks Debtors Provision for D/debts x 360,000 (22,750) 337,250 337,250 337,250
In the year 2,000, the debtors balance goes up to 500,000 from which bad debts of 50,000 needs to be written off there is no specific provision but the general provision is to be maintained at 5%. The ledger accounts will be as follows: Debtors Bad debts General Provision (5%) 500,000 (50,000) 450,000 22,500 427,500
90
2000 Bal b\d
Debtors 2000 500,000 Bad Debts ______ Bal c\d 500,000 Provision for Doubtful Debts 2000 250 1\1 Bal b\d 22,500 22,750 Bad Debts 2000 50,000 31\12 P& L
50,000 450,000 500,000 22,750 22,750 50,000
2000 P\L Bal c\d
2000 Debtors
Profit And Loss Account (Extract) for year ended 31/12/2002. Incomes Decrease in provision for D/debts Expenses Bad debts 50,000 250
Balance Sheet (Extract) as at 31/12/2002 Current Assets Debtors Provision for bad debts 450,000 (22,500) 427,500 In the year 2001 the debtors balance goes up to 600,000 from which bad debts of 50,000 need to be written off, there is no specific provision but the general provision is to be maintained at 5% the ledger accounts is as shown: Debtors Bad debts General provision % 600,000 (50,000) 550,000 (27,500) 522,500
Lesson Four
91
2001 Bal b\
Debtors 2001 600,000 Bad Debts ______ Bal c\d 600,000 Provision for Doubtful Debts 2001 1\1 Bal b\d 27,500 P& L 22,500 Bad Debts 2001 50,000 31\12 P& L
50,000 550,000 600,000
2001 Bal c\d
22,500 5,000 27,500
2001 Debtors
50,000
Profit And Loss Account (Extract) for the year ended 31/12/2001 Expenses Bad debts Increase in provision 50,000 5,000
Balance Sheet (Extract) as at 31/12/2001 Current Assets Debtors Less: Provision for Doubtful Debts Example 4.6 In a new business during the year ended 31 December 2002 the following debts are found to be bad, and are written off on the dates shown: 30 April 31 August 31 October H Gordon D Bellamy Ltd J Alderton 1,100 640 120 550,000 (27,500) 522,500
On 31 December 2002 the schedule of remaining debtors, amounting in total to 68,500, is examined, and it is decided to make a provision for doubtful debts of 2,200. You are required to show: a. The Bad Debts Account, and the Provision for Doubtful Debts Account. b. The charge to the Profit and Loss Account. c. The relevant extracts from the Balance Sheet as at 31 December 2002.
92
Debtors Bad debts
70,036 (1,860) 68,500 66,300
2002 Bad debts
Bad Debts 2002 1860 31/12 P\L 1860 Provision for D/Debt (2,200)
2002 31/12 Bal c/d
Provision for doubtful debts 2002 2,200 31/12 P&L
2,200
Profit & Loss Account (Extract) Expenses Bad debts Increase in provision for Doubtful debts Balance Sheet (Extract) Current Assets Debtor Less: Provision for D/Debts Example 4.2 A business started trading on 1 January 2001. During the two years ended 31 December 2001 and 2002 the following debts were written off to the Bad Debts Account on the dates stated: 31 August 2001 30 September 2001 28 February 2002 31 August 2002 30 November 2002 W Best S Avon L J Friend N Kelly A Oliver 850 1,400 1,800 600 2,500 8,500 (2,200) 6,300 1,860 2,200
On 31 December 2001 there had been a total of debtors remaining of 405,000. It was decided to make a provision for doubtful debts of 5,500. On 31 December 2002 there had been a total of debtors remaining of 473,000. It was decided to make a provision for doubtful debts of 6,000. You are required to show: i. The Bad Debts Account and the Provision for Doubtful Debts Account for each of the two years. ii. The relevant extracts from the Balance Sheet as at 31 December 2001 and 2002.
Lesson Four
93
Solutions Bad debts = Provision 2,250 405,000 (5,500) 399,500 Bad Debts 2001 850 1400 31\12 P&L 2250 2250 2250
2001 31\8 W.Best 30\9 S.Aron
2001 31\12 Bal c\d 2001 1\1 Bal c\d
Provision for D/Debts 2001 550 31\12 P&L 2001 1\1 Bal b\d 600 31\12 P&L 600 Bad Debts 2001 1,800 600 2,500 31/13 4,900
550 550 50 600
2001 28/2 J. Friend 31/8 N. Kelly 30/11 A. Oliver
P&L 4,900 4,900
94
Profit & Loss Account (Extract) 19x6 Expenses Bad debts Provision for Doubtful Debts 19x7 Bad debts Increase in provision for D/Debts 2,250 5,000 4,900 500
Balance Sheet as at 19x6 Current Assets Debtors Less provision 19x7 Debtors Less: provision 405,000 (5,500) 473,000 (6,000) 399,500
467,000
Provision for discounts allowable. In some cases a firm may create a provision for discounts allowable in addition to provision for doubtful debts. This happens where a firm anticipates that some of the debtors may take up cash discounts offered by the firm. The accounting treatment is similar to accounting for provision for doubtful debts. The provision should be made after creating a provision for doubtful debts (debtors figure less either general/specific provision for doubtful debts). Debtors Bad debts Specific provision x (x) x (x) x (x) x (x) x
Provision for discount allowed (on balance)
Lesson Four
95
Profit & Loss Account (Extract) Incomes Decrease in provision for D/Debts Decrease in provision for discounts allowed Expenses Bad debts Increase in provision for D/Debts Increase in provision for discounts allowed Balance Sheet (Extract) Current Assets Debtors Less: provision for Doubtful Debts Less: provision for discounts allowed Bad Debts Recovered A firm may be able to recover a debt that was previously written off. The following entries will be made if this happens: i. Debit Debtors Credit credit bad debts recovered account to restore the bad debt recoverable. N/B: This should be the amount to be recovered. ii. Debit Cashbook Credit Debtors with the cash received. iii. Debit bad debts recovered account. Credit P & L account with the same balance as bad debts account. Example: A firm recovers debts amounting to 10,000 that had been written off in the previous periods. In the same financial period the firm writes off bad debts amounting 30,000. The ledger accounts will be as follows: Bad debts Debtors 30,000 Bad Debt Recovered 10,000 P\L 20,000 30,000 30,000 x (x) (x) x x x x x x
Bad Debt
Bad debts recovered 10,000 Debtors
10,000
96
c) BANK RECONCILIATION STATMENTS The cashbook for cash at bank records all the transactions taking place at the bank i.e. the movements of the account held with the bank. The bank will send information relating to this account using a bank statement for the firm to compare. Ideally, the records as per the bank and the cashbook should be the same and therefore the balance carried down in the cashbook should be the same as the balance carried down by the bank in the bank statement. In practice however, this is not the case and the two (balance as per the bank and firm) are different. A bank reconciliation statement explains the difference between the balance at the bank as per the cashbook and balance at bank as per the bank statement. Causes of the differences: Items Appearing In The Cashbook And Not Reflected In The Bank Statement. Unpresented Cheques: Cheques issued by the firm for payment to the creditors or to other supplies but have not been presented to the firms bank for payment. Uncredited deposits/cheques: These are cheques received from customers and other sources for which the firm has banked but the bank has not yet availed the funds by crediting the firms account. Errors made in the cashbook These include: Payments over/understated Deposits over/understated Deposits and payments misposted Overcastting and undercasting the Bal c/d in the cashbook. ii) Items appearing in the bank statement and not reflected in the cashbook: Bank charges: These charges include service, commission or cheques. Interest charges on overdrafts. Direct Debits (standing orders) e.g. to pay Alico insurance. Dishonored cheques A cheque would be dishonored because: Stale cheques Post dated cheques Insufficient funds Differences in amounts in words and figures. Direct credits Interest Income/Dividend incomes
Lesson Four
97
Errors of The Bank Statement (Made By The Bank). Such errors include: Overstating/understating. Deposits Withdrawals The Purposes of a bank reconciliation statement. 1. To update the cashbook with some of the items appearing in the bank statement e.g. bank charges, interest charges and dishonoured cheques and make adjustments for any errors reflected in the cashbook. 2. To detect and prevent errors or frauds relating to the cashbook. 3. To detect and prevent errors or frauds relating to the bank. Steps in preparing a bank reconciliation statement. 1. To update the cashbook with the items appearing in the bank statement and not appearing in the cashbook except for errors in the bank statement. Adjustments should also be made for errors in the cashbook. 2. Compare the debit side of the cashbook with the credit side of the bank statement to determine the uncredited deposits by the bank. 3. Compare the credit side of the cashbook with the debit side of the bank statement to determine the unpresented cheques. 4. Prepare the bank reconciliation statement which will show: a) Unpresented cheques b) Uncredited deposits c) Errors on the bank statement d) The updated cashbook balance. The format is as follows: (Format 1) Name: Bank Reconciliation Statement as at 31/12 Balance at bank as per cashbook (updated) Add: Un presented cheques Errors on Bank Statement (see note 1) Less: Uncredited deposits Errors on Bank Statement (see note 2) Balance at bank as per Balance Sheet x x x x x x x (x) x
Note 1: These types of errors will have an effect of increasing the balance at bank e.g. an overstated deposit or an understated payment by the bank. Note 2: These types of errors will have an effect of decreasing the balance at bank e.g. an understated deposit or an overstated payment by the bank, or making an unknown payment.
98
Format 2 Name: Bank Reconciliation Statement as at 31/12 Balance at bank as per bank statement Add: Uncredited deposits Add errors on bank statement (note 2) Less: Unpresented cheques Errors on bank statement (note 1) Balance at bank as per cashbook (updated) Example 4.8 Draw up a bank reconciliation statement, after writing the cashbook up to date, ascertaining the balance on the bank statement, from the following as on 31 March 2003: Cash at bank as per bank column of the cashbook (Dr) Bankings made but not yet entered on bank statement Bank charges on bank statement but not yet in cashbook Un presented cheques C Clarke order to ABC Ltd entered on bank statement, but not in cash book 550 Credit transfer from A Wood entered on bank statement, but not yet in cashbook Solution 19X9 31/3 Bal b/d A Wood (credit transfer) Cashbook Bank 19X9 38960 Bank charges ABC (standing order) 1890 31/3 Bal C/D 40,850 280 550 40,020 40,850 38,960 6,060 280 1170 Standing 1,890 x x x x x x x (x) x ===
Bank Reconciliation as at 31/03/2003 Balance at bank as per cashbook Add: Unpresented cheques Less: Uncredited deposits Balance at bank as per Balance Sheet Example 4.9 The following are extracts from the cashbook and the bank statement of J Richards. You are required to: a) Write the cashbook up to date, and state the new balance as on 31 December 2002, and b) Draw up a bank reconciliation statement as on 31 December 2002. 40,020 1,170 41,190 (6,060) 35,130 =====
Lesson Four
99
2002 Dec 1 Dec 7 Dec 22 Dec 31 Dec 31
Dr Balance b/d J Map J Cream K Wood M Barrett
Cashbook 2002 1,740 Dec 8 88 Dec 15 73 Dec 28 249 Dec 31 178 2,328
Cr A Dailey R Mason G Small Balance c/d
349 33 115 1,831 2,328
Bank Statement 2002 Dec Dec Dec Dec Dec Dec Dec 1 7 11 20 22 31 31 Balance b/d Cheque A Dailey R Mason Cheque Credit transfer: J Walters Bank charges Dr 88 349 33 22 Cr 1,828 73 54 1,479 1,446 1,519 1,573 1,551 Balance 1,740
Cashbook Bank 2002 31/12 Bal b/d 31/12 J. Walters (C/T) 1,831 2002 31/1 Bank charges 54 31/12 Bal C/D 1,885 22 1,863 1,885
100
J. Richards Bank Reconciliation Statement as at 31/12/2002 Balance at bank as per cashbook bank Add: Unpresented cheques (G Small) Less: Uncredited deposits K Wood M. Barret Balance at bank as per balance sheet OR: Balance at bank as per balance sheet Add: Uncredited deposits: K. Wood M. Barret Less: Unpresented cheques Balance at bank as per cashbook bank Exam Type Question: Nov 2001 Q4 QUESTION FOUR (a) Explain the term bank reconciliation and state the reasons for its preparation. (b) Ssemakula, a sole trader received his bank statement for the month of June 2001. At that date the bank balance was Sh. 706,500 whereas his cash book balance was Sh.2,366,500. His accountant investigated the matter and discovered the following discrepancies: 1. Bank charges of Sh.3, 000 had not been entered in the cashbook. 2. Cheques drawn by Ssemakula totaling Sh.22, 500 had not yet been presented to the bank. 3. He had not entered receipts of Sh.26, 500 in his cashbook. 4. The bank had not credited Mr Ssemakula with receipts of Sh.98, 500 paid into the bank on 30 June 2001. 5. Standing order payments amounting to Sh.62, 000 had not been entered into the cashbook. 6. In the cashbook Ssemakula had entered a payment of Sh.74, 900 as Sh.79, 400. 7. A cheque for Sh.15, 000 from a debtor had been returned by the bank marked refer to drawer but had not been written back into the cashbook. 8. Ssemakula had brought forward the opening cash balance of Sh.329, 250 as a debit balance instead of a credit balance. 9. An old cheque payment amounting to Sh.44, 000 had been written back in the cashbook but the bank had already honored it. 10. Some of Ssemakulas customers had agreed to settle their debts by paying directly into his bank account. Unfortunately, the bank had credited some deposits amounting to Sh.832, 500 to another customers account. However acting on information from his customers Ssemakula had actually entered the expected receipts from the debtors in is cashbook. 249 178 1,863 115 1,978 (427) 1,551 1,551 249 178 1,978 (115) 1,863
Lesson Four
101
Required: i. A statement showing Ssemakulas adjusted cashbook balance as at 30 June 2001. (9 marks) ii. A bank reconciliation statement as at 30 June 2001. (5marks) (Total: 20 marks) Solution a) Bank reconciliation is an attempt to explain the difference between the cash at bank balance as per the cashbook and the cash at bank balance as per the bank statement. Reasons for preparing a bank reconciliation statement are: 1. To update the cashbook with some of the relevant entries in the bank statement. 2. To detect and prevent errors or frauds that relate to the cashbook. 3. To detect and prevent any errors or frauds that relate to the bank. b) 2001 Bal b/d Receipts omitted Payment overstated ADJUSTED CASHBOOK Sh. 2,366,500 26,500 4,500 2001 Sh. Bank charges 3,000 Standing orders 62,000 Debtors (dishonored cheques) 15,000 Error on opening balance 329,250 Balance C/F 329,250 Cheque payment 44,000 Balance C/D 1,615,000 2,397,500
2,397,500 SSEMAKULA Bank Reconciliation Statement as at 30 June 2001. Sh. Cash at bank as per the updated cashbook Add: Unpresented cheques Less: Uncredited cheques Error on bank statement Balance as per the bank statement 98,500 832,500 Sh. 1,615,000 22,500 1,637,500 (931,000) 706,500
102
Exam type Question: Nov 96 Q4 QUESTION FOUR (a) What is the purpose of preparing a bank reconciliation statement? (4marks) (b) The following is the bank statement of Kakamega Retail Traders for the month of October 1996: Date 1996 October 1 2 2 2 2 4 4 4 4 7 7 7 8 8 October 9 9 9 15 15 16 16 17 19 19 21 21 21 21 21 23 23 26 26 26 28 28 28 28 28 31 31 Particulars Debit Sh. Credit Sh. Balance Sh. 365,875 334,875 331,327 318,327 400,327 394,327 391,212 340,212 347,492 340,492 288,992 325,092 316,092 344,092 342,762 336,512 387,512 384,712 405,272 340,272 358,286 392,786 384,286 427,036 424,626 412,120 408,120 401,620 410,620 394,380 457,380 455,880 464,630 527,130 491,630 481,230 454,230 431,730 444,755 444,005 472,055
Balance b/d Cheque no. 63 31,000 Cheque no. 67 3,548 Cheque no. 65 13,000 Deposit 82,000 Cheque no. 69 Cheque no. 68 Cheque no. 64 Deposit 7,280 Cheque no. 70 Cheque no. 71 Deposit 36,100 Cheque no. 66 Deposit 28,000 Cheque no. 72 Cheque no. 73 Deposit 51,000 Cheque no. 74 Deposit 20,560 Cheque no. 75 Deposit 18,014 Deposit 34,500 Cheque no. 76 8,500 Deposit 42,750 Cheque no. 79 Cheque no. 77 Cheque no. 78 Cheque no. 81 6,500 Deposit 9,000 Cheque no. 82 16,240 Deposit 63,000 Cheque no. 84 Dividends Deposit 62,500 Cheque no. 88 Standing order 10,400 (Insurance) Cheque no. 85 27,000 Cheque no. 87 22,500 Deposit 13,025 Service charge 750 Deposit 28,050
6,000 3,115 51,000 7,000 51,500 9,000 1,330 6,250 2,800 65,000
2,410 12,506 4,000
1,500 8,750 35,500
Lesson Four
103
The following is the bank column of the cashbook: Date Particulars Debit 1996 Sh. October 1 1 3 5 8 10 15 15 17 19 19 22 24 27 28 29 31 Balance b/d Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank Deposited at bank
Date 1996
Particulars
Credit Sh.
365,875 October 1 7,280 1 36,100 1 28,000 2 51,000 4 20,560 5 18,014 5 34,500 7 42,750 8 15,700 10 9,000 11 36,000 15 26,500 18 13,025 19 28,050 19 171,010 19 31,525 19 22 23 26 28 28 28 28 30 31 31 31 934,889
Cheque no. 65 13,000 Cheque no. 66 9,000 Cheque no. 67 3,548 Cheque no. 68 3,115 Cheque no. 69 6,000 Cheque no. 70 7,000 Cheque no. 71 51,500 Cheque no. 72 1,330 Cheque no. 73 6,250 Cheque no. 74 2,800 Cheque no. 75 65,000 Cheque no. 76 5,800 Cheque no. 77 12,506 Cheque no. 78 4,000 Cheque no. 79 2,410 Cheque no. 80 3,860 Cheque no. 81 6,500 Cheque no. 82 16,240 Cheque no. 815,000 Cheque no. 84 1,500 Cheque no. 85 27,000 Cheque no. 86 10,520 Cheque no. 87 22,500 Cheque no. 88 53,500 Cheque no. 89 2,500 Cheque no. 90 64,529 Cheque no. 91 15,500 Balance c/d 502,481 934,889
Notes: 1. The bank reconciliation on 30 September 1996 showed that one deposit was in transit and two cheques had not yet been presented to the bank. 2. Deposits of Sh.62, 500 and Sh.36, 000 had been entered in the cashbook as Sh.26, 500 and Sh.36, 000 and in the bank statement as Sh.62, 500 and Sh.63, 000, respectively. 3. A cheque from Mkulima for Sh.15, 700 was deposited on 18 October 1996 but was dishonored and the advice was received on 4 November 1996. 4. Counterfoils for cheques no. 76 and no. 88 showed they had been drawn for Sh.5, 800 and Sh.33, 500 respectively. Required: a) A correct cashbook balance. b) A bank reconciliation statement on 31 October 1996. (8 marks) (8 marks) (Total: 20 marks)
104
No 96 Q4 CASHBOOK (ADJUSTED) 1996 31.10 Bal b/d Dividends Error on deposit Error on cheque 88 565,231 Sh. 502,481 8,750 36,000 18,000 1996 Sh. Standing order (insurance) 10,400 Service charge 750 Dishonored cheques (debtor) 15,700 Bal c/d 538,381 565,231
Bank Reconciliation Statement as at 1 October 1996. (Previous period) Sh. Balance as per the cashbook Add: Unpresented cheques 63 64 Less: Uncredited cheques Deposits Balance as per the bank statement Bank Reconciliation Statement as at 31 October 1996 Sh. Balance as per the correct cashbook Add: Unpresented cheques Cheque no. 80 Cheque no. 83 Cheque no. 86 Cheque no. 89 Cheque no. 90 Cheque no. 91 Error on bank statement Less: Uncredited Cheques Deposits Error in bank statement Balance as per the bank statement 3,860 15,000 10,520 2,500 64,529 15,500 27,000 171,010 31,525 2,700 Sh. 538,381 31,000 51,000 Sh. 365,875 82,000 447,875 (82,000) 365,875
138,909 677,290
(205,235) 472,055
Lesson Four
105
d) CAPITAL AND REVENUE EXPENDITURE Capital Expenditure: This is the amount spent on the acquisition of a non-current asset or adding value to a non-current asset. Examples of expenses incurred in acquisition: i. Purchase price/cost of the asset. ii. Delivery/carriage inwards costs (e.g. shipping charges or import taxes). iii. Costs incurred to get the asset in use (e.g. assembly, testing) iv. Installation v. Demolition costs in order to construct a new building. vi. Architect fees for construction and supervision vii. Legal fees incurred in acquisition of a new asset (e.g. lease agreement) Examples of expenses incurred in adding value to an asset: i. Modify plant to increase its useful life. ii. Upgrading plant to improve quality of output. iii. Adopting or upgrading the production process to improve or reduce costs.
Revenue Expenditure: Theres an amount spent by the firm in the normal trading process or to assist in
earning revenues or income. Examples: i. Postage and stationery. ii. Carriage outwards (sales). iii. Repairs and maintenance. Example 4.10 For the business of K Spinns,a wholesaler, classify the following between capital and revenue expenditure: a) Purchase of an extra motor van. b) Cost of rebuilding warehouse wall, which had fallen down. c) Building extension to the warehouse. d) Painting extension to warehouse when it is first built. e) Repainting extension to warehouse three years later than that done in (d). f) Carriage costs on bricks for new warehouse extension. g) Carriage costs on purchases. h) Carriage costs on sales. i) Legal costs of collecting debts. j) Legal charges on acquiring new premises for office. k) Fire insurance premium. l) Costs of erecting new machine. Solution. a) Capital expenditure b) Revenue expenditure c) Capital expenditure d) Capital expenditure e) Revenue expenditure f) Capital expenditure g) Revenue expenditure h) Revenue expenditure i) Revenue expenditure j) Capital expenditure k) Revenue expenditure l) Capital expenditure.
106
e) DEPRECIATION It is the loss of value of a non-current asset throughout its period of use by the firm. IAS 16 on property, plant and equipment defines depreciation as the allocation of a depreciable amount of a non-current asset over its estimated useful life. Under the matching concept, all incomes or revenues and expenses for a particular period should be reported in the financial statements and because depreciation is an expense of the business therefore, it will be charged in the P&L A/C. Causes of Depreciation 1. Physical Factors a) Wear and tear: Some non-current assets depreciate or lose value due to use overtime e.g. machinery and motor vehicles. b) Rot/decay/rust:: This happens on assets that are not well maintained by the firm e.g. Some machines. 2. Economic Factors a) Inadequacy: Some assets lose value due to them becoming inadequate e.g. when a business grows or expands then some buildings may become inadequate due to space. Also some machines that are unable to manufacture a large number of goods. b) Obsolescence: Some assets become obsolete due to change in technology or different methods of production e.g. computers. 3. Time Factors Some assets have a legal fixed time e.g. properties on lease. 4. Depletion This occurs when some assets have a wasting character due to extraction of raw materials, minerals or oil. Such assets include mines, oil wells, and quarries. Methods of Calculating Depreciation These are the methods developed to assist in estimating the amount of depreciation to be charged in the P&L a/c as an expense. The methods chosen by a firm should be in accordance with the agreed accounting practice, accounting standards and suit the firms non-current assets. There are 2 main methods of estimating depreciation and 5 others that will apply in a firms situation. The main methods are: Straight-line method and Reducing Balance method. The other 5 methods include: i. ii. iii. iv. v. Sum of the digits methods uses a formular. Revaluation method applies to a non-current asset of low value. Machine-Hour method depreciation is based on number of hours a machine is expected to operate (manufacturing process). Unit of output method depreciation is based on the number of units a machine is expected to produce. Depletion of units depreciation is based on number of units extracted from the asset.
Lesson Four
107
Straight-Line Method This method ensures that a uniform amount of depreciation is charged in the P&L a/c for a particular asset and is based on the following formular: Depreciation for year = Cost of asset Residual Value Estimated useful life = 100,000 - 20,000 8 = 10,000 per year. Cost of Asset Residual Value Estimated useful life of asset. Residual Value The amount the firm expects to sell the asset after the period of use in the firm, also called Sales Value / Scrap Value. Estimated Useful Life The period the asset is expected to be used in the firm. Example 4.1 A firm buys a machine for 100,000 which it expects to use in the firm for eight years. After the eight years the machine will be sold for 20,000. Under the straight-line method, the depreciation amount will be computed as follows: This means for this asset 10,000 will be charged in the P&L account as depreciation expense on the machine. The straight line method assumes that benefits accruing on use of a non-current asset are spread out evenly over the life of the asset e.g. buildings use straight-line method. Percentage rate based on cost as opposed to number of years can also be used to calculate the depreciation. Reducing Balance Method The firm determines a fixed percentage rate that is applied on the cost of the asset during the first period of use. The same rate is applied in the subsequent financial periods but the rate is applied on the reduced value of the asset. (Cost of asset total depreciation provided to date). This method ensures that higher amount of depreciation are charged in the P&L account in the earlier periods of use and lower amounts in the latter periods of use as shown in the following example: Example 4.12 Assume a firm buys machinery for 100,000 and provides depreciation on machines at 20% p.a. on reducing balance method. The depreciation charged to the P&L will be as follows for the next 3 years.
108
Year 1 Cost Depreciation 20% of 100,000 Balance to YR 2 80,000 Year 2 Depreciation 20% of 80,000 Balance to YR 3 64,000 Year 3 Depreciation 20 % of 64,000 Balance to YR 4 51,200 Reducing balance method (diminishing balance method) assumes that benefits accruing from the use of an asset are higher in the first periods of use and lower in the latter periods e.g. Fixtures, furniture and fitting. Plant and machinery. Motor vehicles. ACCOUNTING TREATMENT ON DEPRECIATION When non-current assets are depreciated, a new account for each type of asset is opened; this account is called a provision for depreciation whereby the following entries will be made: Debit P&L a/c Credit Provision for depreciation a/c With the amount of depreciation charged for the period. Example on straight-line method The entries will be as follows: Debit P&L a/c with 10,000 Credit Provision for depreciation. Machines a/c with 10,000 being depreciation provided for the machine. The ledger accounts will be as follows: Machinery Cashbook 100,000 31/12 Bal c/d 100,000 Provision for Depreciation Machinery 31/12 Bal c/d 10,000 P&L 10,000 64,000 (12,800) 80,000 (16,000) 100,000 (20,000)
P&L YR 1
P&L YR 2
P&L YR 3
The final accounts extracts will be shown as follows: (a) Profit And Loss Account (Extract) for the year ended
Lesson Four
109
Expenses Depreciation: Buildings Plant and machinery Furniture, Fixtures and Fittings Motor vehicles (b) Balance sheet (Extract) as at________ Non Current Assets Land Buildings Plant and Machinery Furniture, Fixtures & fittings Motor vehicles Cost x x x x x x
x 10,000 x x
Total Depreciation () (x) (x) (x) (x) x
NBV (Net Book Value) x x x x x x
Example 4.13 A company starts in business on 1 January 2002. You are to write up the motor cars account and the provision for depreciation account for the year ended 31 December 2002 from the information given below. Depreciation is at the rate of 20 per cent per annum. Using the basis of one months ownership needs one months depreciation. 2002 Bought two motor vans for 12,000 each on 1 January Bought one motor van for 14,000 on 1 July. Motorcars a/c 2002 1/1 1/7 Cashbook Cashbook 24,000 14,000 38,000 2002 31/12 Bal c/d 38,000 38,000
Calculation for depreciation 1/1 24,000 x 20 x 12 100 12 = 4,800 + 1/7( 14,000 x 20 x 6 = 1,400 ) 100 12 = 4,800 + 1,400 = 6,200
110
2002 31/12 Bal c/d
Provision- Depreciation for Motor cars A/c 2002 6,200 31/12 P&L
6,200
Profit And Loss Account (Extract) for the period. Expenses Depreciation: Motor vans 6200
Balance Sheet (Extract) as at 31/12/2002 Non-current Assets Motor vans Example 4.14 A company starts in business on 1 January 1999, the financial year end being 31 December. You are to show: a. The plant account. b. The provision for depreciation account. c. The balance sheet extracts for each of the years 1999, 2000, 2001, 2002. The machinery bought was: 1999 2000 2002 1 January 1 July 1 October 1 April 1 plant costing 8,000 2 plant costing 5,000 each 1 plant costing 6,000 1 plant costing 2,000 Cost 38,000 Total Depreciation (6200) NBV 31,800
Depreciation is at the rate of 10 per cent per annum, using the straight-line method, plant being depreciated for each proportion of a year.
Lesson Four
111
1999 1/1 2000 1/1 1/7 1/10 2001 1/1 2002 1/1 1/4
Cashbook Bal b/d Cashbook Cashbook
Plant a/c 199 8000 31/12 Bal c/d 2000 8000 10,000 6,000 31/12 Bal c/d 24,000 2001 24,000 31/12 Bal c/d 2002 24,000 2,000 31/12 Bal c/d 26,000
8000
24,000 24,000 24,000
Bal b/d Bal b/d Cashbook
26,000 26,000
Calculation for Depreciation 1999 8,000 x 10/100 x 12/12 2000 10,000 x 10/100 x 6/12 6,000 x 10/100 x 3/12 8,000 x 10/100 x 12/12 2001 24,000 x 10/100 x 12/12 2002 24,000 x 10/100 x 12/12 2,000 x 10/100 x 9/12 800 500 150 800 1,450 2400 2,250 4,650 Accumulated Depreciation 800
= = = =
= =
2400 150 2,250 7,200
112
1999 31/12 Bal c/d 2000 31/12 Bal c/d 2001 31/12 Bal c/d 2002 31/12 Bal c/d
Provision Depreciation Machines 1999 800 31/12 P&L 2,250 2,250 4,650 4650 7,200 7,200 2002 1/1 2001 1/1 2000 1/1
800 800 1,450 2,250 2,250 2,400 4650 4,650 2,550 7,200
Bal b/d P&L
Bal b/d P&L
Bal b/d P&L
Balance Sheet (Extract) as at 31/12/99 31/12/02 Non Current Assets 1999 Motor vans 1999 Motor vans 1999 Motor vans 1999 Motor vans Cost 8,000 Total Depreciation (800) NBV 7,200
24,000
(2,250)
21,750
24,000
(4,650)
19,350
26,000
(7,200)
18,800
DISPOSALS OF ASSETS A firm may dispose off its non-current assets in the following 3 ways: i. Selling the asset. ii. Asset being written-off from damage/accident/theft. iii. Asset is scrapped/not used anymore. When an asset is disposed and is no longer used by the firm, the appropriate entries should be made in the asset account and the total depreciation provided to date on the asset and the entries required will depend on the type of disposal.
Lesson Four
113
When the asset is sold, the following entries will be made: (a) Debit asset disposal a/c Credit asset a/c With the cost of the asset being disposed. (b) Debit provision for depreciation of asset a/c. Credit asset disposal a/c With the total depreciation provided to date on the asset. (c) Debit cashbook. Credit asset disposal a/c With the cash received on disposal. When an asset is written off as a result of damage/accident/theft. If it was insured and the insurance company accept liability but by the end of the period the insurance company has not yet paid. (a) Debit asset disposal a/c Credit asset a/c With the cost of the asset damaged. (b) Debit provision for depreciation of asset a/c Credit asset disposal a/c (c) Debit insurance receivable a/c Credit asset disposal a/c With the amount expected from the insurance. If the insurance pays before the end of the financial period, it will not be necessary to create an insurance debtor so the following entries will be made: Debit cashbook. Credit asset disposal a/c If the asset is not used anymore or scrapped by the firm, the appropriate entries will be made in the asset account and provision for depreciation a/c only. Debit asset disposal a/c Credit asset a/c With the cost of the asset no longer in use. Debit provision for depreciation for asset Credit asset disposal a/c With the total depreciation provided to date. The balance in the disposal a/c after the above entries will either be a debit balance or a credit balance. A credit balance represents a profit on disposal, which is reported in the profit and loss a/c together with other incomes. The entry will be: Debit asset disposal a/c Credit P&L a/c With the balance in the account.
114
A debit balance in the asset disposal a/c is loss on disposal which is reported in the P&L a/c as an expense and therefore the entry will be. Example 4.15 A firm has a motor vehicle costing 1,000 total depreciation provided to date is 800. The firm decides to trade in the motor vehicle with a new one the value of the new one being 500. The supplier of the new vehicle agree with the firm that the old motor vehicle is worth 300, therefore the difference will be paid by cash. Motor vehicle a/c 1,000 Motor vehicle disposal 300 Bal c/d 200 1,500 ===== Motor Vehicle Disposal a/c Motor vehicle P&L a/c 1,000 100 1,100 Provision for depreciation Motor vehicle 800 300 1,100 1,000 1,000 800 800 500 300 200 1,000 500 1,500 ====
Bal b/d Disposals Cashbook
JOURNAL ENTRIES Debit motor vehicles disposal Credit motor vehicles a/c (Motor vehicle being traded in now transferred to disposal a/c) Debit Provision for depreciation motor vehicles Credit Motor vehicle disposal a/c (Total depreciation provided for motor vehicle) Debit Motor vehicle a/c Credit Asset disposal a/c - Cashbook (New motor vehicle acquired by trade-in value of 300 and cheque payment of 200) Debit Asset disposal a/c Credit P&L (Profit made on disposal) In case of a loss, Debit P&L a/c Credit asset disposal a/c
100 100
Lesson Four
115
If the firm trades in an old asset for a new one, the following entries will be made in addition to the movements in the asset and depreciation a/c. Debit asset a/c (value of the new asset) Credit cashbook (cash paid as difference of new value i.e. trade in value of old asset) Asset disposal a/c (with trade-in value of old asset) Example 4.16 A company depreciates its plant at the rate of 20 per cent per annum, straight line method, for each month of ownership. From the following details draw up the plant account and the provision for depreciation account for each of the years 1999, 2000, 2001 and 2002. 1999 2001 2002 Bought plant costing 900 on 1 January. Bought plant costing 600 on 1 October. Bought plant costing 550 on 1 July. Sold plant which had been bought for 900 on 1 January 1999 for the sum of 30 September 2002.
275 on
You are also required to draw up the plant disposal account and the extracts from the balance sheet as at the end of each year. Example 1999 1/1 1/10 2000 1/1 2001 1/1 1/7 2002 1/1 Plant a/c 1999 900 600 31/12 Bal c/d 1,500 1,500 2000 31/12 Bal c/d 1,500 1,500 1,500 2,050 2,050 900 1,150 2,050
Cashbook Cashbook
Bal b/d Bal b/d Cashbook
2001 1,500 550 31/12 Bal c/d 2,050 2,050 2,050 2002 30/9 Disposal 31/12 Bal c/d
Bal b/d
116
Plant Provision for Depreciation a/c 1999 31/12 2000 31/12 2001 31/12 2002 31/12 Bal c/d 865 865 675 555 1,230 2002 1/1 Bal c/d 510 510 2001 1/1 Bal c/d 210 1999 31/12 2000 1/1 P&L Bal b/d P&L 210 210 300 510 510 355 865 865 365 1,230
Bal b/d P&L
Disposals Bal c/d
Bal b/d P&L
Calculation for Depreciation Date 1999 1/1 1/10 2000 1/1 2001 1/1 1/2 2002 30/9 31/12 31/12 Cost 900 600 12 3 Months Depreciation charge 20/100 x 900 x 12/12 20/100 x 600 x 3/12 = = 180 30 210 300 300 55 355 = = = 135 110 120 365
1,500 1,500 550
12 12 6
20/100 x 1,500 x 12/12 20/100 x 1,500 x 12/12 20/100 x 550 x 6/12
= = =
900 550 600
9 12 12
20/100 x 900 x 9/12 20/100 x 550 x 12/12 20/100 x 600 x 12/12
2002 Plant a/c P&L
Plant Disposal a/c 2002 900 30/9 Provision for depreciation 50 30/9 Cashbook 950
675 275 950
Lesson Four
117
Balance Sheet (Extract) 1999 2000 2001 2002 Non Current Assets Plant Plant Plant Plant Cost 1,500 1,500 2,050 1,150 Total Depreciation (210) (510) (865) (555) NBV 1,290 990 1,695 595
CHANGE OF DEPRECIATION POLICY A firm may change its depreciation policy in several ways e.g. from straight line to reducing balance or vice versa, or it may increase/decrease the number of estimated useful years of an asset. A firm should always follow the depreciation policy adopted consistently and incase there is need to change the policy may be due to a new accounting standard or change in circumstances. This change should be disclosed in the financial statements. When there is change in the depreciation policy this may result in an increase or a decrease in the depreciation to be charged in the Profit and loss account .IAS 16 requires that depreciation should be based on the remaining net book value at the start of the period. Example 4.17 A firm buys a machine for 100,000 for which it expects to use for the next 10 years. The firm depreciates the machines on a straight-line basis on the years of the number of estimated useful years. In the 4th year, the estimated useful life of the machine is now reduced to 8 years. year. Required: Show the charge in the provision for depreciation a/c and the balance carried down for year 4. Change for 10yr 8 yr is same as change from 10% to 12.5%
118
Provision for Depreciation Year 1 31/12 Year 2 31/12 Year 3 31/12 Year 4 31/12 Bal c/d 44,000 44,000 44,000 Bal c/d 30,000 30,000 Bal c/d 20,000 20,000 Year 3 1/1 31/12 Year 4 1/1 31/12 Bal c/d 10,000 Year 1 31/12 Year 2 1/1 P&L Bal b/d P&L Bal b/d P&L 10,000 10,000 10,000 20,000 20,000 10,000 30,000 30,000 14,000
Bal b/d P&L
Workings: The net book value at the beginning of Year 4 is 70,000 (100,000- 30,000). And the remaining useful life is 5 (8 years- 3 years). The charge for year 4 for depreciation will be 70,000 = 14,000. 5 Assuming that in this example the life of the machine does not decrease but increases from 10 years to 13 years. Required: Show the provision of depreciation account in year 4
Lesson Four
119
Provision for Depreciation Year 1 31/12 Bal c/d 10,000 Year 1 31/12 P&L 10,000
Year 2 31/12 Year 3 31/12 Bal c/d 30,000 _____ Bal c/d 20,000 20,000
Year 2 1/1
Bal b/d P&L
10,000 10,000 20,000
Year 3 1/1 Bal b/d P&L 20,000 10,000 30,000 30,000 7,000 37,000
30,000 Year 4 31/12 Bal c/d 37,000 37,000 REVALUATION OF NON CURRENT ASSETS Year 4 1/1 Bal b/d 31/12 P&L
Some of the non-current assets in a firm tend to appreciate in value rather than depreciate e.g. land and buildings. IAS 16 on property, plant and equipment requires that such assets may be carried in the accounts at the revalued amounts (may be based on the their market price). Land is not depreciated, and therefore the adjustments required are minimal, but for buildings, changes should be made at the cost and depreciation reserve account is usually opened for the purpose of these adjustments. Example 4.18 A firm has the following assets as part of the non-current assets: Asset (a) (b) Land Buildings Cost 1,000,000 800,000 Depreciation 40,000
120
Illustration 1 The firm decides to revalue these two assets to reflect their current market prices and these are revalued at: Land - 1,200,00 Buildings - 900,000 The following entries would be made (a) Debit Land A/c with revaluation gain - 200,000 Credit Revaluation Reserve a/c with the same - 200,000 (Revaluation gain on the land 1,200,000 1,000,000) (b) Debit Building a/c with revaluation gain - 100,000 Credit Revaluation Reserve a/c with the same - 100,000 (Revaluation gain on buildings 900,000 800,000) (c) Debit Provision for depreciation for buildings a/c with 40,000 Credit Revaluation Reserve a/c with the same 40,000 Total credit depreciation charged to date on buildings now transferred to revaluation reserve a/c The ledger a/c will be as follows: Land a/c Bal B/D Revaluation reserve 1,000,000 __200,000 1,2000,000 Buildings a/c Bal B/D Revaluation reserve 800,000 100,000 900,000 Revaluation Reserve a/c Land Buildings Bal C/D 340,000 340,000 Provision for depr. 200,000 100,000 40,000 340,000 Bal C/D 900,000 900,000 Bal C/D 1,200,000 1,200,000
Lesson Four
121
Provision for depreciation (Buildings) Revaluation Bal c/d 40,000 45,000 85,000 Bal B/D P&L 40,000 45,000 85,000
The balances in the Land and Building a/c will be shown as cost in the Balance Sheet and the revaluation reserve a/c appears together with the capital as a revaluation reserve (especially used in company accounts. Land Buildings 1,200,000 1,000,000 = 200,000 900,000 760,000 = 140,000 340,000
Any depreciation to be charged for the buildings should be based on the revalued amount (900,000) If we assume depreciation of 5% for buildings, we shall have 45,000 charged in the P & L and will also be the Bal c/d in the provision for depreciation a/c. Assume again that the firm decides to revalue its non-current assets or land and buildings downwards in year 3 to the following values: Land : 900,000 Buildings: 700,000 These amounts are to be reflected in the accounts for year 3. The Ledger accounts will be as follows: Year 3 Land Year 3
1/1 Bal B/D
1,200,000
31/12 Revaluation
200,000
P&L
100,000
________
Bal C/D
__900,000
1,200,000
1,200,000
122
Buildings Year 3 1/1 Bal B/D 900,000 _______ 900,000 Revaluation Reserve Year 3 31/12 Land 31/12 Building 31/12 Prov. For depr. 200,000 100,000 _40,000 340,000 Exam Type Question 4.19 (December 1995 ) Question 4 James Mbuvi started a taxi business in Nairobi March 1990 under the firm name Mbuvi Taxis. The firm had two vehicles KA and KB, which had been purchased forSh.560, 000, and Sh.720, 000 respectively earlier in the year. In February 1992 vehicle KB was involved in an accident and was written off. The insurance company paid the firm Sh.160, 000 for the vehicle. In the same year the firm purchased two vehicles, KC and KD for Sh.800, 000 each. In November 1993 vehicle KC was sold for Sh.716, 000. In January 1994 vehicle KE was purchased for Shs.840,000. In March 1994 another vehicle KF was purchased for Sh.960, 000. The firms policy is to depreciate vehicles at the rate of 25 per cent on cost on vehicles on hand at the end of the year irrespective of the date of purchase. Depreciation is not provided for vehicle disposed of during the year. The firms year ends on 31 December. Required: a) Calculate the amount of depreciation charged in the profit and loss account for each of the five years. (7 marks) b) Prepare the motor vehicle account (at cost). (8 marks) c) Calculate the profit and loss on disposal of each of the vehicles disposed of by the company. (5 marks) (Total: 20 marks) _______ 340,000 Year 3 1/1/ Bal B/D 340,000 Year 3 31/12 Revaluation P&L Bal C/D 100,000 100,000 700,000 900,000
Lesson Four
123
a Vehicle KA KB KC KD KE KF Total cost Depreciation at 25% 1990 560,000 720000 1,280,000 320,000 1991 560,000 720,000 1,280,000 320,000 Motor Vehicle 1990 1/3 1991 1/1 1992 1/1 bal b/d Cashbook 1993 1/1 Bal b/d 2,160,000 ________ 2,160,000 1994 1/1 1/1 1/3 Bal b/d Cashbook Cashbook 1,360,000 840,000 960,000 3,160,00 31/12 Bal c/d 3,160,000 3,160,000 1994 1,280,000 1,600,000 2,880,000 1993 1/11 31/12 Disposal Bal c/d 800,000 1,360,000 2,160,000 Bal b/d 1,280,000 Cashbook Sh 1,280,000 1990 31/12 1991 31/12 1992 1/2 31/12 Disposal Bal c/d 720,000 2,160,000 2,880,000 Bal c/d 1,280,000 Bal c/d Sh 1,280,000 1992 560,000 800,000 800,000 2,160,000 540,000 1993 560,000 800,000 1,360,000 340,000 800,000 840,000 960,000 2,600,000 650,000 1994
124
Provision For Depreciation M/V 1990 31/12 1991 1992 31/12 1992 1/2 Disposal 360,000 Bal c/d 640,000 640,000 1992 1/1 Bal b/d 640,000 31/12 P& L 320,000 640,000 Balc/d Sh 320,000 1990 31/12 1991 1/1 Bal b/d 320,000 P&L Sh 320,000
31/12 1993 1/11 31/12
Bal c/d
820,000 1,180,000
3/12 1993
P&L
540,000 1,180,000
Disposal Bal c/
200,000 960,000 1,160,000
1/1 31/12
Bal b/d P&L
820,000 340,000 1,1 60,000
1994 31/12 Bal c/d 1,610,000 1,610,000
1994 31/1 Bal b/d P&L 960,000 650,000 1,610,000
Note: KA is fully depreciated by 1994,so no depreciation is charged for that asset. Cost still remains until the asset is disposed. So depreciation ; = 25% x 2,600,000 = 650,000 Exam type Question Pentland Limited complies its financial statements for the year to 30 June each year. At 1 July 1999 the companys balance sheet included the following figures: l
Lesson Four
125
Accumulated Cost 000 Land Buildings Plant and machinery Motor vehicles 4,000 2,200 1,600 600 Depreciation 000 Nil 800 600 200
Net book Value 000 4,000 1,400 1,000 400
Depreciation is charged at the following annual rates (all straight line): Land Buildings Motor vehicles Nil 2% 20%
Plant and machinery 15% Appropriate depreciation charge is made in the year of purchase, sale or revaluation of an asset During the year ended 30 June 2000 the following transactions took place: 1. I January 2000 The company decided to adopt a policy of revaluing its buildings; and they were revalued to 3.4m. 2. 1 January 2000 Plant which has cost 300,000 was sold for 50,000. Accumulated depreciation on this plant at 30 June 1999 amounted to 230,000.New plant was purchased at a cost of 400,000. 3. 1 April 2000 A new motor vehicle was purchased for 30,000. part of the purchase price was settled by part exchanging another motor vehicle, which had cost 20,000, at an agreed value of 12,000. the balance of 18,000 was paid in cash. 4. The motor vehicle given in part-exchange had a net book value (cost less depreciation) at 30 June 1999 of 10,000 Required: Prepare ledger accounts to record these transactions in the records of Pentland Limited. (16 marks) Land 1999 1/7 2000 1/1 Revaluation 5,200 Bal b/d 1999 4,000 2000 1,200 30/6 Bal c/d 5,200 5,200
126
1999 1/7 2000 1/1
Bal b/d Revaluation
Buildings 1999 2,200 2000 1,200 30/6 3,400 Bal c/d
3,400 3,400
2000 30/6 Bal C/D
Revaluation Reserve 2000 1/1 Buildings 2,022 1/1 Provision for depr. 2,022 Provision for Depreciation - Building 1999 1/7 Bal b/d 800
1,200 822 2,022
1999 2000 1/1 30/6
Revaluation Bal c/d
2000 822 30/6 34_ 856
P&L 2,200 x x 15 3,400 x x 15
56_ 856
1999 1/7 2000 1/1
Bal B/D Cashbook
Plant 1999 1,600 2000 400 1/1 _____ 30/6 2,000 Disposal Bal c/d
300 1,700 2,000
1999 2000 1/1
Provision for Depreciation - Plant 1999 1/7 Bal b/d Disposal Bal c/d 2000 252.50 30/6 595.00 847.50 P&L
600 247.50 847.50
Lesson Four
127
1999 1/7 Bal b/d 2000 Disposal Cash book
Motor Vehicles 1999 600 2000 Disposal Bal C/D
1/4 1/4
12 18 630
1/4 30/6
20 610 630
2000 1/4
Motor Vehicle P&L
Motor Vehicle Disposal 2000 20 1/4 Provision for depr. 5 1/4 Motor Vehicle 25 Provision for depreciation - Vehicle 1999 1/7 Bal b/d
13 12 25
1999 2000 1/4 30/6
200 120.5 ______ 320.50 252.50 50___ 302.50
Disposal Bal c/d
2000 13 1/4 307.5 30/6 320.50
P&L Bal C/D
2000 1/1 Plant P&L
Plant - Disposal 2000 300 1/1 Provision for depr. 2.50 Cash book 25
Property, Plant and Equipment Schedule (Formerly fixed asset movement schedule) The property, plant and equipment schedule is a summary report on the balances and transactions of the asset and provision for depreciation account as per the requirements of IAS 16 to be reported in the published accounts of companies. The format is as follows:
128
Cost/ Valuation
Freehold property ()
Property, Plant and Equipment Schedule: Leasehold Property Plant and
Fixture, Furniture
Total
Bal as at 1/1/01 Additions Revaluations (gains) Reclassifications Disposals Bal as at 31/12/01 Depreciation/ Amortization Bal as at 1/1/10 Change for year Revaluation Eliminated on Disposal Bal as at 31/12/01 N.B. V as at 31/12/01 NBV as at 31/12/01
x xx xx (xx) xx
Long leases () x xx (xx) (xx) xx
Short lease () x xx xx (xx) xx
Machinery () x xx (xx) xx
And fittings () x xx (xx) xx
() x xx xx (xx) xx
xx xx (xx) (xx) (xx) xx xx
xx xx
Additional information is in this schedule called reclassifications where some of the non-current assets are transferred into a different class. (e.g.) some of the properties hold under long leases (over 50 years) will be transferred to the short leases classes when their term becomes less than 50 years. This is a reclassification from long lease to short lease and so is shown in the schedule at the value of transfer as a deduction in the long lease class and on addition in the short lease class Exam Type Questions May 2000 Question Three a) Briefly explain the nature and purpose of accounting for depreciation. b) The chief accountant of Jitegemea Ltd has encountered difficulties while accounting for fixed assets and the related depreciation in the companys draft accounts for the year ended 30 April 2000. He has decided to seek your professional advice and presented the following balances of fixed assets as at 1 May 1999:
Lesson Four
129
Furniture Trucks Plant and machinery Land Buildings
Acquisition Cost Sh. 900,000 3,525,000 7,387,500 2,775,000 2,925,000
Accumulated Depreciation Sh. 300,000 1,470,000 4,462,500 292,500
Depreciation Rates % 12.5 25 10 Nil 2.5
The following additional information was also available: It is the companys policy to write off cost of the assets using above percentages on cost. Depreciation is fully charged in the year of acquisition and none in the year of disposal. A three year old machine acquired for sh.187,500 was sold for sh.15,750. It has been decided to adjust and charge depreciation on buildings at 4%. A used delivery truck purchased three years ago for sh.248,250 was traded in during the year at a value of sh.157,500 in part exchange of the new delivery truck costing sh.450,000. 6. Land, buildings and machinery were acquired for sh.1,350,000 from a company that went out of business. At the time of acquisition sh.90,000 was paid to have the assets revalued by a professionally qualified valuer. The revaluation indicated the following market values. Sh. Land 900,000 Buildings 600,000 Machinery 300,000 Required: A schedule of movement of fixed assets as requested by the Chief Accountant for inclusion in the companys accounts for the year ended 30 April 2000. (10 marks) (Total: 15 marks) SOLUTION Depreciation is the loss of value of an asset (non-current) throughout the period of use by the firm. IAS 16 on property plant and equipment defines depreciation as allocation of a depreciable amount of a non-current asset throughout its useful life. Under the matching concept, all revenues should be matched with all the expenses that relate to a particular financial period and therefore because the firm to earn revenue or income uses the assets, then the loss of value should be marched with these revenues. A charge is made in the Profit and Loss account as a depreciation expense for the non-current asset. 1. 2. 3. 4. 5.
130
Property, Plant & Equipment Schedule: Cost/Valuation Land, Buildings And Machinery Sh. Bal as at 1/5/99 13,087,500 Additions 1,350,000 Revaluation 450,000 Disposals (187500) Bal as at 30/4/2000 14,700,000 Depreciation Bal as at 1/5/99 Charge for the year Eliminated on disposal Bal as at 30/4/2000 NBV 1/5/99 NBV 30/4/2000 Workings: 4,755,000 1,066,500 (37,500) 5,784,000 8,332,500 8,916,000
Furniture Sh. 900,000 _____900,000 300,000 112,500 -______ 412,500 600,000 487,500
Motor Sh. 3,225,000 450,000 (248,250) 3,726,750 1,470,000 931,687.5 (124,125) 2,277,562.5 2,055,000 1,449,187.5
Total Sh. 17,512,500 1,800,000 450,000 (435,750) 19,326,750 6,525,000 2,110,687.5 (161,625) 8,474,062.5 10,987,500 10852,687.8
Depreciation on Furniture = 900,000 x 12.5% = 112,500 Motor vehicle = cost 3,525,000 Add 450,000 3,726,750 x 25% = 931,687.5 Buildings = (292,500 + 600,000) x 4% = 141,000 = 2,925,000 x 2.5% x 4 = 292,500 = 292,500 x 4% x 4 = 468,000 175,500
At 2.5% 4%
Machinery: cost
c/f + Additions Disposals = Bal x 10% 73,787,500 + 300,000 (187,500) = 7,500,000 x 10% = 750,000
Lesson Four
131
REINFORCING QUESTIONS
QUESTION ONE Otter Limited operates a computerized accounting system for its sales and purchases ledgers. The control accounts for the month of September 1999 are in balance and incorporate the following totals: Sales ledger: Balances at 1 September 1999: Debit Credit Sales Cash received Discounts allowed Sales returns inwards Credit balances at 30 September 1999 Purchases ledger: Balances at 1 September 1999: Credit Debit Purchases Cash payments Discounts received Purchases returns outwards Debit balances at 30 September 1999 386,430 190 163,194 158,288 2,160 590 370 184,740 520 98,192 103,040 990 1,370 520
Although the control accounts agree with the underlying ledgers, a number of errors have been found, and there are also several adjustments to be made. These errors and adjustments are detailed below: 1. Four sales invoices totaling 1,386 have been omitted from the records. 2. A cash refund of 350 paid to a customer, A Smith, was mistakenly treated as a payment to a supplier, A Smith Limited. 3. A contra settlement offsetting a balance of 870 due to a supplier against the sales ledger account for the same company is to be made. 4. Bad debts totaling 1,360 are to be written off. 5. During the month, settlement was reached with a supplier over a disputed account. As a result, the supplier issued a credit note for 2,000 on 26 September. No entry has yet been made for this. 6. A purchases invoice for 1,395 was keyed in as 1,359. 7. A payment of 2,130 to a supplier, B Jones, was mistakenly entered to the account of R Jones. 8. A debit balance of 420 existed in the purchases ledger at the end of August 1999. The supplier concerned cannot now be traced and it has been decided to write off this balance. Required: Prepare the sales ledger and purchases ledger control accounts as they should appear after allowing, where necessary, for the errors and adjustments listed. QUESTION TWO April showers sells goods on credit to most of its customers. In order to control its debtor collection system, the company maintains a sales ledger control account. In preparing the accounts for the year to 31 October
132
20X3 the accountant discovers that the total of all the personal accounts in the sales ledger amounts to 12,802, whereas the balance on the sales ledger control account is 12,550. Upon investigating the matter, the following errors were discovered: 1. Sales for the week ending 27 March 20X3 amounting to 850 had been omitted from the control account. 2. A debtors account balance of 300 had not been included in the list of balances. 3. Cash received of 750 had been entered in a personal account as 570. 4. Discounts allowed totaling 100 had not been entered in the control account. 5. A personal account balance had been undercast by 200. 6. A contra item of 400 with the purchase ledger had not been entered in the control account. 7. A bad debt of 500 had not been entered in the control account. 8. Cash received of 250 had been debited to a personal account. 9. Discounts received of 50 had been debited to Bells sales ledger account. 10. Returns inwards valued at 200 had not been included in the control account. 11. Cash received of 80 had been credited to a personal account as 8. 12. A cheque for 300 received from a customer had been dishonored by the bank, but no adjustment had been made in the control account. Required: Prepare a corrected sales ledger control account, bringing down the amended balance as at 1 November 20X3. Prepare a statement showing the adjustments that are necessary to the list of personal account balances so that it reconciles with the amended sales ledger control account balance. QUESTION THREE George had completed his financial statements for the year ended 31 March 1999, which showed a profit of 81,208, when he realized that no bank reconciliation statement had been prepared at that date. When checking the cashbook against the bank statement and carrying out other checks, he found the following: 1. A cheque for 1,000 had been entered in the cashbook but had not yet been presented. 2. Cheques from customers totaling 2,890 entered in the cashbook on 31 March 1999 were credited by the bank on 1 April 1999. 3. Bank charges of 320 appear in the bank statement on 30 March 1999 but have not been recoded by George. 4. A cheque for 12,900 drawn by George to pay for a new item of plant had been mistakenly entered in the cash book and the plant account as 2,900. Depreciation of 290 had been charged in the profit and loss account for this plant. 5. A cheque for 980 from a credit customer paid in on 26 March was dishonoured after 31 March and George decided that the debt would have to be written off as the customer was now untraceable. 6. A cheque for 2,400 in payment for some motor repairs had mistakenly been entered in the cash book as a debit and posted to the credit of motor vehicles account. Depreciation at 25% per annum (straight line) is charged on motor vehicles, with a full years charge calculated on the balance at the end of each year. 7. The total of the payments side of the cash book had been understated by 1,000. On further investigation it was found that the debit side of the purchases account had also been understated by 1,000.
Lesson Four
133
George had instructed his bank to credit the interest of 160 on the deposit account maintained for surplus business funds to the current account. This the bank had done on 28 March. George had made an entry on the payments side of the cashbook for this 160 and had posted it to the debit of interest payable account. George had mistakenly paid an account for 870 for repairs to his house with a cheque drawn on the business account. The entry in the cashbook had been debited to repairs to premises account. George had also mistakenly paid 540 to Paul, a trade supplier, to clear his account in the purchases ledger, using a cheque drawn on Georges personal bank account. No entries have yet been made for this transaction. The cashbook showed a debit balance of 4,890 before any correcting entries had been made. The balance in the bank statement is to be derived in your answer. Required: 1. Prepare an adjusted cash book showing the revised balance which should appear in Georges balance sheet at 31 March 1999. (6 marks) 2. Prepare a bank reconciliation statement as at 31 March 1999. (2 marks) 3. Draw up a statement for George showing the effect on his profit of the adjustments necessary to correct the errors found. (8 marks) 4. Prepare journal entries to correct items (9) and (10). Narratives are required. (4 marks) QUESTION FOUR 1. Name and explain four types of errors which are not disclosed by the trial balance. (8 marks) The trial balance of S Juma, a sole trader, did not balance on 30 April 1995. The difference was put in the suspense account. The final accounts which were then prepared showed a net profit of Sh. 64,000. During audit, the following errors were noted: Required: 1. Journal entries to correct the errors. 2. Statement of corrected profit. 3. Suspense account. (8 marks) (2 marks) (2 marks) (Total: 20 marks) A loan from ABD Bank of Sh 10,000 was entered correctly in cash book but was not posted to the ledger. A cheque of Sh. 4,000 for rent was not entered in the books. Closing stock was overvalued by Sh 1,500. Discount allowed of Sh 500 was entered in the discount-received account. The opening stock was understated by Sh 3,200. Prepaid insurance of Sh 220 had been included in the profit and loss account. Goods destroyed by fire amounting to Sh 12,000 were written off in the profit and loss account. However, the insurance company has agreed to compensate the full amount.
134
QUESTION FIVE The following Trial Balance was taken from the ledger of P Spike, a sole trader, on 31st December 2002: Capital Purchases Sales Salaries Opening stock Insurance Rent Buildings Furniture Debtors Other expenses Creditors Commission Adjustments: 1. 2. 3. 4. 5. 6. 7. Salaries due, 350 Insurance was paid for one year up to 31st March 19-2. Rent received for January 19-2, 165. Commission accrued but not yet received, 120. Furniture to be depreciated by 10%. 5% of debtors are doubtful. Stock on 31st December 19-1 was valued at 5,008. 26,154 36,246 4,814 4,307 820 965 25,000 14,500 6,140 1,060 _____ 82,795 4,638 __946 82,795 40,000
Required: Prepare a 10 column worksheet.
QUESTION SIX 1. Explain the purposes for which control accounts are prepared in a business organization. (3 marks) XML Ltd maintains control accounts in its business records. The balances and transactions relating to the companys control accounts for the month of December 1994 are listed below: Balance at 1 December 1994: Sales ledger Purchases ledger Transactions during December 1994: Sales on credit Purchases on credit
6,185,000 52,500 16,500 4,285,000 8,452,000 5,687,500
(debit) (credit) (debit) (credit)
Lesson Four
135
Returns inwards Returns outwards Bills of exchange payable Bills of exchange receivable Cheques received from customers Cheques paid to suppliers Cash paid to suppliers Bill payable dishonored Charges on bill payable dishounered Cash received from credit customers Bad debts written off Cash discounts allowed Bill receivable dishonoured Balances at 31 December 1994: Sales ledger Purchases ledger Required:
203,500 284,000 930,000 615,000 7,985,000 4,732,000 88,500 400,000 10,000 153,000 64,500 302,000 88,500 44,000 (credit) 23,500 (debit)
Post the sales ledger and the purchases ledger control accounts for the month of December 1994 and derive the respective debit and credit closing balances on 31 December 1994. (17 marks)
136
Further Adjustments to Accounts
LESSON FIVE
FURTHER ADJUSTMNETS TO ACCOUNTS
(a) CONTROL ACCOUNTS Control accounts are so called because they control a section of the ledgers. By control we mean that the total on the control accounts should be the same as the totals on the ledger accounts. There are two main types of control accounts: (i) (ii) Sales ledger control Account also called total debtors. The balance on the sales ledger control account should be the same as the total of the balances in the sale ledger. Purchases Ledger Control Account also called total creditors .The balance carried down (Bal c/d) on the purchases Ledger Control Account should be the same as the total of the balances in the purchases ledger.
Example (Sales Ledger Control a/c) Sales Ledger Control A/c Sales 1400 CashBook Bal C/D 1400 700 700 1400 Sales = 200 + 300 + 400 + 500 Cashbook = 50 + 100 + 250 + 300 Balance c/d = 150 + 150 + 200 + 200
SALES LEDGER Debtor A a/c Sales 200 C/B Bal c/d 200 Debtor B a/c Sales 400 C/B Bal c/d 400 Debtor C a/c Sales 300 C/B Bal c/d 300 100 200 300 250 150 400 50 150 200
Lesson Five
137
Debtor D a/c Sales 500 C/B Bal c/d 500 300 200 500
Example: Purchases Ledger Control a/c Purchases Ledger Control a/c C/B Bal c/d 1900 Purchases 700 2600 2600 2600
PURCHASES LEDGER Creditor A C/B Bal c/d 400 Purchases 200 600 Creditor B C/B Bal c/d 450 Purchases 250 700 Creditor C C/B Bal c/d 350 Purchases 150 500 Creditor D C/B Bal c/d 700 Purchases 100 800 800 800 500 500 700 700 600 600
Purpose of Control Accounts 1. Provide for arithmetical check on the postings made in the individual accounts (either in the sales ledger or purchases ledger.) 2. To provide for a quick total of the balances to be shown in the trial balance as debtors and creditors. 3. To detect and prevent errors and frauds in the customers and suppliers account. 4. To facilitate delegation of duties among the debtors and creditors clerks.
138
FORMAT OF A SALES LEDGER CONTROL Sales Ledger Control a/c 1. Balance b/d of the total debit balances from previous period 2. Total credit sales for the period (from the sales journal) 3. Refunds to customers (from cashbook) 4. Dishonored cheques (from cashbook) 5. Bad debts recovered (from general journal) 1. Total credit balances of the sales ledger brought forward 2. Total cash received from credit customers/debtors (from cash book) 3. Total cheques received from credit customers/debtors (from cash book) 4. Total returns-inwards (returns-inwards journal) 5. Total cash discount allowed to customers (from cash book) 6. Bad debtors written-off (from general journal) 7. Cash received from bad debtors recovered (cash book) 8. Purchases Ledger contra 9. Allowances to customers (price reduction in excess to discounts allowed) 10. Total debit balance carried down to the next period to be derived after posting all those transactions
6. Total credit balances of the sales Ledger carried forward
Refunds to Customers Sometimes a firm can refund some cash on the customers account. This takes place when there is a credit balance on the debtors a/c and the customer is not a creditor too. The entry will be: Dr. Debtors a/c Cr. Cashbook Example: Debtor A 1000 Cashbook 950 100 Discounts 50 Returns 100 1100 1100 If the firm has not paid this amount owed to the customer, then its carried forward to the next period then is a credit balance in the customers a/c. Therefore, if a firm has several customer, this information will be shown in the control a/cs as total balance c/f (debit side). Sales (Refunds) C/B
Lesson Five
139
Contra against the purchases ledger balances: Some debtors may also be creditors in the same firm and therefore, if the amount due to them as creditors is less than what they owe as debtors, then the credit balance is transferred from their creditors a/c to their debtors a/c as a contra entry. Example: Debtor (A) Sales 2000 Contra- purchases Bal c/d 2000 Creditor (A) Contra - Debtor 1000 Purchases 1000 1000 1000 1100
FORMAT OF A PURCHASES LEDGER CONTROL ACCOUNT 1. 2. 3. 4. 5. Purchases Ledger Control A/C Total debit balances from purchases 1. Total credit balance brought forward (of ledger brought forward from previous purchases ledger from the previous period period) Total cash paid to creditors 2. Total credit purchases for the period (from cash book) (from purchases journal) Total cheques paid to creditors 3. Refunds from suppliers (from cash book) (from cash book) Total cash discounts received (from cash book) Allowances by suppliers
6. Sales ledger contra 7. Total returns outwards (from returns-outwards journal) 8. Total credit balance (to be derived after posting entries) NOTES: The following notes should be taken into consideration: 1) Cash received from CASH SALES should NOT be included in sales ledger control a/c. 2) Only cash discounts (allowable & receivables) should be included. Trade discounts should NOT be included. 3) Provision for doubtful debts is NOT included in the sales ledger control a/c. i.e. increase or decrease in provisions for doubtful debts will not affect this account. 4) Cash purchases are NOT posted to the Purchases Ledger Control A/C. However in some cases it can be included especially where there are incomplete records (Topic to be covered later). 5) Interest due that is charged on over due customers account may also be shown on the debit side of the sales ledger control. However when trying to determine the turnover under incomplete records then it is wise to omit it.
4. Total debit balances (of the purchases ledger carried forward)
140
Example 5.1 You are required to prepare a purchases ledger control account from the following for the month of June. The balance of the account is to be taken as the amount of creditors as on 30 June. 2003 June 1 Purchases ledger balances Totals for June: Purchases journal Returns outwards journal Cheques paid to suppliers Discounts received from suppliers Purchases ledger balances 36,760 422,570 10,980 387,650 8,870 ?
June 30 Solution 2003 Returns out Bank Discounts received Bal c/d (30/6)
Purchases Ledger Control A/C 2003 10,980 Bal b/d (1/6) 387,950 8,870 51,830 Purchases 459,330
36,760 422,570 459,330
Example 5.2 Prepare a sales ledger control account from the following: 2003 May 1 Debit balances Totals for May: Sales journal Cash and cheques received from debtors Discounts allowed Debit balances in the sales ledger set off against credit balances in the purchases ledger Debit balances Credit balances 64,200 128,000 103,700 3,950 1,450 ? 500
May 31 Solution 2003 1/5 31/5
Bal b/d Sales Bal c/d
Sales Ledger Control A/C 2003 64,200 Cash book 128,000 Discounts allowed Purchases contra 500 31/5 Bal c/d 192,700
103,700 3,950 1,450 83,600 192,700
Lesson Five
141
Example 5.3 (Exam type question November 1997 Question 2) (a) Explain the purposes for which control accounts are prepared. (3 marks) (b) The balances and transactions affecting the control accounts of Kopesha Ltd. for the month of November 1997 are listed below:Sh. Balances on 1 November 1997: Sales ledger Purchases ledger Transactions during November 1997: Purchases on credit Allowances from suppliers Receipts from customers by cheques Sale on credit Discount received Payments to creditors by cheques Contra settlements Bills of exchange receivable Allowances to customers Customers cheques dishonored Cash received from credit customers Refunds to customers for overpayments Discounts allowed Balances on 30 November 1997 Sales ledger Purchases ledger Required: The sales ledger and purchases ledger control accounts for the month of November 1997 and show the respective debit and credit closing balances on 30 November 1997. (17 marks) (Total: 20 marks) (a) i) Provide for arithmetical check on the postings made in the individual accounts (either in the sales ledger or purchases ledger.) ii) iii) iv) To provide for a quick total of the balances to be shown in the trial balance as debtors and creditors. To detect and prevent errors and frauds in the customers and suppliers account. To facilitate delegation of duties among the debtors and creditors clerks. 9,123,000 211,000 4,490,000 88,000 18,135,000 629,000 27,370,000 36,755,000 1,105,000 15,413,000 3,046,000 6,506,000 1,720,000 489,000 4,201,000 53,000 732,000 136,000 (credit) 67,000 (debit) (debit) (credit) (credit) (debit)
142
Kopesha Ltd 1997 1/11 Sales Ledger Control A/C Sh 1997 9,123,000 1/11 Bal b/d 36,755,000 Bank Contra Bills of exchange 53,000 receivable Allowances Cash Discounts allowed 136,000 30/11 Bal c/d 46,556,000 489,000 Sh 211,000 27,370,000 3,046,000 6,506,000 720,000 4,201,000 732,000 2,770,000 46,556,000
Bal b/d Sales Dishonored cheques Refunds to customers
30/11
Bal c/d
1997 1/11
30/11
Bal b/d Allowances from suppliers Discounts received Bank Contra settlement Bal c/d
Purchases Ledger Control A/C Sh 1997 88,000 1/11 Bal b/d Purchases 629,000 1,105,000 15,413,000 3,046,000 2,411,000 30/11 Bal c/d 22,692,000
Sh 4,490,000 18,135,000
67,000 22,692,000
Example 5.4 (Exam Question May 2000 Question 4) Poesha Limited keeps sales and purchases control accounts in the General Ledger. The transactions for the month ended 30 April 2000 were as follows: Sh Credit balances on 1 April 2000 -Sales ledger 154,000 -Purchases ledger 569,000 Debit balances on 1 April 2000 -Sales ledger 956,000 -Purchases ledger 196,000 Credit balances on 30 April 2000 -Sales ledger 178,000 Debit balances on 30 April 2000 Purchases ledger 189,000 Credit purchases 2,450,000 Credit sales 4,563,000 Cheques received from debtors 3,140,000 Cash received from debtors 1,367,000 Cheque payments to creditors 1,994,000 Cash payments to creditors 352,000 Bad debts written off 68,000 Discounts received 104,000 Discounts allowed 169,000 Contra entry to sales ledger from purchases ledger 234,000 Refunds to debtors 62,000 Returns outwards 138,000 Returns inwards 231,000
Lesson Five
143
Required: Sales ledger and purchases ledger control accounts for the month ended 30 April 2000. (20 marks) ERRORS ON ACCOUNTS There are two types of errors in accounts: Errors that dont affect the trial balance Errors that affect the trial balance Errors that dont affect the trial balance The trial balance produced from the accounts appears to be okay/correct, i.e the debits are the same as the credits. However, on taking a close check on the balances and transactions posted, errors may have been made and therefore the balances shown on the trial balance may be incorrect i.e. under/over stated. There are 6 main types of errors that dont affect the trial balance and these are explained as follows: a) Error of omission Here, a transaction is completely omitted from the accounts and therefore the double entry is not made e.g. a sales invoice of 400 is not posted in the sales journal therefore no entry is made in the debtors account and the sales account i.e. both debit of 400 in debtors account and credit of 400 in the sales account. The effect of the error is understates both the debtors and the sales. To correct this error, the transaction is posted in the books by: Debiting debtors Crediting sales 400 400
b) Error of Commission This error occurs when a transaction is posted to a wrong account but the account is of the same class. Example: a credit sale to T Thompson is posted to L Thompsons account for an amount of 200. Instead of a debit to T Thompsons account it is made to L Thompsons account and the corresponding credit in the sales account is correct. Although the debit entry is made into the wrong account, the two accounts are of the same class i.e. debtors. To correct this error a transfer is made from L Thompsons account to T Thompson by: (i) (ii) Debit T Thompson a/c Credit L Thompson a/c 200 200
c) Error of principle In this type of error a transaction is posted not only to the wrong account but also of a different class e.g. Motor vehicle purchased for 400 is posted to the motor vehicle expenses a/c. (Instead of debiting motor vehicles, we debited motor vehicle expenses a/c and the credit entry in the cashbook is correct) The motor vehicles account is a non-current asset, and motor vehicles expenses a/c is an expense account. Therefore a capital expenditure has been posted as revenue expenditure. To correct this error a transfer is made from the motor expenses account to the motor vehicles a/c by: (i) Debit Motor vehicles a/c 400 (ii) Credit Motor expenses a/c 400
144
d) Complete reversal of entries A transaction is posted to the correct accounts but to the wrong sides of the accounts i.e. a debit is posted as a credit and a credit is posted as a debit. Example: cash drawn from the bank of 150 for business use is posted as a debit in the bank account and credit in cash in hand. To correct this error, two entries are made in the relevant accounts: (i) Correct the error (ii) Post the transaction correctly The entries will therefore be as follows: (i) Debit Cash in hand by Credit bank by 150 150
To correct the error of 150 posted in the wrong sides of these account (ii) Debit cash by Credit bank by To post the entries correctly 150 150
e) Error of Original entry Here a transaction is posted to the correct accounts but the amount posted is not correct i.e. it is either under/over stated. In some cases, this is known as a transposition error e.g. cash received from a debtor of 980 is credited/posted to the customers account as 890. To correct this error, the amount understated or overstated is posted to these accounts to reflect the correct balance. In this case, we will: Debit cash book Credit debtors 90 90
f) Compensating Errors These are errors that tend to cancel out each other i.e. if the effect of one error is to understate the debits or credits then another error may take place to overstate the debits or credits by the same amount, hence canceling out each other. E.g. if the balance c/d of the purchases a/c is 3,980 but shown in the trial balance as 3,890 and another error carried to the trial balance of fixture amounting to 4,540 instead of 4,450:
Lesson Five
145
Purchases
3,980 3,890 (90) 4,450 (4,540) 90
Fixtures
This type of error is corrected by use of a suspense account. Example 5.5 Give the journal entries needed to record the corrections of the following. Narratives are required. a) b) c) d) e) Extra capital of 10,000 paid into the bank had been credited to Sales account. Goods taken for own use 700 had been debited to General Expenses. Private insurance 89 had been debited to Insurance account. A purchase of goods from C Kelly 857 had been entered in the books as 587. Cash banked 390 had been credited to the bank column and debited to the cash column in the cashbook. f) Cash drawings of 400 had been credited to the bank column of the cashbook. g) Returns inwards 168 from M McCarthy had been entered in error in J Charltons account. h) A sale of a motor van 1,000 had been credited to Motor Expenses.
146
Solution THE JOURNAL Debit 10,000 Credit 10,000
Sales Capital Additional capital passed into sales a/c now transferred to capital a/c
Drawings 700 General expenses Drawings debited in general expense now transferred to drawing a/c Drawings 89 Insurance Private insurance transferred from insurance a/c to drawings a/c Purchases 270 C Kelly Purchases and creditors amount to 857 initially entered as 587 Bank 390 Cash Correct error in posting Bank 390 Cash To post the cash banked correctly Bank 400 Cash Cash drawings correctly started from bank to cash J Charlton 168 M McCarthy Returns in from McCarthy entered in error in J Carlton now transferred to his a/c Motor expenses Motor disposal a/c To correct error in recording sales proceeds In expense account
700
89
270
390 390 400
168
1000 1000
Example 5.6 (Exam type question May 200 Question 2) The balance sheet of N Patel, a sole trader, as at 31 March 2000 was as follows:
Lesson Five
147
Sh000 Capital 1 April 1999 Profit for the year ended 31 March 2000 Deduct: drawings Creditors Bank overdraft 450 150
Sh000 1,890 Land and buildings (at valuation) Machinery (at cost) 300 Deduct: depreciation 630 Stock at cost 270 Debtors 3,090
Sh000 1,200 750 570 420
Sh000 1,650 450 990 3,090
Further investigation reveals the following information: 1. The closing stock includes damaged goods which, although they had cost Sh. 10,000 have an estimated sale value of Sh.7, 500. 2. Debtors include Sh. 20,000 in respect of a customer who has gone bankrupt. A provision for doubtful debts of 2 % is also required on the balance of the debtors. 3. The machinery was acquired five years ago and is being depreciated to its scrap value on a straightline basis over eight years. A more realistic estimate indicates that the life span will be 10 years. 4. Wages owing at 31 March 2000 amounted to Sh. 9,500 but this has not been reflected in the accounts. 5. Charges for the bank overdraft, amounting Sh 8,000 have not been reflected in the accounts. 6. In arriving at the profit for the period, a drawing of Sh 100,000 paid to Mr. Patel had been deducted as an expense. 7. Sh 20,000 rent owing to Mr. Patel for the letting of part of his business premises to external party had not been received and no entry had been made in the books in respect of this item. Required: a) Journal entries to correct errors and omissions. (10 marks) b) A statement of revised profit for the year ended 31 March 2000. (8 marks) c) A revised balance sheet as at 31 March 2000. (7 marks) (Total: 25 marks) Solution
148
a)
THE JOURNAL Debit 2,500 20,000 20,000 10,000 10,000 150,000 150,000 9,500 9,500 8,000 8,000 100,000 100,000 20,000 20,000 Credit 2,500
Trading account Stock Being a reduction in stock for damaged goods Profit and loss(Bad debts) Debtors Debtors gone bankrupt written off Profit and loss) Provision for doubtful debts Being a provision for doubtful debts created at 20%. Provision for depreciation Profit and loss A change in estimated lifespan for machinery Profit and loss( wages ) Accrued expenses Wages owing omitted in the accounts Profit and loss (Bank overdraft charges) Bank overdraft Changes for overdraft not reflected in the accounts. Drawings Profit and loss Drawing to Mr. Patel deducted as an expense. Accrued income Profit and loss (rent income) Rent receivable owing not reflected in the accounts. b) STATEMENT OF ADJUSTED NET PROFIT Sh Net profit as per the account Add: Provision for depreciation 50,000 Drawings 100,000 Accrued income (rent) 20,000 Less: Stock reduction Bad debts Provision for doubtful debts Accrued expenses Bank charges Net profit (revised) 2,500 20,000 10,000 9,500 8,000
Sh 450,000 170,000 620,000
(50,000) 570,000
Lesson Five
149
REVISED BALANCE SHEET AS AT 31 MARCH 2000 Sh Land and buildings 1,650,000 Machinery 1,200,000 2,850,000 Add: Current Assets Stock Debtors 400,00 Less: Provision for doubtful debts (10,000) Accrued rent income Less Current liabilities Creditors Accrued wage expense Bank overdraft Capital Add Net Profit Less drawings 630,000 9,500 278,000
Sh (700,000) 700,000 567,500 390,000 20,000 977,500
Sh 1,650,000 500,000 2,150,000
(917,500)
60,000 2,210,000 1,890,000 570,000 2,460,000 (250,000) 2,210,000
Errors That Affect The Trial Balance And The Suspense Account These types of errors are reflected on the trial balance because the debits will not be same as the credits. The debits may be more than the credits and vice versa. Examples include: 1. Transaction is posted on one side of the accounts i.e. only a debit entry or a credit entry. Example cash received from a debtor is debited to the cashbook and no other entry is made in the account, i.e. no credit entry on the debtors a/c. 2. A transaction is posted on one side of both the accounts i.e. two debits or two credits. Example a payment to a creditor of 300 is credited in the cashbook and also credited in the creditors accounts. 3. A transaction is posted correctly but different amounts i.e. debit is not the same as the credit. Example cash received from a debtor of 450 is debited in the cashbook as 450 and credited as 540 in the debtors a/c. 4. Error on balances of accounts i.e. understatement or overstatement of an account balance due to mathematical errors. 5. Balance on an account is shown on the wrong side of the account when opening the ledger accounts or when taken up to the trial balance. Example Bal c/d in the cash book for cash at bank of 2000 is shown as a credit i.e. an overdraft, instead of a debit in the trial balance. The balance may also be brought down as an overdraft instead of a debit balance in the trial balance. 6. A balance is omitted from the trial balance on the accounts in total. To correct the above errors, the appropriate or the adjusting entries are made through an account called a suspense account.
150
The difference in the accounts is posted to this account and the entries to correct the accounts are posted here. The balance to be shown on the suspense accounts depends on which side the error is shown on the trial balance. If the debits > credits, then an amount is included on the credit side of the trial balance so that the debits = credits. This is a credit balance and will be taken to the suspense account on the credit side. Example: Total Suspense DR 240 240 Suspense a/c Difference as per T/B 40 CR 200 40 240
If the credits are more than the debits this is a debit balance and therefore we require an amount to be added to the total of the debits for the two side to be same. This debit balance is posted to the debit side of the suspense a/c. Total Suspense DR 260 40 300 Suspense a/c 40 CR 300 300
Difference as per T/B
Posting the correct entries should eliminate the balance on the suspense account. In some cases, after checking for all errors that can affect the trial balance, the suspense a/c has a balance. This balance depends on whether it is a credit or debit and whether it is material or not for purposes of proper accounting treatment. The following is the recommended approach: Balance Debit Credit Material Show as an asset (eg) other debtors Show as a liability (eg) other creditors Not Material Charge in P& L as an expense Report as income in P&L
Example 5.7 A bookkeeper extracted a trial balance on 31 December 2002 that failed to agree by 3,300, a shortage on the credit side of the trial balance. A suspense account was opened for the difference. In January 2003 the following errors made in 2003 were found: (i) Sales daybook had been undercast by 1,000.
Lesson Five
151
(ii) Discounts received account had been under cast by 3,000. (iii) The sale of a motor vehicle at book value had been credited in error to Sales account 3,600. You are required to: a) Show the journal entries necessary to correct the errors. b) Draw up the suspense account after the errors described have been corrected. c) If the net profit had previously been calculated at79,000 for the year ended 31 December 2002, show the calculations of the corrected net profit Solution THE JOURNAL Suspense Sales Sales under cast of 1000 now corrected J Church J Chane Sale to J Church posted to J Chane corrected Rent Suspense Under cast in rent balance now corrected Suspense Discount received Under cast in discount received balance now corrected Sales a/c Disposal Sale of motor vehicle entered in sales a/c now corrected Suspense a/c 1,000 Bal b/d 3,000 Rent 4,000 1,000 2,500 2,500 700 700 3,000 3,000 3,600 ,3600 ,1000
Sales Discount received
3,300 700 4,000
STATEMENT OF CORRECTED NET PROFIT Net profit as per account 79,000 Add: Sales 1,000 Discount received 3,000 4,000 Less: Rent 700 Sales 3,600 (4,300) Corrected net profit 78,700 Example 5.8 Chi Knitwear Ltd is an old fashioned firm with a handwritten set of books. A trial balance is extracted at the end of each month, and a profit and loss account and balance sheet are computed. This month, however, the trial balance did not balance, the credits exceeding debits by 1,536.
152
Your are asked to help and after inspection of the ledgers discover the following errors: (i) (ii) (iii) (iv) (v) (vi) (vii) A balance of 87 on a debtors account has been omitted from the schedule of debtors, the total of which was entered as debtors in the trial balance. A small piece of machinery purchased for 1,200 had been written off to repairs. The recipiets side of the cashbook had been under cast by 720. The total of one page of the sales daybook had been carried forward as 8,154, whereas the correct amount was 8,514. A credit note for 179 received from a supplier had been posted to the wrong side of his account. An electricity bill in the sum of 152, not yet accrued for, is discovered in a filing tray. Mr. Smith, whose past debts to the company had been the subject of a provision, at last paid 731 to clear his account. His personal account has been credited but the cheque has not yet passed through the cashbook. Suspense a/c 1,536.00 Debtors 360.00 Cashbook under cast Creditors error Creditors (correct) Cashbook: smiths debt paid 1,896.00
Solution Opening balance Sales - under record 87.00 720.00 179.00 179.00 731.00 1,896.00
i. ii. iii. iv. v. vi.
Increase total for debtors by 87. Add 1,200 to fixed assets and reduce repair costs by 1,200 therefore an increase in Increase sales by 360. Reduce the creditors by 358. accruals by 152 and reduce profits by the same. Increase the cash balance by 731.
profits.
Lesson Five
153
Example 5.9 (Exam type question May 2002 question 1). On 31 December 2001, an inexperienced bookkeeper working for Wanji, a sole trader extracted a trial balance. Due to errors committed by the bookkeeper, the trial balance failed to balance by Sh 369,400. He placed the difference in a suspense account as shown below: Wanji trial balance as at 31 December 2001 Fixed assets cost Stocks: 1 January 2001 31 December 2001 Trade debtors Prepayments Trade creditors Bank overdraft Accruals Drawings Capital Sales Provision for depreciation Purchases Operating expenses Provision for doubtful debts Discounts received Discounts allowed Suspense account Sh 832,000 148,000 98,800 76,000 10,000 34,600 15,200 16,000 359,600 1,054,000 1,043,200 166,400 733,000 126,000 3,800 5,000 ________ 2,548,400 5,800 369,400 2,548,400 Sh
Investigations carried out after preparing the above trial balance detected the following errors: 1. 2. 3. 4. 5. 6. The total of the sales daybook for December 2001 was overcast by Sh 25,700. On July 2001, the business purchased office equipment for Sh 40,000. These were debited to purchases account. Depreciation on the equipment is at the rate of 10% per annum on cost and based on the period (months) of usage in the year. A payment to a creditor by cheque of Sh. 8,500 was erroneously credited to the creditors account. A payment of Sh. 4,500 for telephone expenses was debited to telephone account as Sh 5,400. An amount of Sh 15,000 received from a debtor was not posted to the debtors account from the cashbook. Purchases daybook for October 2001 was under cast by Sh 28,000.
Assume the business had reported a net profit of Sh 85,800 before adjusting for the above errors. Required: (a) The adjusted trial balance and the correct balance of the suspense account. (6 marks) (b) Journal entries to correct the errors (Narrations not required) (6 marks) (c) Suspense account starting with the balance determined in the adjusted trial balance in (a) above. (4 marks) (d) The adjusted net profit for the year. (4 marks)
154
Solution: Adjusted Trial Balance Fixed assets cost Stock - 1 January 2001 Trade debtors Prepayments Trade creditors Bank overdraft Accruals Drawings Capital Sales Provision for depreciation Purchases Operating expenses Provision for doubtful debts Discounts received Discounts allowed Suspense account Sh 832,000 148,000 76,000 10,000 Sh
34,600 15,200 16,000 359,600 1,054,000 1,043,200 166,400 733,000 126,000 3,800 5,000 5,800 47,800 2,338,200 _______ 2,338,200 Cr 25,700 40,000 40,000 2,000 2,000 8,500 8,500 8,500 8,500 900 900 15,000 15,000 2,500 2,500 2,500 2,500 28,000 28,000
Sales Suspense Office equipment Purchases Provision for depreciation Profit and loss Creditors Suspense Creditors Suspense Suspense Telephone Suspense Debtor Suspense Discounts allowed Suspense Discounts received Purchases Suspense
THE JOURNAL Dr 25,700
Lesson Five
155
2001 1 Jan
Bal b/d Telephone Debtors Discount allowed Discount received Bal c/d
SUSPENSE ACCOUNT Sh 2001 47,800 1 Jan Sales 900 Creditors 15,000 Creditors 2,500 Purchases 2,500 2,000 70,700
Sh 25,700 8,500 8,500 28,000 ______ 70,700
STATEMENT OF ADJUSTED NET PROFIT Sh Net profit as per the accounts Add Purchases Telephone expenses Discount allowed + received Less Sales Depreciation Purchases Corrected Net Profit 40,000 900 5,000 25,700 2,000 28,000 Sh 85,800
45,900 131,700
(55,700) 76,000
c) STOCK VALUATION (IAS 2 INVENTORIES) inventories in a firm includes: (a) Finished goods (assets held for sale) (b) Work in progress (assets still in production for purposes of sale) (c) Raw materials (to be used in production process). The cost of inventories should include all costs of purchase. (Purchase price and other taxes like import duties), costs of conversion (e.g. direct labour) and other costs incurred in bringing the inventories into their present location and condition (carriage inwards). Inventories or stock is a sensitive area, as it does not form part of the double entry. In most cases either carrying out stocktaking or checking the stock records that the firm is kept determines the value of stock at the end of the financial period. Stocktaking involves counting the number of units of finished goods, work in progress or raw materials available or in the stores/warehouse/saleroom. The value of stock to the final accounts is then derived by multiplying the cost per unit to the total number of units available. Example. A firm has three products A, B and C whose costs are shs.200, shs.300 and shs.400 each respectively. At the end of year 2002, stocktaking was carried out and the following units were available: Product A 200,000 units Product B 20,000 units Product C 30,000 units
156
Required: Compute the cost of stock to be included in the final accounts. Solution: (200,000 x 200) + (20,000 x300) + (30,000 x 400) = shs.58, 000,000 Cost Formular: The cost of the different units of stock that a firm has should be assigned to each unit as far as the business can be able to identify each item. For those units that the business cannot identify the specific cost due to the number of transactions and changes in the cost price, IAS 2 on inventories recommends the use of the following estimates: (i) First In First Out (FIFO) The business assumes that items of stocks that were purchased first are sold first and therefore, items left as part of closing stock were purchased recently. (ii) Weighted Average Cost (AVCO) Under this method, the cost of each item is determined from the weighted average of the cost of similar items at the beginning of the period and the cost of similar items purchased during the period. (iii) Last In First Out (LIFO) This method assumes that items of stock which were purchased last are sold first and therefore, the closing stock shows items that were bought first. Net Realizable Value (SP- Expenses) This is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale. In some cases, the value of stock may decline where below the cost price (either actual or estimated under the different methods) and if the firm was to sell the stock, then it will fetch an amount below this cost. IAS 2 requires that closing stock should be stated at the lower of cost or net realizable value. Example: A firm has a closing stock of Sh 300,000 (cost) out of which stock valued Sh 20,000 is damaged. This stock can fetch the firm Sh 22,000 after repairs and packaging that will cost Sh 4,000. Required: What value will be attached on this damaged units and the total closing stock for the final accounts purposes. Sh Cost 20,000 Selling price 22,000 Repairs 4,000 NRV (22-4) 18,000
The NRV (22,000 4,000) is lower than the cost of Sh. 20,000 and therefore, this damaged unit will be shown as Sh 18,000. The balance of the stock of Sh 280,000 + 18,000 of the damaged stock will be included in the final accounts and shown together as Sh 298,000.
Lesson Five
157
d) WORKSHEETS A work sheet is a simple report that shows the final accounts inclusive of the trial balance in column form. A work sheet has 8-10 columns and the simple headings are as follows: TRIAL ADJUSTMENT TRADING BALANCE ACCOUNT Dr Cr Dr Cr Dr Cr PROFIT & LOSS ACCOUNT Dr Cr BALANCE SHEET Assets Liabilities + Capital
Example 5.10 Mr Chai has been trading for some years as a wine merchant. The following list of balances has been extracted from his ledger as at 30 April 19X7, the end of his most recent financial year. Capital 83,887 Sales 259,870 Trade creditors 19,840 Returns out 13,407 Provision for bad debts 512 Discounts allowed 2,306 Discounts received 1,750 Purchases 135,680 Returns inwards 5,624 Carriage outwards 4,562 Drawings 18,440 Carriage inwards 11,830 Rent, rates and insurance 25,973 Heating and lighting 11,010 Postage, stationery and telephone 2,410 Advertising 5,980 Salaries and wages 38,521 Bad debts 2,008 Cash in hand 534 Cash at bank 4,440 Stock as at 1 May 19x6 15,654 Trade debtors 24,500 Fixtures and fittings at cost 120,740 Provision for depreciation on fixtures and fittings as at 30 April 19X7 63,020 Depreciation 12,074 The following additional information as at 30 April 19X7 is available: (a) Stock at the close of business was valued at 17,750. (b) Insurances have been prepaid by 1,120. (c) Heating and lighting is accrued by 1,360. (d) Rates have been prepaid by 5,435. (e) The provision for bad debts is to be adjusted so that it is 3% of trade debtors.
158
Required: MR CHAI Trial Balance Adjustments WORKSHEET Dr Cr Dr Capital 83,887 Sales Trade creditors Returns outwards Provision for B debts Discounts allowed Discounts received Purchases Returns Inwards Carriage outwards Drawings Carriage inwards Rent, rates & insurance Heating & lighting Postage, stationery and telephone Advertising Salaries and wages Bad debts Cash in hand Cash at bank Stock at 1 May 19X6 Trade debtors Fixtures & fittings at cost Provision for depreciation Depreciation 259,870 19,840 13,407 512 2, 306 1,750 135,680 5,624 4,562 18,440 11,830 25,973 11,010 2,410 5,980 38,521 2,008 534 4,440 15,654 24,500 120,740 63,020 12,074 442,286 1,360
Cr
Trading account Profit & loss a/c Balance sheet Dr Cr Dr Cr Dr Cr 83,88 7 259,870 19,84 0 13,407 735 2,306 1,750 135,680 5,624 4,562 18,440 11,830
223
6,555
19,418 12,370 2,410 5,980 38,521 2,008 534 4,440 15,654 24,500 120,740 63,02 0 12,074
442,286 17,750 17,750
Stocks 30.04.19X7 asset Stocks 30.04.19X7 Cost of Sales
17,750
17,750
Lesson Five
159
Insurance prepaid Heating and lighting accrued Rates prepaid Provision for bad debts Gross profit (Balancing figure)
1,120 1,360 5,435 223 25,888 25,888 122,239 122,239 291,027 291,027
1,120 1,360 5,435 223
Net profit (Balancing figure)
24,117 123,989 Prepare a worksheet for the year to 30 April 19X7 Solution 123,989
24,11 7 192,959 192,9 59
This marks the end of the session on preparing final accounts with adjustments. In the next session we shall prepare the final accounts incorporating these adjustments. Some adjustments will affect the format of final accounts and therefore they will look as follows:
FORMAT OF FINAL ACCOUNTS WITH ADJUSTMENTS NAME TRADING, PROFIT AND LOSS ACCOUNT FOR THE YEAR ENDED 31 DEC Sales XX Less Returns (XX) inwards XX Less cost of sales Opening XX stock Purchases XX Add carriage XX in XX Less Returns (XX) XX out XX Less closing (XX) (XX) stock Gross profit XX Discount XX received
160
Other incomes (rent, interests, dividends) Profit on disposal of non-current assets Reduction in provision for doubtful debts Reduction in provision for discount allowable Interest on overdue debtors balances Less Expenses Bad debts Depreciation: (eg) Plant Motor vehicle Increase in provision for doubtful debts Increase in provision for discount allowable Loss on disposal of non current assets Loss of other assets (eg) stock Interest charged by creditors Other expenses: Rent Insurance
XX
XX
XX
XX
XX
XX XX XX XX XX
XX
XX
XX XX XX XX
Lesson Five
161
Postage Interest on loan etc NET PROFIT
XX XX
(XX) XX
BALANCE SHEET AS AT 31 DEC.
Non current assets Land Buildings Plant and machinery Fixtures, furniture and fittings
XX XX XX XX
(XX) (XX) (XX)
XX XX XX XX
Motor vehicle Current assets Stock Debtors Less provision for doubtful debts
XX XX
(XX) XX XX
XX XX
XX (XX)
XX
Accrued income Prepaid expenses Cash at bank Cash in hand
XX XX XX XX
162
Current liabilities Bank overdraft Trade creditors Prepaid income Net current assets X Net assets Capital Add net profit Less drawings Non current liabilities Loan X XX Non current liabilities Loan X XX Non current liabilities Loan X XX Non current liabilities Loan X XX XX XX X XX (XX) XX XX XX XX (XX)
Lesson Five
163
Non current liabilities Loan
XX
Example 5.11 Given the question 5.10, the final accounts for the year ended 30 April 19X2 will be as follows: Mr Chai Trading and Profit and Loss Account for year ended 30 April 19X7 Sales 259,870 Less (5,624) Returns inwards 254,246 Less cost of sales Opening 15,654 stock Purchases 135,680 Add carriage in
Less Returns out Cost of goods available for sale Less closing stock Gross profit Add: Discount received Less Expenses Discount allowed Carriage outwards Rent, rates and insurance
147,510 (13,407)
134,103 149,757
(17,750)
(132,00 7) 122,239 1,750 123,989
2,306 4,562 19,418
164
Heating and lighting Postage, stationery and telephone Advertisin g Salaries and Wages Bad debts Provision for bad debts Provision for depreciati on fixtures and fitting Net profit Mr Chai Balance Sheet as at 30 April 19X7
12,370
2,410
5,980 38,521 2,008 223
12,074
99,872
24,117
Lesson Five
165
Non current asset Fixtures and 120,740 fittings Current assets Stock Debtors 24,500 Less (735) provision for doubtful debts Prepayments Cash at bank Cash in hand Current liabilities Creditors Accruals Capital Add net profit Less drawings
(63,020)
57,720
17,750 23,765
6,555 4,440 34 53,044
19,840 1,360
(21,200)
31,844 89,564 83,887 24,117 108,004 (18,440) 89,564
Example 5.12 The following trial balance has been extracted from the ledger of Mr. Yousef, a sole trader. Mr. Yousef Trading and Profit and Loss Account for the year ended 31 May 19X6. Sales Purchases Carriage Drawings Rent, rates and insurance Postage and stationery Advertising Salaries and wages Bad debts Provision for bad debts Debtors Creditors Cash in hand Cash at bank 82,350 5,144 7,800 6,622 3,001 1,330 26,420 877 130 12,120 6,471 177 1,002
138,078
166
Stock at at 1 June 19X5 Equipment At cost Accumulated depreciation Capital
11,927 58,000 ______ 216,770 19,000 53,091 216,770
The following additional information as at 31 May 19X6 is available: (a) Rent is accrued by 210. (b) Rates have been prepaid by 880. (c) 2,211 of carriage represents carriage inwards on purchases. (d) Equipment is to be depreciated at 15% per annum using the straight line method. (e) The provision for bad debts to be increased by40. (f) Stock at the close of business has been valued at 13,551. Required: Prepare a trading and profit and loss account for the year ended 31 May 19X6 and a balance sheet as at that date. Solution:
Lesson Five
167
Mr. Yousef Trading and Profit and Loss Account for the year ended 31 May 19X6. Sales Less cost of sales Opening stock 11,927 Purchases 82,350 Carriage inwards 2,211 84,561 96,488 Less closing stock (13,551) Gross profit Less expenses Carriage outwards 2,933 Rent, rates and insurance 5,952 Postage and stationery 3,001 Advertising 1,330 Salaries and wages 26,420 Bad debts 877 Increase in provision for bad debts 40 Depreciation equipment 8,700 Net profit
138,078
(82,937 55,141
(49,253 5,888
Mr. Yousef Balance Sheet as at 31 May 19X6. Non Current assets Equipment Current Assets Stocks Debtors Less provision for doubtful debts Prepayments Cash in hand Cash at bank Current Liabilities Creditors Accruals Capital Add: Net Profit Less Drawings 58,000 12,120 (170) (27,700) 13,551 11,950 880 177 1,002 27,560 6,681 20,879 51,179 53,091 5,888 58,979 (7,800) 51,179 30,300
6,471 210
168
Example 5.13 The following trial balance has been extracted from the ledger of Herbert Howell, a sole trader, as at 31 May 20X9, the end of his most recent financial year. Herbert Howell Trial Balance As At 31 May 20x9 Property at cost Equipment at cost Provision for depreciation (as at 1 June 20X8) Property Equipment Stock as at 1 June 20X8 Purchases Sales Discounts allowed Discounts received Wages and salaries Bad debts Loan interest Carriage out Other operating expenses Trade debtors Trade creditors Provision for bad debts Cash on hand Bank overdraft Drawings 13% loan Capital, as at 1 June 20X8 Dr 90,000 57,500 Cr
12,500 32,500 27,400 259,600 405,000 3,370 4,420 52,360 1,720 1,560 5,310 38,800 46,200 33,600 280 151 14,500 28,930 ______ 612,901 12,000 98,101 612,901
The following additional information as at 31 May 20X9 is available: (a) Stock as at the close of business was valued at 25,900. (b) Depreciation for the year ended 31 May 20X9 has yet to be provided as follows: Property Equipment 1% using the straight-line method 15% using the straight-line method
(c) Wages and salaries are accrued by 140. (d) Other operating expenses include certain expenses prepaid by 500. Other expenses included under this heading are accrued by 200. (e) The provision for bad debts is to be adjusted so that it is 0.5% of trade debtors as at 31 May 20X9. (f) Purchases include goods valued at 1,040, which were withdrawn by Mr Howell for his own personal use. Required: Prepare Mr. Howells trading and profit and loss account for the year ended 31 May 20X9 and his balance sheet as at 31 May 20X9. (20 marks)
Lesson Five
169
Solution: Sales Less cost of sales Opening stock Purchases Less closing stock Gross profit Discounts received Decrease in provision for bad debts Less expenses Depreciation: Property Equipment Discounts allowed Wages and salaries Bad debts Loan interest Carriage out Other operating expenses NET PROFIT 27,400 258,560 285,960 (25,900) 405,000
(260,060) 144,940 4,420 ____49 149,409
900 8,625 3,370 52,500 1,720 1,560 5,310 38,500
(112,485) 86,924
Herbert Howell Balance Sheet as at 31 May 2000 Non current Assets Property Equipment Current Assets Stock Debtor Less provision Prepayments Cash in hand Current liabilities Bank overdraft Creditors Accruals Capital Add net profit Less drawings Non current liabilities Loan (13%) 90,000 57,500 147,500
76,600 16,375 92,975
(13,400) (41,125) 54,525 25,900
46,200 (231)
45,969 500 151 72,520
14,500 33,600 __340
(48,440) 24,080 117,055 98,101 36,924 135,025 (29,975) 105,055 12,000 117,055
170
Workings: 1) Depreciation for: Property Equipment 2)
1% X 90,000 = 15% X 57,500 =
900 8,625
Provision for bad debts 0.5% X (46,200) =231 Decrease in provision for bad debts 280 231= 49 Wages and salaries Paid 52,360 Accruals 140 52,500 Other operating expenses Paid 8,800 Pre-paid (500) 8,300 Accruals 200 8,500 Purchases: 259,600 1,040 = Drawings: 28,930 + 1,040 = 258,560 29,990
3)
4)
5)
Lesson Five
171
QUESTION ONE David Dolgellau, a sole trader has prepared the following balance as at 31 March 2001 Sales Discount Received Rent Received Returns outwards Creditors Bank Overdraft Capital Purchases Salaries and Wages Office expenses Insurance premiums Electricity Stationery Advertising Telephone Business Rates Discounts allowed Returns Inwards Stocks as at 1 April 2000 Warehouse, shop and office Fixtures and fittings Debtors Cash in till Drawings 378,500.00 2,400.00 7,500.00 7,700.00 18,700.00 30,000.00 287,500.00 261,700.00 45,700.00 8,400.00 3,100.00 1,600.00 6,200.00 8,400.00 2,100.00 7,500.00 600.00 4,100.00 120,600.00 210,000.00 12,800.00 13,000.00 500.00 26,000.00
The following further information was obtained: Closing stock was 102,500.00 Electricity charges accrued 700.00 Advertising expenses accrued 500.00 Insurance premiums paid in advance 900.00 Business rates prepaid 1,500.00
Required: Prepare a trial balance, trading, profit and loss account for the year ended 31 March 2001 and balance sheet as at that date.
172
QUESTION TWO Donald Brown, a sole trader, extracted the following trial balance on 31 December 20X0. TRIAL BALANCE AS AT 31 DECEMBER 20X0 Debit Capital at 1 January 20X0 Debtors Cash In Hand Creditors Fixtures and fittings at cost Discounts allowed Discounts received Stock at 1 January 20X0 Sales Purchases Motor Vehicles at cost Lightning and heating Motor expenses Rent General expenses Balance at bank Provision for depreciation Fixtures and fitting Motor vehicles Drawings 42,737 1,411 35,404 42,200 1,304 1,175 18,460 491,620 387,936 45,730 6,184 2,862 8,841 7,413 19,861 2,200 15,292 _______ 591,646 Credit 26,094
_26,568 591,646
The following information as at 31 December is also available: a) 218 is owing for motor expenses. b) 680 has been prepaid for rent. c) Depreciation is to be provided of the year as follows: Motor vehicles: 20% on cost Fixtures and fittings: 10% reducing balance method d) Stock at the close of business was valued at 19,926. Required Prepare Donald Browns trading and profit and loss account for the year ended 31 December 20X0 and his balance sheet at that date.
Lesson Five
173
QUESTION THREE The following trial balance has been extracted from the accounts of Brenda Bailey, a sole trader. Brenda Bailey Trial Balance As At 30 June 20x9 Dr Sales Purchases Carriage inwards Carriage outwards Wages and salaries Rent and rates Heat and light Stock at 1 July 20X8 Drawings Equipment at cost Motor vehicles at cost Provision for depreciation: Equipment Motor vehicles Debtors Creditors Bank Sundry expenses Cash Capital 302,419 476 829 64,210 12,466 4,757 15,310 21,600 102,000 43,270 22,250 8,920 50,633 41,792 3,295 8,426 477 ______ 626,873 122,890 626,873 Cr 427,726
The following information as at 30 June 20X9 is also available. a) b) c) d) 350 is owing for heat and light. 620 has been prepaid for rent and rates. Depreciation is to be provided for the year as follows: Equipment - 10% on cost Motor vehicles - 20% on cost Stock at the close of business was valued at 16,480
Required Prepare Brenda Baileys trading and profit and loss account for the year ended 30June 20X9 and her balance sheet at that date.
174
QUESTION FOUR On 10 January 19X9, Frank Mercer received his monthly bank statement for December 19X9. The statement showed the following. MIDWEST BANK F Mercer: Statement of Account Date Particulars 19X8 Dec 1 Balance Dec 5 417864 Dec 5 Dividend Dec 5 Bank Giro Credit Dec 8 417866 Dec 10 417867 Dec 11 Sundry Credit Dec 14 Standing Order Dec 20 417865 Dec 20 Bank Giro Credit Dec 21 417868 Dec 21 416870 Dec 24 Bank charges Dec 27 Bank Giro Credit Dec 28 Direct Debit Dec 29 417873 Dec 29 Bank Giro Credit Dec 31 417871 Debits $ 243 26 212 174 17 32 307 95 161 18 88 12 25 185 118 Credits $ Balance $ 1,862 1,619 1,645 1,857 1,683 1,666 1,851 1,819 1,512 1,630 1,535 1,374 1,356 1,403 1,315 1,303 1,582 1,557
47 279
Lesson Five
175
His cashbook for the corresponding period was as follows. CASH BOOK 19x8 Dec 1 Dec 4 Dec 9 Dec 19 Dec 26 Dec 27 Dec 29 Dec 30 Balance b/d J Shannon M Lipton G Hurst M Evans J Smith V Owen K Walters $ 19x8 1,862 Dec 1 212 185 118 47 279 98 134 Dec 2 Dec 5 Dec 6 Dec 10 Dec 14 Dec 16 Dec 20 Dec 21 Dec 22 Dec 31 Electricity P Simpson D Underhill A Young T Unwin B Oliver Rent M Peters L Philips W Hamilton Balance c/d 864 865 866 867 868 869 870 871 872 873 Cheque No $ 243 307 174 17 95 71 161 25 37 12 1,793 2,935
_____ 2,935 Required a) b) Bring the cash book balance of $1,793 up to date as at 31 December 19X8.
(10 marks) Draw up a bank reconciliation statement as at 31 December 19X8 (5 marks)
176
Other Aspects of Final Accounts
LESSON SIX
OTHER ASPECTS OF FINAL ACCOUNTS
(a) INCOMPLETE RECORDS An incomplete record situation is whereby, the accounting system falls short of the double entry. This may be due to: Lack of records at all; or Insufficient records that will facilitate the preparation of final accounts. Reasons for incomplete records: a) Managers or owners may not have the skills or expertise in preparing and maintaining an accounting system (records and procedures). b) It may not be economical for the business to maintain accounting records due to the volume or/and nature of transactions (small scale businesses) c) Records are destroyed (e.g. through fire), stolen or misplaced. There are 4 main approaches in preparing final accounts where there are insufficient records. a) b) c) d) Estimating income from the net assets. Estimating income from the use of ratios. Use of a simple cashbook and bank statement. Use of control accounts.
N/B: approach number c and d are normally used together. (a) Estimating Income from the Net Assets
Where the available records are so deficient (i.e. it is impossible to compile a reasonable complete cash summary, the only method of estimating the profits or loss for the period, is to prepare statement of affairs showing the net worth of the business at the beginning and at the end of the period. The profit/loss is estimated by use of the following formulas: Profit or loss = Closing Capital Opening Capital + Drawings Additional Capital
Or where there are no non current liabilities then this optional formula can be used Profit or loss = Closing Net Asset Opening Net Asset + Drawings Additional Capital
Lesson Six
177
Example: 6.1 A sole traders capital position is as follows: 31 December 19X2 Motor vehicle: Cost Depreciation Stock Debtors Bank Cash Creditors Net assets 7,500 3,000 4,500 2,960 1,150 925 __263 9,798 2,860 6,938 19X3 7,500 4,500 3,000 3,450 2,060 2,125 ___54 10,689 3,340 7,349
He has estimated his drawings for 19X3 at 12,500. Estimate his net profit for the year. Solution: Net profit = Closing Net Asset - Opening Net Asset + Drawings Additional Net assets
= 7,349 6,938 + 12,500 = 12,911 (b) Use of Ratios
There are 3 important ratios to be looked at: 1) Gross profit margin 2) Mark up 3) Stock turnover If a firm has a uniform Gross Profit for all the items sold then any information available on sales or purchases can be used to derive the total Gross Profit for the period and incase there is sufficient information on expenses, then the Net Profit can also be derived. The above ratios are computed as follows: 1) Gross Profit Margin = Gross Profit x 100 Sales (selling price)
E.g. If the selling price of a unit is 100 and Gross Profit made per unit is 25, the Gross Profit Margin will be: = 25 x 100 100 = 25%
178
If a firm sells 1,000 units in a financial period, then the Gross Profit will be: = 25% (100,000) = 25,000 2) Mark up = Gross Profit x 100 Cost of Sales (cost price per unit) In the above example, the mark up will be: = 25 x 100 75 = 33.33% N/B: 75 = 100 25 Cost = selling price gross profit 3) Stock Turnover
Measures the rate at which a firm uses its stocks to make sales or turnover. The formula is: = Cost of Sales Average Stocks expressed as number of times
Average stock
Opening Stock + Closing Stock 2
Example: A firm has the following data for the period: Opening stock Purchases Closing stock 20,000 300,000 30,000
Required: The Stock Turnover Ratio. Average Stock = 30,000 + 20,000 2 = 25,000 Cost of sales = (20,000 + 300,000) 30,000 = 290,000
Stock Turnover = 300,000 25,000 = 11.6 times
Lesson Six
179
Example 6.2 M Jones gives you the following information as at 30 June 2002 Stock 1 July 2001 6,000 Purchases 54,000 Joness mark-up is 50% on cost of goods sold. His average stock during the year was 12,000. Draw up a trading and profit and loss account for the year ended 30 June 2002. a) Calculate the closing stock as at 30 June 19X7. b) State the total amount of profit and loss expenditure Jones must not exceed if he is to maintain a net profit on sales of 10%. Solution a) Average Stock = Opening Stock + closing stock 2 12,000 = 6,000 + C 2 C = 24,000 6,000 = 18,000 Gross profit = 50%
Cost of Sales = 42,000 Gross Profit = 50% 42,000 Gross Profit = 21,000. MEMORANDUM TRADING ACCOUNT Sales Less cost of sales Gross profit Expenses Net profit 63,000 (42,000) 21,000 (14,700) 6,300
Example 6.3 W Whites business has a rate of turnover of 7 times. Average stock is 12,600. Trade discount (i.e. margin allowed) is 33% off all selling prices. Expenses are 66 % of gross profit. You are to calculate: (a) Cost of goods sold. (b) Gross profit margin. (c) Turnover. (d) Total expenses. (e) Net profit.
180
Solution: Profit schedule Turnover Cost of goods sold Gross profit Expenses Net profit Turnover = Cost of Sales Average stock Margin = Gross Profit Sales 7 = Cost of Sales 12,600 132,300 88,200 44,100 (29,400) 14,700
Cost of Sales = 88,200 (c) Use of Cashbook and Bank Statement (in addition) Control Accounts.
If there is sufficient information relating to cash payments and receipts, then a simple cashbook for both cash in hand and cash at bank can be prepared in confirmation of deposits and payments made from the bank statement. The information can then be posted to the relevant accounts e.g. any income received to the relevant income accounts, expenses to relevant expense accounts and assets and liabilities to relevant accounts. Information relating to amounts owed to suppliers/creditors and amounts due from debtors can be posted in summary to the control accounts. The preparation of the cashbook and control accounts will enable one to estimate any cash sales or credit sales and cash purchases or credit purchases. Steps in Preparing the Final Accounts 1) 2) 3) 4) 5) Prepare a statement of affairs at the beginning of the period (a list of all assets and liabilities) to determine the beginning capital. Open and post the balances and transactions to these 3 relevant accounts (i.e. the cashbook (for both cash in hand and bank), sales ledger control account and purchases ledger control account. Any other account can be opened where necessary. Make adjustments for any accruals or prepayments. Extract a list of the balances. (Trial balance). Prepare the final accounts.
Example 6.4 Hobbs does not keep proper books of account. You ascertain that his bank payments and receipts during the year to 31 December 19X8 were as follows:
Lesson Six
181
Reciepts Balance 1 Jan 19X8 Cheques for sales Cash banked Balance 31 Dec 19X8 From a cash notebook you ascertain: Cash in hand 1 January 19X8 Cash takings Purchases paid in cash Expenses paid in cash Cash in hand 31 December 19X8 Drawings by proprietor in cash You discover that assets and liabilities were as follows: 1 Jan 19X8 1,850 1,250 2,650 572 13,179 14,005 3,751 31,507
Payments Purchases Expenses Drawings Delivery van 10,007 2,950 11,250 7,300 31,507
62 16,300 1,850 375 65 Unknown
Debtors Trade creditors Stock on hand
31 Dec 19X8 2,070 1,420 2,990
Depreciation on the van is to be provided at the rate of 20% per annum. Statement of Affairs as at 1 January 19x8 CURRENT ASSETS Cash at bank Cash in hand Debtors Stock CURRENT LIABILITIES Creditors Net Assets Capital (1,250) 3,884 3,884 Sales Ledger Control Account 1,850 Cash Takings 16,300 29,699 Bank 13,179 ______ Bal c/d 2,070 31,549 31,549 572 62 1,850 2,650 5,134
Balance b/d Sales
182
Purchases Ledger Control Account Cash purchases 1,850 Bal b/d Bank 10,007 Purchases 13,277
1,250 12,027 13,277
Balance b/d Debtors/sales
Cash in Hand Account 62 Creditors 16,300 Expenses Bank Bal c/d _____ Drawings 16,362
1,850 375 14,005 65 ___67 16,362
The capital invested at any point of time in a business by the owner is represented by the difference between the assets and liabilities at that time. The difference between the capital at the end and the capital at the beginning of the trading period represents the trading profit made during that period, unless there were withdrawals or investments of additional capital.
Hobbs Trading and Profit and Loss Account for the year ending 31 December 19X8 Sales 29,699 Less cost of goods sold: Opening stock 2,650 Add purchases 12,027 14,677 Less closing stock (2,990) 11,687 GROSS PROFIT 18,012 Less Expenses: Expenses (375 + 2,950) 3,325 Depreciation 1,460 (4,785) NET PROFIT 13,227
Lesson Six
183
Fixed Assets Delivery van Current Assets Stock Debtors Cash Less current liabilities Creditors Bank overdraft Financed by: Capital Add net profit Less drawings (11,250 + 67)
Hobbs Balance Sheet as at 31 December 19X8 Cost Depreciation 7,300 1,460 2,990 2,070 ___65 5,125 1,420 3,751 5,171
NBV 5,840
5,794 3,884 13,22 7 17,111 11,317 5,794
Example 6.5 (Exam Type Questions May 2001 Question 3) Kimeu commenced his business of making furniture on 1 April 2000. Due to his limited accounting knowledge he has not maintained proper books of account. You have been engaged to examine his records and prepare appropriate accounts there from. You perform an examination of the records and from interviews with Kimeu you ascertain the following information. 1. 2. 3. 4. 5. 6. At the commencement of business on 1 April 2000, he deposited Sh 1,200,000 into business bank account. On the same day he brought into the firm his pickup and estimated that it was worth Sh 660,000 and then that from 1 April 2000 it will have useful life of three years. To increase his working capital he borrowed Sh 400,000 at 15% interest per annum on 1 July 2000 from his sister but no interest has yet been paid. On 1 April 2000, Sally was employed as a clerk at a salary of Sh. 720,000 per annum. He had drawn Sh 18,000 per week from the business account for private use during the year. He purchased timber worth Sh 1,960,000 out of which Sh 158,000 worth of stock was retained in the workshop on 31 March 2001. He also spent Sh 960,000 on the purchase of some equipment at the commencement of the business which he estimates will last him five years. Electricity bills received up to 31 January 2001 were Sh 240,000. Bills for the remaining two months were estimated to be Sh 48,000. Motor vehicle expenses were Sh 182,000 while general expenses amounted to Sh 270,000 for the year. Insurance premium for the year to 30 June 2001 was Sh 160,000. All these expenses have been paid by cheque. Rates for the year to June 2001 were Sh 36,000 but these had not been paid. Sally sent out invoices to customers for Sh 6,178,000 but only Sh 5,080,000 had been received by 31 March 2001. Debt totaling to Sh 17,000 were abandoned during the year as bad. Other customers for jobs too small to invoice have paid Sh 726,000 in cash for work done of which Sh 560,000 was banked. Kimeu used Sh 75,000 of the difference to pay for his familys foodstuff, bought Kenya Charity Sweepstake tickets worth 24,000 and Sally used the rest on general expenses except for Sh 30,100 which was left in the office on 31 March 2001.
7. 8.
184
9.
You agree with Kimeu that he will pay you Sh 55,000 for accountancy fee.
Required: (a) Profit and loss account for the year ended 31 March 2001. (b) Balance sheet as at 31 March 2001. Solution: Cash book Bank Sh 1,200,000 Salary 400,000 Drawings 5,080,000 Timber 560,000 Equipment Electricity Motor vehicle expenses General expenses Insurance ________ Bal c/d 7,240,000 Capital Sh Bal c/d Bank 1,860,000 Pick up 1,860,000 Debtors Sh 6,178,000 Bank Bad debts ________ Bal c/d 6,178,000 Cash book - cash in hand Sh 726,000 Bank Drawings Drawings General Expenses ______ Bal c/d 726,000 Sh 120,000 936,000 1,960,000 960,000 240,000 182,000 270,000 160,000 1,812,000 7,240,000 (10 marks) (10 marks) (Total: 20 marks)
Capital Loan Debtors Cash
Sh 1,200,000 660,000 1,860,000
Sales
Sh 5,080,000 17,000 1,081,000 6,178,000
Sales
Sh 5,080,000 17,000 1,081,000 36,900 30,100 726,000
Lesson Six
185
Loan interest Rates Accruals
= = =
400,000 x 15% x 9/12 36,000 x 9/12 Electricity bills Rates Agency fees Loan interest = = = = = 27,000 48,000 27,000 55,000 45,000 175,000
Kimeu Profit and Loss Account For the year ended 31 March 2001 Sh Sh Sales (cash + credit) 6,904,000 Less expenses Timber used (1,960,000 158,000) 1,802,000 Depreciation motor vehicle 220,000 - Equipment 192,000 Loan interest 45,000 Salary 720,000 Electricity bills 288,000 Motor vehicle expenses 182,000 General expenses 306,900 Insurance premium 120,000 Rates 27,000 Bad debts 17,000 Accountancy fees 55,000 (3,974,900) Net profit 2,929,100
186
Non current Asset Equipment Motor vehicle Current Assets Stock Debtors Insurance prepayments Cash at bank Cash in hand Less current liabilities Accruals Capital Add net profit Less drawings Non current liability Loan 15%
Kimeu Balance Sheet as at 31 March 2001 Sh Sh 960,000 192,000 660,000 220,000 1,620,000 412,000 158,000 108,000 40,000 181,200 30,000 3,121,100 175,000
Sh 768,000 440,000 1,208,000
2,946,100 4,154,100 1,860,000 2,929,100 4,789,100 1,035,000 3,754,100 400,000 4,154,100
Example 6.6 (Exam Type) June 1995 Question 2 Abi, a proprietor of a grocery and general store has not previously engaged an accountant. He informs you that this year his bankers have insisted on a proper set of accounts. Abi supplies you with his trading results for the year ended 30 June 1994 which are as follows: Sh 4,747,500 Takings 565,000 152,500 5,465,000 Sh 5,465,000 ________ 5,465,000
Payments for goods Payments for expenses Profits
Abi instructs you to examine his records and prepare accounts. From your examination of the records and interview with your client, you ascertain the following information: 1. The takings are kept in a drawer under the counter; at the end of each day the cash is counted and recorded on a scrap of paper; at irregular intervals Mrs. Abi transcribes the figures into a notebook; a batch of slips of paper was inadvertently destroyed before the figures had been written into the notebook, but Mr. And Mrs. Abi carefully estimated their takings for that period, and the estimated figure is included in the total of Sh. 5,465,000. Mr. Abi involved himself in betting for 30 weeks of the year, spending Sh. 500 per week with cash taken from the drawer. His winnings totaled Sh. 29,500.
2.
Lesson Six
187
3.
The following balances are ascertained as correct: 30 June 1994 Sh 43,500 109,500 245,500 121,500 950,000 1993 Sh 22,500 78,000 229,000 139,500 975,000
Cash in hand Balance at bank Sales debtors Creditors for purchases of stock Stock at cost 4. 5. 6.
Debts totaling Sh. 178,000 were abandoned during the year as bad; the takings included Sh 12,500 recovered in respect of an old debt abandoned in the previous year. Mr. Abi rents the shop for living accommodation at Sh. 1,500 per week for 52 weeks in a year; the rent is included in expenses of Sh 565,000. The living accommodation comprises one-third of the building. The total expenses also include: Sh. 17,500 running expenses of Abis private car; Sh. 30,000 for exterior decoration of the whole premises; Sh. 80,000 for alterations to the premises to enlarge the storage accommodation.
7. 8. 9. 10. 11. 12. 13.
Mr. Abi takes Sh. 5,000 per week from the business for his wifes personal expenses. This excludes the amount indicated in note 8. Mr. Abi draws Sh. 750 per week for cigarettes and beer. During the year, Mr. Abi bought a secondhand car (not for use in the business) from a friend; the price agreed was Sh. 175,000, but as the friend owed Mr. Abi Sh. 33,500 for goods supplied from the business, the difference was settled by cheque. An insurance policy for Mr. Abis life matured and realized Sh. 320,500. Mr. Abi cashed a cheque for Sh. 50,000 for a friend; the cheque was dishonored and the friend is repaying the Sh. 50,000 by installments. He had paid Sh. 20,000 by 30 June 1994. Other private payments by cheque totaled Sh. 48,000 plus a further sum of Sh. 55,000 for income tax. You are to provide Sh. 21,000 for accountancy fees.
N.B. All receipts and payments of Mr. Abi are made through his business account. Required: (a) Mr. Abis balance sheet for the business at 30 June 1993. (b) Mr. Abis profit and loss account for the year ended 30 June 1994. (c) Mr. Abis balance sheet for the business at 30 June 1994. (4 marks) (12 marks) (6 marks) (Total: 20 marks)
188
Solution: Abi Balance Sheet as at 30 June 1993 Current Assets Stock Debtors Cash at bank Cash in hand Current liabilities Creditors Capital Sh 97,500 229,000 78,000 22,500 1,304,500 (139,500) Sh
1,165,000 1,165,000 1,165,000
Balance b/d Sales ledger control a/c Insurance (drawings) Drawings Drawings Debtors
Cash at Bank Sh 78,000 Drawings personal expense for wife 12,500 Drawings cigarettes and beer 320,500 Expenses 50,000 Drawings second hand car 20,000 Cash in hand 5,591,000 Drawings friend Creditors Dishonored cheque drawings Drawings Income tax ________ Balance c/d 6,072,000 Cash in Hand
Sh 260,000 39,000 565,000 141,500 6,500 50,000 4,747,500 50,000 48,000 55,000 109,500 6,072,000
Balance b/d Drawings betting Bank
Sh 22,500 12,500 6,500 58,500
Drawings Balance c/d
Sh 15,000 43,500 58,500
Balance b/d Bad debts recovered Credit sales
Sales Ledger Control A/c Sh 229,000 Bad debts 12,500 Bank 5,819,000 Drawings Bank ________ Balance c/d 6,060,500
Sh 178,000 12,500 33,500 5,591,000 245,500 6,060,500
Lesson Six
189
Bank Balance c/d
Purchases Ledger Control A/c Sh 4,747,500 Balance c/d 121,500 Credit purchases 4,869,000 Expenses Total 78,000 17,500 30,000 80,000 359,500 565,000 Business 52,000 20,000 80,000 359,500 532,500
Sh 139,500 4,729,500 4,869,000 Private 26,000 17,500 10,000 _____ 53,500
Rent Motor running expenses Decoration Alterations Other expenses
Abi Trading Profit and Loss Account for the year ended 30 June 1994 Sales Less cost of sales Opening stock 975,000 Purchases 4,729,500 57,040,500 Less closing stock 950,000 Gross profit Less expenses Rent 52,000 Decoration 20,000 Alterations 80,000 Other expenses 359,500 Bad debts 165,500 Accountancy fees 21,000 Net profit
5,819,000
4,754,500 1,064,500
(698,000) 366,500
Current Assets: Stock Debtors Cash at bank Cash in hand Current Liabilities Creditors Accruals Capital Add net profit Less drawings
Abi Balance Sheet as at 30 June 1994 Cost Depreciation Book Value 950,000 245,500 109,500 43,500 1,348,500 121,500 21,000 (142,500) 1,206,000 1,165,000 366,500 1,531,500 (325,500) 1,206,000
190
NON PROFIT MAKING ORGANIZATIONS (Club, Associations and Others) These are some form of organizations that are set up to promote or to cater for the welfare of the members involved and not to make a profit. These include clubs, (e.g. football clubs, sports clubs), welfare associations and any other societies (charitable institutions). Because these organizations are not trading, the types of accounts to prepare are different from the ones of trading organizations. Example: 1. 2. 3. Instead of a cashbook, the clubs will maintain a receipts and payments which has similar entries to those of a cashbook. Instead of profit and loss account, we have an income and expenditure account. Because the club is not formed by any one owner (has no owner), it is funded by members contributions, donations, income from investments to get an accumulated fund instead of capital.
From the income and expenditure account, if the incomes are more than the expenditures for the period, then the club has a surplus and not a net profit. If the expenditure is more than incomes, then the club has a deficit and not a loss. The club may carry out some trading activities on a small scale to finance some of the clubs activities and incase a firm has a trading activity, then in addition to the income and expenditure account and the balance sheet, prepare a Bar Trading Account.
Lesson Six
191
Format of the Final Accounts Name Income and Expenditure Account for the year ended 31 December Incomes Profit from trading activities Subscriptions Income from investments Donations Income from other activities [dinner dance, raffles, festivals] XX XX Expenditure Depreciation Salaries and wages Expenses on other activities [prizes] Loss from trading activities All other expenses SURPLUS/( DEFICIT ) XX XX XX XX XX (XX) XX/(XX) XX XX XX XX
192
NAME BALANCE SHEET AS AT 31 DECEMBER Non current Assets Buildings XX (XX) Fixtures, fittings and equipment XX (XX) Motor vehicle XX (XX) XX (XX) Investments Current Assets Stocks XX Debtors XX Prepayments and accrued income XX Cash at bank/hand (receipts + XX payments) XX Current liabilities Creditors XX Accrued expenses and prepaid income XX (XX) Bank overdraft XX Accumulated fund balance b/f Add/less surplus / deficit Other funds Life membership fund Building fund Education fund Notes To The Above Format:
XX XX XX XX XX
XX XX XX XX/(XX)
XX XX XX
XX XX
1. Subscriptions: These are the amounts received by the club from the members to renew their membership. It is often paid on an annual basis. It is income for the club and therefore reported in the income and expenditure account. Depending on the policy of a club, any subscriptions due but not received are shown as accrued income (debtors for subscriptions) in the balance sheet. Any amounts prepaid are shown as prepaid (creditors for subscriptions). Some clubs will not report subscriptions as income until it is received in form of cash.
2. Income from Investments: Some clubs invest excess cash in the bank (fixed deposit account), shares of limited companies, treasury bills and any other investment that may be available. If the club is investing with no specific intention (i.e a general investment) then income from this investment should be reported in the income and expenditure account. If the investment is for a specific purpose and relates to a specific fund (e.g building fund) it will not be reported in the income and expenditure account but credited directly to the fund.
Lesson Six
193
3. Other funds These are funds set up for a specific purpose and not general. They will be shown together with the accumulated fund. Any incomes relating to these funds, will be credited directly to the funds and any expenses will be taken off from these funds e.g. building fund, education fund. Life Membership Fund Some members may pay some amount to become life members of the club and if this happens, there may be a need to spread out this income over the expected life of the members in the club. Depending on the policy of a club, the following accounting treatment may be allowed: i. The full amount is reported in the Income and Expenditure account in the year it is received and therefore no balance is retained in the life membership account. ii. The amount is shown separately in the life membership fund with no transfer in the Income and Expenditure account and hence no balance in the life membership account. iii. To transfer some amounts from the life membership funds to the income and expenditure account over the expected life of membership to the club. Example 6.7 The following is the receipts and payments account of the Friendship Club for the year ended 31 December 19X1: Balance at bank 31 December 19X0 Entrance fees Subscriptions: 19X0 19X1 19X2 Bar Sales Sale of investments Bar purchases Wages Rent Heating and lighting Postage and stationery Insurance General expenses Payments on account of new furniture Balance at bank, _____ 31 December 19X1 6,486 102 42 25 305 35 5,227 750 4,434 416 186 128 33 18 46 450 775 6,486
The following information is also supplied: (1) 31 December 19X0 Bar stock, at cost Creditors for bar purchases Rent due Heating and lighting expenses due Subscriptions due Insurance paid in advance 31 December 19X1 272 306 18 16 25 5 315 358 36 19 40 7
194
2) 3)
On 31 December 19X0, the club held investments which cost 500. During the year ended 31 December 19X1, these were sold for 750. Furniture was valued at 300 on 31 December 19X0. On June 19X1, the club purchased additional furniture at a cost of 520. Depreciation of all furniture is to be provided for at the rate of 10% per annum.
Required: (a) Prepare an income and expenditure account for the year ended 31 December 19X1. (b) Prepare a balance sheet at that date. Solution: Friendship Club Accumulated Fund As at 1.1.19X1 Assets Stock Subscriptions due Insurance prepaid Investments Furniture Balance at bank Liabilities Creditors Rent due Heating and lighting expenses Accumulated fund Creditors 4,434 Balance b/f 358 Purchases 4,792 Subscriptions 25 Receipts & payments 345 35 Balance c/d 405 306 18 16 272 25 5 500 300 102 1,204
(340) 864 306 4,486 4,792
Receipts and payments Balance c/d
Balance b/d Income & expenditure Balance c/d
365 40 405
Lesson Six
195
Friendship Club Bar, Trading Account for the year ended 31 December 19X1 Sales Less: Cost of Sales Opening stock Purchases 272 4,486 4,758 Less closing stock Gross profit to income & expenditure a/c (315) (4,443) 784 5,227
Friendship Club Income and Expenditure Account for the year ended 31 December 19X1 Profit from bar trading 784 Entrance fees 42 Subscriptions 345 Profit from sale of investments 250 1,421 Expenditure Wages 416 Rent 204 Heating and lighting 131 Postage and stationery 33 Insurance 16 General expenses 46 Depreciation furniture 56 (902) Surplus 519
196
Non current Assets Furniture Current Assets Stock Subscriptions due Prepaid expense Cash at bank Current liabilities Creditors Prepaid subscriptions Accrued expenses Creditors fixtures Accumulated fund b/f Add surplus
Friendship Club Balance Sheet as at 31 December 19X1 820 315 40 7 775 1,137 398 35 55 70
(56)
764
(518)
619 1,383 864 519 1,383
Example 6.8 (Exam Type) November 2001 (a) State and briefly explain any three distinguishing features between (i) a receipts and payments account and (ii) an income and expenditure account. (6 marks) (b) The accountant of Mamba Sports Club has extracted the following information from the books of account for the year ended 31 March 2001.
Lesson Six
197
Receipts Sh Balance brought forward Subscriptions Year: 1999/2000 2000/2001 2001/2002 Dinner dance Beverage sales Investments income
Payments Sh 254,000 565,000 124,000 415,000 168,000 497,000 315,000 45,000 25,000 248,000 1,500,000 _405,000 4,561,000
288,000 Salaries and wages New equipment 249,000 Repairs and maintenance 2,050,000 Office expenses 194,000 Printing and stationery 723,000 Purchase of beverages 657,000 Dinner dance expenses 400,000 Refund of subscriptions Sports prizes Transport Investments _______ Balance carried forward 4,561,000
Balances as at Furniture and fittings (net) Equipment (net) Investment at cost Subscriptions in arrears Salaries accrued Stock of beverages Subscriptions in advance
31 March 2000 240,000 690,000 3,500,000 300,000 68,000 162,000 85,000
31 March 2001 375,000 72,000 184,000 -
198
Additional information: 1. 2. 3. Subscriptions in arrears are written-off after twelve months. Depreciation is provided for on reducing balance method at 10% and 20% per annum on furniture and fittings and equipment respectively. Investments, which had cost Sh. 500,000, were sold on 30 March 2001 for Sh. 625,000. No entries have been made in the books in this respect. (8 marks) (6 marks) (Total: 20 marks)
Required: (a) Income and expenditure account for the year ended 31 March 2001. (b) Balance sheet as at 31 March 2001.
Solution: Mamba Sports Club Statement of Affairs Assets Furniture and fittings Equipment Receipts and payments Investment at cost Subscriptions in arrears Stock of beverages Sh Sh 240,000 690,000 288,000 3,500,000 300,000 162,000 5,180,000 Liabilities Subscriptions accrued Accrued salaries 85,000 68,000 (153,000) 5,027,000
Lesson Six
199
Mamba Sports Club Trading Account for the year ended 31.3.2001 Sh Sales Less cost of sales Opening stock Purchases Less closing stock Profit to income and expenditure 2001 Balance b/d Receipts and payments Income & expenditure Balance c/f 162,000 497,000 659,000 (184,000) Subscriptions Sh 2001 300,000 Balance b/f 45,000 Receipt and payment 2,465,000 Income & expenditure 194,000 Balance c/f 3,004,000 Sh 657,000
(475,000) 182,000 85,000 2,493,000 51,000 375,000 3,004,000
Mamba Sports Club Income and Expenditure Account for the year ended 31 March 2001 Incomes Profit from trading account Subscriptions Dinner dance Investment income Profit on sale of investments Sh 182,000 2,465,000 723,000 400,000 125,000 3,895,000
200
Example 6.9 (Exam Type) DECEMBER 2000 QUESTION 3 The following trial balance was extracted from the books of Literary and Philosophical Society as at 30 September 2000: Sh Sh Balance at bank: current account 724,800 Accumulated fund 1 October 1999 5,771,200 Land and buildings, at cost 3,700,000 Debtors for subscription 62,000 Furniture and fittings 1,874,000 Provision for depreciation of furniture & fittings 284,000 Subscriptions 1,450,800 Lecturers fees 920,000 Lecturers travel and accommodation expenses 358,000 Donations 108,000 Camera and projector repairs 17,000 Projectors, cameras and audio equipment 190,400 Depreciation of equipment 54,400 Rates and water 277,000 Lighting and heating 367,200 Rental of rooms 495,000 Wages Caretaker 880,000 - Restaurant 1,600,000 - Bar staff 800,000 Purchase of food 1,565,800 Stock bar 1 October 1999 473,600 Bar receipts 4,032,000 Bar purchases 2,842,000 Restaurant receipts 3,642,000 Loan 1,600,000 Deposit account bank 1,000,000 Interest payable and receivable 36,000 Creditors for bar and food ________ 178,400 17,651,800 17,651,800 Additional information: 1. The bar stock was valued at Sh. 642,800 as at 30 September 2000. 2. It is expected that, of the debtors for subscriptions, Sh. 43,600 will not be collectable. 3. The interest account is net. The loan is at a concessional rate of 4% while 10% has been earned on the deposit account. No changes have taken place all year in the principal sums involved. 4. An invoice for Sh. 43,000 of wine had been omitted from the records at the close of the year although the wine had been included in the bar stock valuation. 5. Depreciation for the year is to be provided as follows: Furniture and fittings Sh. 194,000 Projectors, cameras, etc. Sh. 19,000. Required: (a) Bar and restaurant trading account for the year ended 30 September 2000 (6 marks) (b) An income and expenditure account for the year ended 30 September 2000 (8 marks) (c) A balance sheet as at 30 September 2000 (6 marks) (Total: 20 marks)
Lesson Six
201
Solution: Literary and Philosophical Society Bar and Restaurant Trading Account for the year ended 30 September 2000 Sh Sales Less cost of sales Opening stock Add purchases Less closing stock Profit to the income and expenditure 473,600 4,450,800 4,924,400 (642,800) (4,281,600) 3,392,400 Sh 7,674,000
Literary and Philosophical Society Income and Expenditure Account for the year ended 30 September 2000 Income Profit on trading account Interest on bank deposit account Subscriptions Donations Rental of rooms Expenditure Lecturers fees Depreciation on furniture and fitting Equipment Lecturers travel and accommodation exp. Camera repairs Rates and water Lighting and heating Caretakers wages Interest on loan Provision for subscription Surplus Sh Sh 992,400 100,000 1,450,000 108,000 495,000 3,146,200
920,000 194,000 19,000 358,000 17,000 277,000 867,200 880,000 64,000 43,600
(3,139,800) 6,400
202
Literary and Philosophical Society Balance Sheet as at 30 September 2000 Non current Assets Land and buildings Fixtures and fittings Equipment Current assets Stock Debtors of subscription Balance at bank deposit a/c - Current a/c Current liabilities Creditors Accumulated fund b/f Add surplus Non current liabilities 4% loan Sh 3,700,000 1,874,000 190,400 5,764,400 Sh (478,000) (73,400) 551,400 642,800 18,400 1,000,000 724,800 2,386,000 (221,400) 2,164,600 7,377,600 5,771,200 ___6,400 5,777,600 1,600,000 7,377,600 Sh 3,700,000 1,396,000 117,000 5,213,000
(c ) Manufacturing Accounts Some firms may manufacture or produce goods rather than buy due to savings in operational costs. (i.e. it is cheaper to produce the goods rather than buy). Due to additional costs involved in the production process, additional information is reported in the final accounts. Therefore, in addition to a trading, profit and loss account, a new account called manufacturing account is shown before these others. The purpose of the manufacturing account is to report all the costs incurred in producing the goods. These costs are divided into 2 classes: 1) Direct costs (prime costs) 2) Indirect costs (overheads) Direct Costs/Prime Costs This is a cost that can be traced directly to a unit that has been produced. This include 1) Direct material 2) Direct labour (wages) 3) Direct expense Indirect costs/Production overheads These are all other costs incurred in the production of manufacturing of goods but cannot be traced directly to any particular unit. Example: 1) Rent for the factory 2) Salaries to supervisors and factory managers 3) Depreciation of plant and machinery used in production The manufacturing account will show the factory cost of goods produced that will be shown in the trading account in place of purchases.
Lesson Six
203
FORMAT Name Manufacturing Trading Profit and Loss Account for the year ended 31 December Raw Materials Opening stock of raw materials XX Purchases of raw materials XX Add carriage inwards XX XX Less returns outwards (XX) XX Cost of raw materials available for use XX Less closing stock of raw materials (XX) Raw materials consumed XX Direct labour (factory wages) XX Direct expenses XX Prime cost XX Factory overheads Salary to factory manager XX Depreciation on Plant and machinery XX - Factory buildings XX Other expenses Factory power XX Lighting and heating XX Water XX Cleaners wages XX XX Total cost of production XX Add: opening Work In Progress XX Less: closing Work In Progress (XX) XX Factory cost of production (cost of finished goods) XX FACTORY PROFIT XX Finished goods at a transfer price XX Sales Less returns inwards Less cost of sales Opening stock finished goods Factory cost of production/transfer price Less closing stock of finished goods Gross profit Add factory profit Other incomes discount received - Profit on disposal Less expenses Salaries and wages administration & non production Rent for administration building Depreciation - Delivery vans - Fixtures and distribution Other selling and distribution costs Net profit/(net loss) XX XX XX (XX) XX (XX) XX
Note 1 Note 2
(XX) XX XX XX XX XX
XX XX XX XX XX
(XX) XX/(XX)
204
For the balance sheet, the format is the same for all the assets and liabilities except for the current assets section whereby the stock at the end of the period should be shown for each type of stock as per this format: Current Assets Stock: raw materials Work in progress Finished goods XX XX XX XX
Note 1: This represents the total costs of all the units produced during the period and therefore will be taken to the trading account as the goods are transferred to the selling department. Note 2: If the firm transfers the goods to the selling department at a price higher than the cost of production, then this generates a factory profit. The goods will be shown in the trading account at the transfer price and the factory profit is added to the Gross Profit of the period. Expenses can also be classified into: 1) Administration Expenses These are expenses incurred in running or managing the affairs of the firm and includes managers salaries (not factory managers), legal and accounting fees, depreciation of furniture and fixtures and equipment not used in production, finance cost e.g. loan interest. 2) Selling and Distribution These are expenses incurred to generate sales income e.g. Salaries and commission to the sales manager and staff Carriage outwards (i.e. to deliver goods to the customers Depreciation on motor vehicles (used for the delivery purpose) Advertising Bad debts
Lesson Six
205
Example 6.10 B spikes Trial Balance as on 31 December 2002 Stock of raw materials 1.1.2002 Stock of finished goods 1.1.2002 Work in progress 1.1.2002 Wages(direct 180,000: factory indirect145,000) Royalties Carriage inwards (on raw materials) Purchases of raw materials Productive machinery (cost 280,000) Accounting machinery (cost 20,000) General factory expenses Lighting Factory power Administrative salaries Sales representatives salaries Commission on sales Rent Insurance General administration expenses Bank charges Discounts allowed Carriage outwards Sales Debtors and creditors Bank Cash Drawings Capital as at 1.1.2002 Notes at 31.12.2002 1. 2. 3. Stock of raw materials 24,000, stock of finished goods 40,000, work in progress 15,000. Lighting, and rent and insurance are to be apportioned: factory 5/6ths, administration 1/6th. Depreciation on productive and accounting machinery at 10 per cent per annum on cost. Dr 21,000 38,900 13,500 325,000 7,000 3,500 370,000 230,000 12,000 31,000 7,500 13,700 44,000 30,000 11,500 12,000 4,200 13,400 2,300 4,800 5,900 142,300 56,800 1,500 20,000 ______ 1,421,800 Cr
1000,000 125,000
29,680 1,421,800
Required: Prepare a manufacturing, Trading Profit and Loss Account for the year ended 31 December 2002.
206
Solution: B Spikes Manufacturing, Trading Profit and Loss Account for the year ended 31 December 2002 Raw Materials Opening Stock of raw materials 21,000 Purchases 370,000 Carriage inwards on raw materials 3,500 373,500 394,500 Less: closing stock of raw materials (24,000) Raw materials consumed 370,500 Direct wages 180,000 PRIME COST 550,500 Factory Overheads Wages 145,000 Royalties 7,000 Depreciation: productive machinery 28,000 General factory expenses 31,000 Lighting( 5/6 x 7,500) 6,250 Factory power 13,700 Rent(5/6 x 12,000) 10,000 Insurance( 5/6 x 4,200 ) 3,500 24,4,450 Total cost of production 794,950 Add: opening work in progress 13,500 808,450 Less: closing work in progress (15,000) Factory cost production per finished goods 793,450 Sales 1,000,000 Less cost of sales Opening stock of finished goods 38,900 Factory cost of production 793,450 832,350 Less closing stock of finished goods (40,000) 792,350 Gross profit 207,650 Expenses Accounting machinery depreciation 2,000 Lighting (1/6 x 7,500) 1,250 Administrative salaries 44,000 Sales representatives salaries 30,000 Commission on sales 11,500 Rent ( 1/6 x 12,000) 2,000 Insurance (1/6 x 4200) 700 General administrative expenses 13,400 Bank charges 2,300 Discounts allowed 4,800 Carriage outwards 5,900 (117,850) Net profit 89,800
Lesson Six
207
B Spikes Balance Sheet as at 31 December 2002 COST DEPRECIATION Non current Assets Productive machinery Accounting machinery Current Assets Stock: raw materials Finished goods Work in progress Debtors Cash at bank Cash in hand Current liabilities Creditors Capital Add net profit Less drawings 280,000 20,000 300,000 24,000 40,000 15,000 (78,000) (10,000) 88,000 NET BOOK VALUE 202,000 10,000 212,000
79,000 142,300 56,800 1,500 279,600 (125,000) 154,600 366,600 296,800 89,800 386,600 (20,000) 366,600
208
Example 6.11 (Exam Type June 1986 Question Two) Bibi Maridadi owns and manages a small manufacturing business. The following balances have been extracted from her books of account at 31 January 1986: Dr Sh Capital at 1 February 1985 Accounts payable Bank and cash balance Accounts receivable Drawings Administration expenses Advertising expenses Factory direct wages Factory indirect wages Factory power Furniture and fittings (all offices) Heat and light Plant and equipment Motor vehicle (used by salesmen) Plant hire Provision for bad debts Provision for depreciation 1 February 1985: Furniture and fittings Plant and equipment Motor vehicle Raw material purchases Rent rates Sales Selling and distribution expenses Inventories at cost, 1 February 1985: Raw materials Work in progress Finished goods The following additional information is provided: (i) Accruals at 31 January 1986 were: Factory power Sh.1,600 Rent and rates Sh. 4,000 There was also prepayment of Sh. 800 for salesmens motor vehicle insurance. (ii) Inventories at 31 January 1986, were valued at cost as follows: Raw materials Work in progress Finished goods Sh. 15,200 Sh. 30,400 Sh. 45,600 5,400 92,000 60,000 150,360 12,000 60,000 24,000 36,000 18,400 16,000 276,800 144,000 4,000 3,200 9,200 138,400 24,000 228,000 20,000 829,440 66,400 8,000 16,000 24,000 1,261,360 Cr Sh 171,120 86,000
_______ 1,261,360
Lesson Six
209
Depreciation is to be charged on plant and equipment, motor vehicle, furniture and fittings at the rates of 20%, 25% and 10% per annum respectively on cost. (iv) Expenditure on heat and light, and rent and rates is to be apportioned between the factory and office in the ratio of 9 to 1 and 3 to 2 respectively. (v) The provision for bad debts is to be made equal to 5% of accounts receivable at 31 January 1986. Required: Using the vertical method, prepare Bibi Maridadis manufacturing, trading and profit and loss account for the year ended 31 January 1986 and a balance sheet as at that date. (22 marks) Solution: Bibi Maridadi Manufacturing, Trading and Profit and Loss Account for the year ended 31 January 1986 Direct materials Sh Sh Opening stock of raw materials 8,000 Add: purchases of raw materials 228,000 236,000 Less: closing stock of raw materials (15,200) Raw materials consumed 220,800 Factory direct wages 60,000 PRIME COST 280,800 Factory overheads Factory indirect wages 24,000 Factory power 37,600 Plant hire 4,000 Heat and light 14,400 Rent and rates 14,400 Depreciation on plant 55,360 149,760 430,560 Add opening work in progress 16,000 446,560 Less closing work in progress (30,400) Factory cost of production 416,160 Sales 829,440 Less cost of sales Opening stock of finished goods 24,000 Add factory cost of production 416,160 440,160 Less closing stock of finished goods (45,600) 394,560 Gross profit 434,880 Less expenses Increase in provision for doubtful debts 1,400 Rent and rates 9,600 Heat and light 1,600 Depreciation: motor vehicle 36,000 Furniture and fittings 1,840 Selling and distribution expenses 65,600 Administration expenses 150,360 Advertising expenses 12,000 278,400 Net profit 156,480
(iii)
Bibi Maridadi
210
Balance Sheet as at 31 January 1986 COST DEPRECIATION Non current Assets Plant and equipment Furniture and fittings Motor vehicle Current Assets Stock: Raw materials Work in progress Finished goods Debtors Less: provision for doubtful debts Prepayments Cash in hand and bank Current liabilities Creditors Accruals Capital Add net profit Less drawings UNREALISED PROFITS ON CLOSING STOCK In most cases where business transfers finished goods at a profit to the selling department and the goods are reflected in the balance sheet at the transfer price, then the closing stock includes a profit that has not been earned or realised. If the mark up profit (the profit based on cost of production is always uniform, then any changes in the value of closing stock will result in a reduction or an increase in the unrealised profits. If there is an increase on unrealised profit on the closing stock, then this increase will be reduced from the gross profit from our profit and loss account and if there is a reduction in unrealised profits, then this reduction will be added to the gross profit in our profit and loss account. Any unrealised profit of closing stock should be deducted from the closing stock in the balance sheet. The slight change in the format of the Profit and Loss Account and Balance Sheet will be as follows 276,800 18,400 144,000 439,200 15,200 30,400 45,600 92,000 (4,600) (193,760) (11,040) (60,000) (264,800) NET BOOK VALUE 83,040 7,360 84,000 174,400
91,200 87,400 800 5,400 184,800 (91,600) 93,200 267,600 171,120 156,480 327,600 (60,000) 267,600
86,000 5,600
Lesson Six
211
Increase in unrealised profit in closing stock (UPCS) Profit and loss (extract) Account for year ended.. Gross profit Add: factory profit Add: other expenses Less expenses Other expenses Increase in unrealised profit on closing stock Net profit Decrease in UPCS Profit and Loss Account (extract) for year ended Gross profit Add: factory profit Add: other incomes Add: decrease in UPCS Less expenses Other expenses Net profit X X X X X (X) X X X X X X X (X) X
Example: A firm always values its stock (finished goods) at a mark-up of 20% on cost of production. The opening stock of finished goods for the period was valued at Sh. 100,000. (The marked up cost) The closing stock at the end of the financial period was Sh.160,000. Opening Stock: 100,000 (marked up) (16,667) 83,333 Closing Stock 160,000 (marked up) (26,667) 133,333 = = = = = = 120% (20%) 100% 120% (20%) 100%
Balance c/d
UPCS Balance b/f 26,667 Profit and loss a/c 26,667
16,667 10,000 26,667
212
Profit and Loss (Extract) Less: Expenses: Increase in unrealized profits on closing stock Balance Sheet (Extract) Current Assets Stock: Raw materials Work in progress Finished goods Less: UPCS Sh X X 160,000 (26,667)
Sh 10,000
Sh
Sh
133,333
(d) DEPARTMENTAL ACCOUNTS Some organizations have various departments carrying out trade and therefore the profitability of each department needs to be established. For each department, trading, profit and loss account should be prepared. The final accounts will be very important for the management to assess the performance of each department. The expenses in relation to a specific department should be charged in the Profit and Loss account for that department. The accounts will be represented in columnar form and the format will be as follows: (Assume a firm has departments A and B). Name Trading Profit and Loss account for the year ended 31 December Department A XX XX XX XX (XX) Department B XX XX XX XX (XX) Department C XX XX XX XX (XX) XX
Sales Less cost of sales Opening stock Purchases Less closing stock Gross profit Other incomes Less expenses Salaries and wages Depreciation Other expenses Managers commission NET PROFIT
(XX) XX XX XX
(XX) XX XX XX
(XX) XX XX XX
XX XX XX XX
(XX) XX
XX XX XX XX
(XX) XX
XX XX XX XX
(XX) XX
The balance sheet will reflect the position of the whole organization and therefore a departmental balance sheet is not required.
Lesson Six
213
When departments in a firm are sharing resources, then the various expenses need to be apportioned between or among the different departments e.g. if the departments are sharing a building, then rent expense should be apportioned among the departments. The following guidelines can be followed in apportioning the expenses among the departments. 1) Type of Expense Rent, rates, heat, light, repairs to buildings, depreciation of buildings and insurance. Depreciation, insurance and maintenance of equipment Salaries, canteen expenses, welfare and other expenses relating to employees. Carriage inwards. Advertising, depreciation and maintenance of delivery van. Increase in provision for doubtful debts, bad debts and discounts allowed. Basis of apportionment Floor area occupied by each department.
2) 3) 4) 5) 6)
Cost or net book value of the equipment in each department. Number of employees in each department Purchases in each department. Value of sales in each department. Sales or debtors in each department.
Example 6.12 J Spratt is the proprietor of a shop selling books, periodicals, newspapers and childrens games and toys. For the purposes of his accounts, he wishes the business to be divided into two departments: Department A Books, periodicals and newspapers Department B Games, toys and fancy goods. The following balances have been extracted from his nominal ledger at 31 March 19X9: Dr Sales Department A Sales Department B Stocks Department A, 1 April 19X8 Stocks Department B, 1 April 19x8 Purchases Department A Purchases Department B Wages of sales assistants Department A Wages of sales assistants Department B Newspaper delivery wages General office salaries Rates Fire insurance buildings Lighting and air conditioning Repairs to premises Internal telephone 250 200 11,800 8,200 1,000 750 150 750 130 50 120 25 25 Cr 15,000 10,000
214
Cleaning Accountancy and audit charges General office expenses
30 120 60 25,000
25,000
Stocks at 31 March 19X9 were valued at: Department A 300 Department B 150 The proportion of the total floor area occupied by each department was: Department A one fifth Department B four-fifths Prepare J Spratts trading and profit and loss account for the year ended 31 March 19X9, apportioning the overhead expenses, where necessary, to show the Department profit or loss. The apportionment should be made by using the methods as shown: Area - Rates, Fire insurance, Lighting and air conditioning, Repairs, Telephone, Cleaning: Turnover -General office salaries, Accountancy, General office expenses.
Lesson Six
215
Solution: J Sprat Trading, Profit and Loss Account for the year ended 31 March 19X9 Department A 15,000 250 11,800 12,500 (300) Department B 10,000 200 8,200 8,400 (150) Department C 25,000 450 20,000 20,450 (450)
Sales Less cost of sales Opening stock Purchases Less closing stock Gross profit Less expenses Wages Newspaper delivery wages General office salaries Rates Fire insurance buildings Lighting and air-conditioning Repairs to premises Internal telephone Cleaning Accountancy or audit charges General office expenses NET PROFIT Workings: 1) General Office Salaries:
(11,750) 3,250
(8,250) 1,750
(20,000) 5,000
1,000 150 450 26 10 24 5 5 6 72 36
(1,784) 1,466
750 300 104 40 96 20 20 24 48 24
(1,426) 324
1,750 150 750 130 50 120 25 25 30 120 60
(3,210) 1,790
A = 15,000 X 750 = 450 25,000 B = 10,000 X 750 = 300 25,000
2) 3) 4) 5)
Rates: Fire Insurance: Lighting: Repairs:
A = 1/5 X 130 = 26 B = 4/5 X 130 = 104 A = 1/5 X 50 = 10 B = 4/5 X 50 = 40 A = 1/5 X 120 = 24 B = 4/5 x 120 = 96 A = 1/5 X 25 = 5 B = 4/5 X 25 = 20 etc.
216
Interdepartmental Trading A department may buy goods from another department in the same firm and therefore the departments trade with one another. Example, in 4.16 above, department A sells goods to Department B. (Department B is buying from department A). Interdepartmental sales and purchases should be excluded from the total sales and total purchases of the whole firm. If we assume that A sold goods to B amounting to 1,000 and this figure is included in sales of A and purchases of B, the trading account for the whole firm will be as follows (other items will remain the same): Sales 24,000 Less cost of sales Opening stock 450 Purchases 19,000 19,450 Less closing stock (450) (19,000) Gross profit 5,000 Managers Commission A commission based on the net profit made in each department may reward managers of each department. The commission is normally a percentage of the net profit but it may be a percentage on the net profit before or after charging the commission. 1) Percentage Before Charging Commission If we assume in example 4.16 that the managers in each department is paid a commission of 5%, before charging such commission, the commission will be as follows: Net profit before commission Managers commission @ 5% Net profit after commission Department A 1,466 (73.3) 1,392.7 Department B 324 (16.2) 307.8 Total 1,790 (89.5) 1,700.5
2) Percentage After Charging Commission Assume the commission is 5% of the net profit after charging such commission: Net profit before commission Managers commission @ 5% Net profit after commission Department A 1,466 (69.8) 1,392.2 Department B 324 (15.4) 308.6 Total 1,790 (85.2) 1,704.5
Note: If we use percentage for each commission assuming a 5% rate, the commission will be computed as follows:
Net profit before commission Commission of 5% Net profit after commission
Before charging commission 100 __5 95
After charging commission 105 __5 100
Lesson Six
217
QUESTION ONE Dare is a grocer who had not kept a full set of books. The following was a summary of his bank statement for the year ended 31 December 19X6: Amounts credited by bank 32,050 Balance at 1 January 19X6 Payments to trade creditors Rent and rates Fixtures Lighting and heating General expenses Loan interest Drawings Customers cheques dishonoured _____ Balance at 31 December 19X6 32,050 892 27,380 475 100 210 800 120 900 180 993 32,050
You are given the following information: 1. Trading receipts consisted partly of cash and partly of cheques. During the year, Dare had paid, out of his takings, wages for part-time staff amounting to 2,914 and sundry expenditure of 140. He retained between 2 and 5 per week pocket money and maintained a balance of 20 in the till for change. The balance of his takings, together with cheques amounting to 250, which he had cashed out of his takings for the convenience of certain friends, was paid into the bank. Cheques drawn payable to trade creditors, but not presented at 1 January 19X6, amounted to 280 and at 31December 19X6 to 320. All dishonoured cheques were re-presented and honoured during the year. The loan interest was paid to a close friend, Bryant, who had lent Dare 4,000 some years ago at a nominal rate of interest of 3% per annum. The interest was duly paid half-yearly on 31st March and 30 September, and the loan was still outstanding at the end of the year. Discounts allowed by trade creditors amounted to 480 and those allowed to debtors were 520. Other balances at 1 January and 31 December 19X6 are given below: 1 January 4,500 2,800 240 40 2,800 1,800 80 31 December 5,800 3,200 (including a bad debt of 200 to be written off) 190 50 2,550 (including those purchased during the year) 2,200 70
2. 3. 4. 5. 6.
Stocks Trade debtors Accrued general expenses Rates paid in advance Fixtures valued at Trade creditors Creditors for heating and lighting 7.
There is a standard gross profit margin of 25% on sales.

218
You are required to prepare: (a) a statement of Dares capital on 1 January 19X6; (b) a profit and loss account for the year ended 31 December 19X6; (c) a balance sheet as on that date. QUESTION TWO You have agreed to take over the role of bookkeeper for the AB Sports and Social Club. The summarized balance sheet on 31.12.94 as prepared by the previous bookkeeper contained the following items. All figures are in s. Assets Heating oil for clubhouse Bar and caf stocks New sports ware, for sale, at cost Used sports ware, for hire, at valuation Equipment for grounds person cost - depreciation Subscriptions due Bank current account - deposit account Claims Accumulated fund Creditors bar and caf stocks - Sports ware 1,000 7,000 3,000 750 5,000 3,500 1,500 200 1,000 10,000 23,150 1,000 300
Lesson Six
219
The bank account summary for the year to 31.12.95 contained the following items: Receipts: Subscriptions Bankings bar and sale Sale of sports ware Hire of sports ware Interest on deposit account Payments Rent and repairs of clubhouse Heating oil Sports ware Grounds person Bar and caf purchases Transfer to deposit account You discover that the subscriptions due figure as at 31.12.94 was arrived at as follows: Subscriptions unpaid for 1993 Subscriptions unpaid for 1994 Subscriptions paid for 1995 Corresponding figures at 31.12.95 are: Subscriptions unpaid for 1993 Subscriptions unpaid for 1994 Subscriptions unpaid for 1995 Subscriptions paid for 1996 Subscriptions due for more than 12 months should be written off with effect from 1.1.95 Asset balances at 31.12.95 include: Heating oil for club house Bar and caf stocks New sports ware, for sale, at cost Used sports ware, for hire, at valuation Closing creditors at 31.12.95 are: For bar and caf stocks For sports ware For heating oil for clubhouse
2/3 rds
11,000 20,000 5,000 3,000 800 6,000 4,000 4,500 10,000 9,000 6,000
10 230 40
10 20 90 200
700 5,000 4,000 1,000
800 450 200
of the sportswear purchases made in 1995 had been added to stock of new sportswear in the figures given in the list of assets above, and 1/3 had been added directly to the stock of used sportswear for hire. Half of the resulting new sportswear for sale at cost at 31.12.95, to transfer these older items into the stock of used sportswear, at a valuation of 25% of their original cost.
220
No cash balances are held at 31.12.95. The equipment for the grounds person is to be depreciated at 10% per annum, on cost. Required: Prepare income and expenditure account and balance sheet for the AB Sports club for 1995, in a form suitable for circulation to members. The information given should be as complete and informative as possible within the limits of the information given to you. All workings must be submitted. (23 marks) QUESTION THREE Mr Cherono trades as a retailer of electric lamps and related products under the name of Chero Hardware. Most goods in which he trades are purchased from various suppliers in a finished form. In addition, a separate department of the firm manufactures various types of lampshades from purchased raw materials. When finished, the lampshades are transferred to the shop at an agreed transfer price for sale. No lampshades are sold other than through the shop. The firms Accounts Assistant presents you with the following trial balance at 30 June 1988: Sh Sh Capital account Cherono 740,000 Drawings Cherono 95,000 Long term loan (interest at 15% p.a) 240,000 Fixtures and fittings at cost 900,000 Accumulated depreciation at 1 July 1987 350,000 Motor vehicle at cost 208,000 Accumulated depreciation at 1 July 1987 60,000 Stock at 1 July 1987 (at cost): Raw materials for lampshades 40,000 Completed lampshades 20,000 Other goods 328,000 Trade debtors and creditors 122,000 Bank balance 98,000 Sales 4,100,000 Purchases raw materials for lampshades 855,000 - other goods 2,400,000 Wages 254,000 Rent and rates 96,000 Water and electricity 47,000 Motor expenses 60,800 Repairs 12,000 Interest on loan 18,000 Bank charges 4,000 Insurance 18,000 Sundry expenses 21,200 _______ 5,597,000 5,597,000
Lesson Six
221
Additional Information: (i) (ii) (iii) (iv) Rent and rates include a prepayment of rates of Sh. 6,000. The insurance includes a premium for the period ending 31 October 1988. A trade debt of Sh. 14,000 is not expected to be realized. During the year a pick-up van, which was bought for Sh. 86,000, was sold for Sh. 30,000, and replaced with another pick-up van costing Sh. 152,000. Both transactions have been posted to the motor vehicle account. No disposal account has been opened. The straight-line rates of depreciation based on cost are 25% p.a. for motor vehicle and 10% p.a. for fixtures and fittings. A full years depreciation is charged in the year of acquisition and none in the year of disposal. (v) Accruals at 30 June 1988 were: Water and electricity Sh. 5,000 Sundry expenses Sh. 4,000 (vi) Stocks at 30 June 1988 were: Lampshades raw materials Lampshades (at transfer price) Other goods at cost (vii) (a) The agreed transfer price for lampshades produced was Sh. 1,000,000. The workshop produced 50,000 lampshades during the year. (b) Wages include those of the lampshades making employee who has been paid Sh. 50,000 for the year. In addition, she is entitled to a commission on the annual profit of her department of 10% p.a. after charging such commission. Shop assistants wages were Sh. 108,000. (c) The apportionment of rent and rates; and water and electricity to the lampshades is 25% of the total. Required: (a) Prepare a manufacturing, trading and profit and loss accounts for the year ended 30 June 1988, disclosing clearly (i) the profit earned by the lampshades-making department and (ii) the gross profit earned by the shop. (b) Prepare a balance sheet as at 30 June 1988. QUESTION FOUR On 2 November 1983, the Treasurer of the Olympiad Athletics Club died. The financial year of the club, which had been formed to provide training facilities for both field and track event athletes, had ended two days previously on 31 October 1983. An extraordinary general meeting was convened for the purpose of appointing a new treasurer whose task it would be to prepare the annual accounts for that financial year. An enthusiastic club member, Guy Rowppe, was duly appointed but, having only an elementary knowledge of bookkeeping, soon found himself in difficulty. He sought your assistance, which you agreed to give. During your conversation he said, The previous treasurer maintained a Cash and Bank account. I have summarized the detailed entries into what I think you call a Receipts and Payments Account, and have rounded the figures to the nearest 1. At this point he supplied you with a copy of the following document: Sh. 80,000 30,000 252,000
222
Olympiad Athletics Club Receipts and Payments Account for 12 months ended 31 October 1983 Note Receipts Note Payments No. No. Cash Bank Balance c/d 73 Balance b/d Membership fees: (4) Insurance premiums paid to brokers (1) Entrance 80 170 (7) Payments to suppliers of sporting requisites (1) Annual subscriptions 215 4,465 (5) Wages of grounds man (2) Life membership 530 (8) Postages and telephones (3) Training ground fees 454 7,206 (9) Stationery Insurance: World-wide Athletics Club affiliation fee (4) Premiums 638 (10) Rates of training ground (4) Commissions 53 Upkeep of training ground (11) Interest received from Transfers to bank investments 626 (12) Sale of office furniture 370 (11) Purchase of investments (6) Sale of sporting requisites 8,774 (11) Short term deposits Advertising revenue 603 Transfers from cash ____ __700 Balances c/d 822 24,135 Balances b/d 122 2,563
Cash -
Bank 105 580 5,270 3,600 692 629 50 846 1,200
700 5,600 3,000 122 2,563 822 24,135
After you had perused the above account, Guy Rowppe explained the numbered items, as follows: (1) On admittance to membership of the club, new members pay an initial entrance fee together with their annual subscription. At 31 October 1982, annual subscriptions of 70 had been paid in advance and 180 was owing but unpaid; of this latter amount, 40 related to members who left during the current year and is now no longer recoverable. The figures at 31 October 1983 are 100 subscriptions in advance and 230 subscriptions in arrear. The policy of the club is to take credit for subscriptions when due and to write off irrecoverable amounts as they arise. (2) As an alternative to paying annual subscriptions, members can at any time opt to pay a lump sum, which gives them membership for life without further payment. Amounts so received are held in suspense in a Life Membership Fund account and then credited to Income and Expenditure Account in equal instalments over 10 years; the first such transfer takes place in the year in which the lump sum is received. On 31 October 1982 the credit balance on the Life Membership Fund Account was 4,720, of which 850 credited was as income for year ended 31 October 1983. (3) The club has a permanent training ground. Non-members can use the facilities on payment of a fee. In order to guarantee a particular facility, advance booking is allowed. Advance booking fees received before 31 October 1983 in respect of 1984 total 470. The corresponding amount paid up to 31 October 1982 in advance of 1983 was 325. Members can use the facilities free of charge. (4) Club members can take out insurances through the club at advantageous rates. Initially, premiums are paid by members to the club. Subsequently, the club pays the premiums to an insurance broker and receives commission. At 31 October 1982, premiums received but not yet paid over to the broker amounted to 102 and commissions due but not yet received were 11. The corresponding amounts at 31 October 1983 are 160 and 13 respectively.
Lesson Six
223
(5)
(6) (7) (8) (9) (10) (11) (12)
(13)
The grounds man is employed for the six months April to September only. He is then paid a retaining fee to secure his services for the following year. At 31 October 1982 the grounds man had been paid a retainer (250) for 1983. Included in the Wages figure (3,600) is the retainer (300) for 1984. Sporting requisites are sold only on cash terms. There are therefore no debtors for these items. On 31 October 1982 sums owed to suppliers of sporting requisites totaled 163; the corresponding figure on 31 October 1983 was 202. Stock of unsold sporting requisites on 31 October 1982 was 811 and on 31 October 1983, was 927. In arriving at this latter figure, the sum of 137, representing damaged and unsaleable stock at cost price, had been excluded. Postage stamps unused at 31 October 1983 totalled 4. Stock of stationery on 31 October 1982 and 1983 was 55 and 36 respectively. Rates are payable to the District Council in two installments (in advance) each year. 360 had been paid on 1 October 1982, 390 on 1 April 1983 and 456 on 1 October 1983. The club receives interest on investments bought a number of years ago at a cost of 7,400 (current valuation 7,550). At the end of October 1983, the club had acquired further investments which cost 5,600 (current valuation 5,600) and at the same time placed 3,000 in a short-term deposit account. The written down value of the furniture which had been sold during the year was 350; it had originally cost 800.
Other Matters: Initially, the training ground had been acquired freehold* from a farmer at an inclusive cost of 4,000. Subsequently, the club had some timber buildings erected to provide various facilities for members. The total cost of these buildings was 35,000; depreciation is calculated at the rate of 10% per annum on a straight-line basis. At 31 October 1982, the provision for depreciation account had a balance of 9,400. At 31 October 1982, the furniture and equipment etc. was recorded in the clubs books as 7,900 (cost) against which there was a provision for depreciation of 4,150 (calculated on the same basis as for buildings). Apart from the disposal referred to in note (12) above there had been no other disposals or acquisitions during the year. Required: Prepare the clubs Income and Expenditure Account for year ended 31 October 1983 and the Balance sheet at that date. All workings must be shown. *Freehold land is land held in perpetuity.
224
COMPREHENSIVE ASSIGNMENT No.2 TO BE SUBMITTED AFTER LESSON 6 To be carried out under examination conditions and sent to the Distance Learning Administrator for marking by the University. EXAMINATION PAPER. ANSWER ALL QUESTIONS QUESTION ONE The bank account of Fuller Ltd, prepared by the companys book-keeper, was as shown below for the month of October 19-6: Bank Account 19-6 19-6 Oct Oct 1 Balance c/d 91.40 2 Petty Cash 062313 36.15 3 McIntosh and Co 260.11 3 Fredas Fashions 062314 141.17 3 Malcolm Brothers 112.83 6 Basford Ltd 062315 38.04 3 Cash sales 407.54 8 Hansler Agencies 062316 59.32 14 Rodney Photographic 361.02 9 Duncans storage 062317 106.75 17 Puccinis Cold Store Ltd 72.54 9 Aubrey plc 062318 18.10 20 Eastern Divisional Gas 10 Secretarial services Ltd 062319 28.42 Board rebate (August direct credit) 63.40 22 Graingers Garage 93.62 14 Trevors Auto repairs 062320 11.75 29 Cash sales 235.39 15 Wages cash 062321 115.52 31 Balance c/d 221.52 16 Towers Hotel 062322 44.09 17 Bank charges (September) 12.36 20 Broxcliffe borough Council SO 504.22 21 Eastern Area Electricity Board DD 108.64 24 Eastern Divisional Gas Board DD 41.20 28 Petty Cash 062323 119.07 30 Wages cash 062324 337.74 ______ 31 Salaries transfer - ______ 1,919.37 1,919.37 Nov 1 Balance c/d 221.52 In early November, the companys bank sent a statement of account which is reproduced below: TIME ALLOWED: THREE HOURS.
Lesson Six
225
Statement of Account with Lowland Bank plc Account: Fuller Ltd Current Account No 10501191 Date of issue: 1 November 19-6 19-6 Oct Description Debit 1 2 2 3 3 3 7 10 15 16 17 20 21 21 21 22 22 22 22 22 BCE CR 062310 062312 062309 CR 062313 ADJ 062315 062314 CR SO 062317 DD 062320 141981 ADJ 062319 062320 CR 504.22 106.75 196.83 11.75 212.81 10.00 28.42 11.75 93.62 38.04 141.17 443.56 36.15 12.90 111.34 9.18 15.41 780.48 175.02 Credit Balance 90.45 265.47 154.13 144.95 129.54 910.02 873.87 886.77 848.73 707.56 1,151.12 646.90 540.15 343.32 331.57 118.76 108.76 80.34 68.59 162.21
226
24 27 27 28 28 30 31
ADJ INT (loan a/c) 062321 062322 DD CGS ADJ 26.35 115.52 44.09 108.64 9.14
212.81
375.02 348.67 233.15 189.06 80.42 71.28
11.75
83.03
Abbreviations: BCE = Balance INT = Interest
SO = Standing Order DD = Direct Debit
CR = Credit CGS = Charges
ADJ = Adjustment
Required: Prepare the companys bank reconciliation statement as at 31 October 19-6. (Chartered Association of Certified Accountants) QUESTION TWO PAUL RUDYERD The following balances have been extracted from the accounting records of Paul Rudyerd, a wholesale fruiter, at the end of his financial year ended on 31 May 19X1. Purchases and sales 104,310 146,200 Stocks 3,010 Motor vehicles at cost 26,360 Provision for depreciation on motor vehicles as at 1 June 19X0 12,960 Warehouse equipment at cost 20,000 Debtors and creditors 25,250 21,200 Bank 3,200 Motor vehicle expenses 11,960 Rent and rates 11,220 Advertising 2,500 Sundry expenses (including insurance and electricity) 3,470 Drawings 6,600 Capital as at 1 June 19X0 ______ 31,120 214,680 214,680
Lesson Six
227
Additional information and opinions are given as follows: (a) Stocks at 31 May 19X1 were valued at 2,600. This amount includes a consignment of rare fruit from abroad which cost 300, which would normally sell for approximately 660, but which is badly bruised and could be sold as juice pulp for 100. (b) Depreciation on motor vehicles is normally charged at an annual rate of 20%, using the reducing balance method. The motor vehicles at cost figure includes a new car purchased during the year for 9,600 for Rudyerds personal use which it is estimated will last four years with an estimated residual value of 4,000. (c) Expenses prepaid and accrued at 31 May 19X1 were estimated as follows: Prepayments Accruals Rates 230 Rent 160 Insurance 180 Electricity 200 (d) A bad debt of 250 is to be written off. A provision for doubtful debts of 1% of outstanding debtors should be created. (e) A recording error has resulted in a second-hand delivery van, purchased on 2 June 19X0 for 9,000, being treated as a motor vehicle expense. (f) No record has been made of fruit, estimated to have cost 520, withdrawn from the business by Rudyerd for his personal use. (g) No adjustment should be made, in preparing the answer to part (a) for the new warehouse equipment purchased during the year.
Required: (a) Prepare a draft trading, profit and loss account for Paul Rudyerds wholesale fruit business for the year ended 31 May 19X1 and a draft balance sheet as at 31 May 19X1. (15 marks) (b) Briefly explain what accounting concepts and conventions would be important in considering the treatment of the new warehouse equipment. (4 marks) (c) Itemize the additional information that you would wish to know before you could make the appropriate adjustments to the above financial statements in respect of the new warehouse equipment. (3 marks) QUESTION THREE ABC LTD You have just been appointed as an accounting assistant to ABC Ltd. A week after your arrival the finance director is rushed into hospital; the auditors are about to arrive to prepare the accounts for the recently-ended financial year; you cannot find any working papers for the previous years accounts; and the other accounts staff are too busy to assist you in preparing for the auditors visit. The eight situations described below are detailed on a notepad left by the finance director and their treatment in the accounts needs to be considered by you.
228
(a) A supply of office stationery was purchased five months before the year-end at a cost of 1,000. At the year-end it is estimated there is about 250 worth left in stock. (b) An electronic typewriter was purchased during the year at a cost of 270. It is estimated to have a useful life of five years. (c) A batch of goods was produced to a customers special order. The goods cost 5,800 but have not been delivered as it transpires the customer is now bankrupt. A buyer for the goods has been found, who will pay 4,500 but modifications costing 1,200 will have to be made to the goods. (d) Three technical staff have spent the last six months exclusively on a new product design project; their salaries for this period amount to 22,000. At the year-end it is known that the design stage will take another month, to be followed by market research; after this the directors will decide whether the project should proceed to production and marketing. The companys chief engineer is confident that sales of the new product will start in the next financial year and will last for at least four years. (e) A freehold property was purchased on the first day of the financial year at a cost of 650,000. The building is estimated to have a useful life of ten years when it is expected it will have to be demolished for redevelopment. It is estimated that the freehold land, at the time of purchase, was worth 500,000. (f) A specialist machine was purchased seven years ago for 200,000. It has been depreciated, using the straight-line method, at 10% per annum since then. To the beginning of the year under review 120,000 depreciation has been provided. The chief engineer has advised that the machine is worn out and would need to be rebuilt to last more than another two years. The directors have already decided the machine should not be rebuilt but scrapped one year after the end of the year under review. (g) The debtors ledger shows balances totalling 52,000 at the year-end. Two debts, totalling 2,000, are known to be bad. Another customer has gone into liquidation owing 3,000; it is expected he will be able to pay 60p of every owed to his creditors. The sales director recommends a general bad debt provision of 2% in respect of the remaining debtor balances. (h) The company has undertaken a heavy advertising campaign throughout the year under review to promote its corporate image and product range. The sales and managing directors feel that this campaign will benefit the company for at least a further six months after the year end. You determine that the campaign cost 150,000 and has been fully paid for before the year-end. Required: For each of the eight situations described above: (a) Describe what action should be taken in respect of: (i) The amount to be charged or credited to the years profit and loss account (if any); (ii) The value to be placed on the asset in the balance sheet at the year end (if any); (8 marks) (b) State what accounting assumptions, conventions or concepts could be involved and give reasons, where there is a conflict between two or more of them, why you have chosen the action you propose. (9 marks)
Lesson Six
229
QUESTION FOUR The following final balance was extracted from the books of J Yeats, a trader, at 31 December 19X9: Ksh Carriage inwards Capital account at 1 January 19X9 Motor vans Stock at 1 January 19X9 Balance at bank Purchases Sales Trade debtors Trade creditors Rent and rates Salaries General expenses Motor expenses Discounts allowed Discounts received Insurance Bad debts Provision for doubtful debts 1 Jan 19X9 Provision for depreciation on vans Drawings Disposal Returns inwards The following matters should be taken into account: (a) After examination of the debtors account, it was decided to: Write off a bad debt of Ksh 12,000 Make a specific provision in the accounts for the following doubtful debts, Ksh 5,000 from Wordsworth Ksh 3,000 from Coleridge Make a general provision of 5% on the debtors. (b) Goods unsold at 31 December 19X9 had cost Ksh 201,600 but Yeats expected to sell them at Ksh 232,470. (c) Salaries accrued at 31 December 19X9 amounted to Ksh 32,000. (d) The rent of the premises is Ksh 40,000 a year, payable quarterly in arrears, but the instalment due on 31 December 19X9 was not paid until 15 January in the next year. (e) Insurance paid in advance at 31 December 19X9 amounted to Ksh 2,000. (f) Depreciation is to be provided for on the motor truck at the rate of 20% per annum straight line on cost. (g) General expenses include Ksh 3,060 relating to the telephone account which is made up of: - Rent three months in advance from 30 November 19X9 at Ksh. 420. - Calls three months ended 30 November 19X9 at Ksh 2,640. 200,000 164,000 116,860 1,593,690 2,224,000 290,000 157,600 56,080 350,400 44,720 25,600 40,400 37,600 17,600 30,400 8,000 60,000 50,000 7,140 2,993,200 6,000 _______ 2,993,200 Ksh 6,310 500,000
230
(h) It has been agreed with Inland Revenue (Taxation Office) that 12.5% of the rent sand rates relate to private use. Prepare a trading and profit account for the year to 31st December 19X9, and a balance sheet as at 31 December 19X9. QUESTION FIVE The balance sheet of Johnsons shop at 1 October 19X7 was as follows: Non current assets Shop premises Shop fittings Delivery van Current assets Stock in trade Cash in hand Ksh 45,000 12,000 4,000 14,000 2,000 Ksh Capital as at 1 Oct 61,000 Current liabilities Trade creditors 16,000 Bank overdraft 77,000 12,000 14,000 Ksh Ksh 51,000
26,000 77,000
The following is a summary of the transactions which took place during the year to 30 September 19X8: 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. Sales were made, all for cash, of Ksh 145,000. The stock in trade sold cost Ksh 83,000. Stock in trade bought, all on credit for Ksh 78,000. Cash of Ksh 113,000 was taken from the till (cash register) and paid into the bank. The trade creditors were paid Ksh 73,000 by cheque. Johnson borrowed Ksh 30,000 from Black, which was paid into the bank. The loan is for 5 years. Wages of Kshs 17,000 were paid in cash. Rates of Ksh 2,900 were paid by cheque. Sundry expenses of Ksh 6,000 were paid in cash. Electricity bills of Ksh. 1,600 were paid by cheque. The owners of the business withdrew Ksh 9,000 in cash.
At 30 September 19X8 you discover the following: 1. 2. 3. 4. Interest Ksh 2,500 due to Black for the year was unpaid. Shop fittings are to be depreciated at 10% per annum on the total at the year-end; the delivery van is to be depreciated at 20% per annum of the total at the year-end. The rates payment during the year included Ksh 1,000 in respect of the period 1/10/19X8 to 31/3/19X9. The electricity bill for the quarter to 30/09/19X8 for Ksh 500 was unpaid.
Prepare a balance sheet as at 30 September 19X8 and a profit and loss account for the year to that date.
END OF COMPREHENSIVE ASSIGNMENT No.2
NOW SEND TO THE DISTANCE LEARNING CENTRE FOR MARKING
231
Partnerships
LESSON SEVEN
PARTNERSHIPS
A partnership is a relationship that subsists between two or more persons carrying on a business common with a view to making profit. Reasons for partnership 1) Additional capital incase a sole trader or one person is not able to raise sufficient capital. 2) Incase there is need for skills or expertise in certain areas of the business. 3) To involve more persons in the business especially for a family. Membership A partnership has minimum membership of two (2) maximum of fifty (50) except for professional firms (e.g.) lawyers, doctors, accountants etc. whose maximum membership is twenty (20) persons. Partnership deed Where two or more persons wish to form a partnership, then it is recommended that they agree on the terms upon which the partnership will be run and the relationship between each other. This is done in writing and signed off as agreed by all the partners and therefore it becomes a partnership deed or agreement. Contents of partnership agreement 1) Name(s) and address(s) of both the firm and the partners 2) Capital to be contributed by each partner 3) The profit sharing ratios that may be expressed as a fraction or as a percentage. 4) Salaries to be paid to any partners who will be involved in the active management of the business 5) Any interest to be charged on drawings made by the partners. 6) Interests to be given to the partners on their capital balances. 7) Procedures to be taken on the retirement or admission of a partner. Accounting for partnerships. The interest of the partners in the business is either long term or short-term. The long-term interest is the capital contributed by each partner and the balance is expected to remain fixed. It will only change when the partners agree or incase of any changes in the partnership like admission of or retirement of a partner. The short-term interest is reflected in form of a current account which is affected by the trading activities of the partnership (i.e.) the profits or losses and any drawings made by the partners. In most partnerships, both a capital and a current account are maintained and therefore the capital account becomes a fixed capital account. When there is no distinction between a capital account and a current account then any short- term changes are passed through the capital account therefore the capital account becomes a fluctuating capital account. Some of the transactions to be passed through the capital account and the current account are shown in the following formats. (Assume a firm of 3 partners A, B and C) CAPITAL ACCOUNT
Lesson Seven
232
Loss or revaluation Goodwill written off Bal c/d
A xx xx xx xx
B xx xx xx xx
C xx xx xx xx
Bal b/d Additional capital (c/book or asset) Gains on revaluation Goodwill Bal b/d
A xx xx xx xx xx xx
B xx xx xx xx xx xx
C xx xx xx xx xx xx
Bal b/d Interest on drawings Drawings Bal c/d
CURRENT ACCOUNT B C xx Bal b/d xx xx xx Interest on capital xx xx xx Salaries Share of profits xx xx Loan interest Bal c/d xx xx xx xx Bal b/d A
A xx xx xx xx xx xx
B xx xx xx xx xx xx
C xx xx xx xx xx xx xx
Format For Final Accounts: Profit and Loss Account The profit and loss account is exactly as the one for the sole trader and in addition to the profit and loss account, a new section called the Appropriation account is included and this account shows how the partners share the Net Profit for the period. (In addition to other expenses in the profit and loss, an expense for interest on loan given by one of the partners is included and the credit entry is made on the partners current account.) The format for the Appropriation account is as follows:
233
Partnerships
Add: Net Profit for the year Interest on drawings. A B C Less: Interest on capital. A B C xx xx xx Less: Salaries A B C xx xx xx xx xx xx
xx
xx xx
(xx) xx
(xx) xx
Balance of profit to be shared in percentage ratio A (ratio) xx B (ratio) xx C (ratio) xx
(xx)
Balance sheet The balance sheet also the same as that for a sole trader but the interest of each partner in the business should be shown separately and any loan given by a partner to the firm is also shown separately in the noncorrect liability section therefore, the format will be as follows. Net assets. Capital: A B C Current account A B C (debit balance). Non-current liabilities 10% loan B 10% loan bank xx xx (xx) xx xx xx xx xx xx xx xx xx xx xx
Lesson Seven
234
Example 7.1 Read the following and answer the questions below. A and B own a grocery shop. Their first financial year ended on 31 December 2002. The following balances were taken from the books on that date: Capital: Partnership salaries: Drawings: A- 60,000; A - 9,000; A - 12,000; B - 48,000. B - 6,000. B - 13,400.
The firms net profit for the year was 32,840. Interest on capital is to be allowed at 10% per year. Profits and losses are to be shared equally. (a) From the information above prepared the firms appropriation account and the partners current accounts. SOLUTION A and B Profit and Loss Appropriation account for the year ended 31 Dec 2002 Net Profit for the year 32,840 Less: Interest on capital A B 6000 4800
(10,800) 22,040 (15,000) 7,040 (7,040)
Less:
Salaries A 9000 B 6000 Balance of profit to be shared in Profit Share Ratio A 3520 B 3520
Drawings Bal c/d
A 12,860 5,660 18,520
CURRENT ACCOUNT B 13,400 Interest on capital Salaries 920 Profit shared. 14,320 Bal b/d
A 6,000 9,000 3,520 18,520 5,660
B 4,800 6,000 3,520 14,320 920
235
Partnerships
EXAMPLE 7.2 Draw up a profit and loss appropriation account for the year ended 31 December 19X7 and balance sheet extracts at the date, from the following: i. ii. iii. iv. v. vi. vii. viii. Net profits 30,350 Interest to be charged on capitals: W 2,000; P 1,500; H 900 Interest to be charged on drawings; W 240; P 180; H 130 Salaries to be credited: P 2,000; H 3,500. Profits to be shared: W 50%; P 30%; H20%. Current accounts: balances b/f W 1,860; P 946; H 717 Capital accounts: balances b/f W 40,000; P 30,000; H 18,000 Drawings: W 9,200; P 7,100; H 6,900.
SOLUTIONS W,P and H Profit and Loss Appropriation Account for the year ended 31 December 2002 Add: Net profit for the year Interest on drawings W P H Interest on capital W P H 240 180 130 2,000 1,500 900 2,000 3,500 10,500 6,300 4,200 30,350
550 30,900
Less:
(4,400) 26,500 (5,500) 21,000 (21,000)
Less:
Salaries P H Balance of profit to be shared W 50% Pl 30% H 20%
W Interest on draw Drawings Bal c/d Bal c/d 240 9,200 4,920 14,360
P 180 7,100 3,466 10,746
Current Account H 130 Bal b/d 6,900 Interest on capital Salaries Share of profits 2,287 9,317
W 1,860 2,000 10,000 14,360
P 946 1,500 2,000 6,300 10,746
H 717 900 3,500 4,200 9,317
Lesson Seven
236
Balance sheet (extract) as at 31 Dec 2002 Net Assets Capital W P H Current Accounts W Pl H 4,920 3,466 2,287 xx 40,000 30,000 18,000 88,000
10,673 98,673
Example 7.3 The following list of balances as at 30 September 19X9 has been extracted from the books of Brick and Stone, trading partnership, sharing the balance of profits and losses in the proportions 3:2 respectively. Printing, stationery and postage 3,500 Sales 322,100 Stock in hand at 1 October 19X8 23,000 Purchases 208,200 Rent and rates 10,300 Staff salaries 36,100 Telephone charges 2,900 Motor vehicle running costs 5,620 Discounts allowable 950 Discount receivable 370 Sales returns 2,100 Purchases returns 6,100 Carriage inwards 1,700 Carriage outwards 2,400 Fixtures and fittings: at cost 26,000 Provision for depreciation 11,200 Motor vehicles: at cost 46,000 Provision for depreciation 25,000 Provision for doubtful debts 300 Drawings: Brick 24,000 Stone 11,000 Current account balances At 1 October 19X8: Brick 3,600 credit Stone 2,400 credit Capital account balances At 1 October 19X8: Brick 33,000 Stone 17,000 Debtors 9,300 Creditors 8,400 Balance at bank 7,700
237
Partnerships
Additional information 1. 10,000 is to be transferred from Bricks capital account to a newly opened Brick Loan Account on 1 July 19X9. 2. Interest at 10 per cent per annum on the loan is to be credited to Brick. 3. Stone is to be credited with a salary at the rate of 12,000 per annum from 1 April 19X9. 4. Stock in hand at 30 September 19X9 has been valued at cost at 32,000. 5. Telephone charges accrued due at 30 September 19X9 amounted to 400 and rent of 600 prepaid at that date. 6. During the year ended 30 September 19X9 Stone has taken goods costing 1,000 for his own use. 7. Depreciation is to be provided at the following annual rates on the straight line basis: Fixtures and fittings 10% Motor vehicles 20% Required: (a) Prepare a trading and profit loss account for the year ended 30 September 19X9. (b) Prepare a balance sheet as at 30 September 19X9 which should include summaries of the partners capital and current accounts for the year ended on that date. Note: In both (a) and (b) vertical forms of presentation should be used. SOLUTION Brick And Stone. Trial Balance As At 30 September 19x9 Printing and stationery and postage Sales Stock (1 October 19X8) Purchases Rent and rates Heat and light Staff salaries Telephone charges Motor vehicle running expenses Discounts allowable Discounts receivable Sales returns Purchases returns Carriage inwards 1,700 Carriage outwards Fixtures and fittings at cost Provision for depreciation Motor vehicles at cost Provision for depreciation Provision for doubtful debts Drawings: Brick Stone Debit 3,500 23,000 208,200 10,300 8,700 36,100 2,900 5,620 950 370 2,100 6,100 2,400 26,000 11,200 46,000 25,000 300 24,000 11,000 Credit 322,100
Lesson Seven
238
Current accounts: Brick Stone Capital accounts: Brick Stone Debtors Creditors Balance at bank
3,600 2,400 33,000 17,000 9,300 8,400 7,700 429,470 429,470
TRADING AND PROFIT LOSS ACCOUNT FOR THE YEAR ENDED 30 SEPTEMBER 19X9 Sales 322,100 Less: Sales returns + 2,100 320,000 less cost of sales Opening Stock 23,000 Purchases (adjustment) 207,200 Add: Carriage inwards 1,700 208,900 Less: Purchases returns (6,100) 202,800 225,800 Less: Closing Stock (32,000) (193,800) Gross profit 126,200 Discount receivable 370 Less Expenses Telephone charges (adjustment)) 3,300 Printing and stationery and postage 3,500 Rent and rages (adjustment) 9,700 Heat and light 8,700 Staff salaries 36,100 Motor vehicle running expense 5,620 Discount allowable 950 Carriage outwards 2,400 Depreciation on fixtures and fittings 2,600 Depreciation on motor vehicles 9,200 Interest on loan (adjustment) 250 (82,320) Net profit 44,250 Less: Salaries Stone (adjustment) (6,000) Balance of profit to be shared 38,250 Brick 3 5 22,950 2 Stone 5 15,300 (38,250
239
Partnerships
Balance sheet as at 30 September 19X9 Non current Asset Fixtures and fittings Motor vehicles Current Asset Stock Debtors Less: Provision Payments Cash at bank Current Liabilities Creditors Accruals Capital Brick (adjustment) Stone Current: Brick adjustment Stone Non-Current Liabilities 10% loan Brick
26,000 46,000 72,000 9,300 (300)
(13,800) (34,200) 48,000 32,000 9,000 600 7,700 49,300 (8,800)
12,200 11,800 24,000
8,400 400
40,500 64,500 23,000 17,000
2,800 11,700
14,500 54,500 10,000 64,500
Drawings Bal c/d
Brick 24,000 2,800 26,800
Current Account Stone 12,000 Bal b/d (adj) Interest on loan 11,700 Salaries. Share profits 26,800
Brick 3,600 250 22,950 26,800
Stone 2,400 6,000 15,300 23,700
Lesson Seven
240
EXAMPLE 7.4 Mack and Spencer are in partnership sharing profits and losses equally. The following is the trial balance as at 30 June 2003. Dr. Cr. Buildings (cost 750,000) 500,000 Fixtures at cost 110,000 Provision for depreciation: Fixtures 33,000 Debtors 162,430 Creditors 111,500 Cash at bank 6,770 Stock at 30 June 19X8 419,790 Sales 1,236,500 Purchases 854,160 Carriage outwards 12,880 Discount allowed 1,150 Loan interest: King 40,000 Office expenses 24,160 Salaries and wages 189,170 Bad debts 5,030 Provision for bad debts 4,000 Loan from J King 400,000 Capitals: Mack 350,000 Spencer 290,000 Current accounts: Mack 13,060 Spencer 2,890 Drawings: Mack 64,000 Spencer 56,500 2,446,040 2,446,040 Required: Prepare a trading and profit and loss appropriation account for the year ended 30 June 19X9 and a balance sheet as at that date. a) b) c) d) e) f) g) Stock, 30 June 2003, 563,400 Expenses to be accrued: Office Expenses 960; Wages 2,000 Depreciate fixtures 10 per cent on reducing balance basis, buildings 10,000 Reduce provision for bad debts to 3,200. Partnership salary: 8,000 to Mack. Not yet entered Interest on drawings: Mack1,800; Spencer 1,200. Interest on capital account balances at 10 per cent.
241
Partnerships
Q 5.2
Mack and Spencer Trading and Profit Loss Account for the year ended 30 June 2003 Sales Less cost of sales Opening Stock 419,790 Add: Purchases 854,160 1273,950 Less: Closing Stock (563,400) Gross Profit Reduction in provision for bad debts (400-300) Less Expenses Depreciation: Fixtures & Fittings (110,000-33,000 x Buildings Carriage outwards Discount allowed Office expenses (24160 + 960) Loan interest Salaries and wages (18,9170 + 2000) Bad debts Net Profit for the period Add: Interest on drawings: Mack Spencer Less: Salaries Mack Less: interest on capital Mack Spencer 35,000 29,500 82,100 82,100
1,236,500
710,550 525,950 800 526,750
10 100
)7,700 10,000 12,880 1,150 25,120 40,000 191,170 5,030 1,800 1,200
(293050) 233,700 3,000 236,700 (8,000) 228,700 (64,500) 164,200 164,200
Balance of profits Mack Spencer Mack Current Account Drawings Interest on drawings bal c/d 64,000 1,800 72,360 138,160 balance b/d salary Interest on capital Profit
13,060 8,000 35,000 82,100 138,160
Lesson Seven
242
Spencer Current Account Drawings Interest on drawings Bal c/d 56,500 1200 56,880 114,580 bal b/d Interest on capital Profit 2980 29,500 82,100 114,580
Balance Sheet as at 30 June 19X9 Non Current Assets Buildings Fixtures Current Assets Stock Debtors (16,243 320) Cash at bank Current Liabilities Creditors Accruals (200 + 96) 111,500 2,960 Cost 750,000 110,000 860,000 Depreciation (260,000) (40,700) (300,700) 56,3400 15,9230 6770 72,9400 (114,460) 61,4940 1,174,240 NBV 490,000 69,300 559,300
Capital Accounts: Mack Spencer Current Accounts: Mack Spencer Loan from J. King
35,000 29,500 72,360 56,880
64,500 129,240 400,000 1,174,240
243
Partnerships
Example 7.5 JUNE 1998 QUESTION 4 The balance sheet of the partnership of Kombo and Nzuki as at 31 March 1997 was as follows: Capital accounts: Shs. Kombo 1,400,000 Nzuki 1,400,000 Current Accounts: Kombo 136,000 Nzuki (81,200) Current Liabilities: Creditors 501,600 Accruals 25,600 Suspense account 3,708,300 Sh. 2,800,000 Fixed asset sh. sh (at cost less depreciation Premises 1,200,000 Equipment 520,000 Vehicles 418,000 2,138,000
54,800 Current Assets: Stock 894,200 debtors 475,900 Provision (46,400) 429,500 Prepayments 28,600 Bank and cash 281,000 1,570,300 3,708,300
527,200 326,300
After a lengthy check of all the entries, the following errors were identified 1. Discounts received, sh.26,400 had been debited to discounts allowed. 2. The sales account had been under cast by sh.200,000. 3. A credit sale of Sh.29,400 had been debited to a customers account as Sh.42,900. 4. A vehicle bought originally for sh.140,000 four years ago and depreciated at 20% by straight line method on an assumed residual value of Sh.20,000 had been sold at Sh.60,000 but no entries, other than in the bank account had been passed through the books. 5. An accrual of Sh.11,200 for electricity charges had completely been omitted. 6. A bad debt of Sh.31,200 had not been written off an provision for bad debts should have been maintained at 10% of debtors. 7. Kombos current account had been credited with a partnership salary of Sh.60,000 which should have been credited to Nzukis current account. 8. Kombo had withdrawn, for personal use, goods to the value of Sh.39,200. No entries had been made in the books. 9. The partners share of profits and losses as follows: Kombo 60% and Nzuki 40% Required: a) A statement of adjustments to show the correct net profit for the y (12 marks) b) A suspense account showing how the balance is eliminated from the books. (2 marks) c) A corrected balance sheet as at 31 March 1997. (8 marks)
Lesson Seven
244
SOLUTION The following journal can be included although not required in the question. i) DR: Suspense Account CR: Discount Allowed Account DR: Suspense Account CR: Discount receive Making the correct in the accounts ii) DR: Suspense Account CR: Sales Account Sales undercast now corrected DR: Suspense Account CR: Debtors Account Being an overstatement of debtors account now corrected DR: CR: DR: CR: DR: CR: DR: CR: Asset Disposals Account Asset Account Provision for depreciation Account Asset Disposal Account Suspense Account Asset Disposal Account Asset Disposal Account Profit and Loss Account DR 26,400 26,400 26,400 200,000 200,000 13,500 13,500 CR 26,400
iii)
iv)
140,000 140,000 60,000 60,000 16,000 16,000 11,200 11,200 31,200 31,200 3,280 3,280 60,000 60,000 39,200 39,200
v)
DR: Profit and Loss Account CR: Accrue expenses Account DR: CR: DR: CR: DR: CR: DR: CR: Profit and Loss Account Debtors Account Provision for doubtful debts Account Profit and Loss Account Kombos Current Account Nzukis Current Account Kombos Current Account Profit and Loss Account (Purchases)
vi)
245
Partnerships
(a)
Kombo and Nzuki Partnership Statement of Corrected Net Profit for the year Sh. Adjustments Discount allowed Discount received Sales undercasted Profit on disposal of asset Accrued electricity charges Bad debts Decrease in provision for bad debts Drawings (goods) Net adjustments to Net Profit
Sh. 26,400 26,400 200,000 16,000 (11,200) (31,200) 3,280 39,200 268,880
Bal b/d Nzuki Drawings Bal c/d
Kombo Shs 60,000 39,200 198,128 297,328
Partners Current Account Nzuki Shs. 81,200 Bal b/d Kombo Net profit adjustments 86,352 167,552
Kombo Shs. 136,000 161,328 297,328
Nzuki Shs. 60,000 107,552 167,552
(b) Discount allowed Discount received Sales Debtors 13,500 Motor vehicle disposal
Suspense Account Shs. 26,400 bal b/d 26,400 200,000 60,000 326,300
Shs. 326,300
326,300
Lesson Seven
246
(c)
Kombo and Nzuki Balance Sheet as at 31 March 1997 Fixed Assets Shs. Premises Equipment Vehicles Current Assets Stocks Debtors (431,200 43,120) Prepayments Bank and Cash Current Liabilities Creditors Accruals (25,600 + 11,200) Capital Accounts Kombo Nzuki Current Accounts Kombo Nzuki 501,600 36,800
Shs. 374,000
Shs. 1,200,000 520,000 2,094,000
894,200 388,080 28,600 218,000 1,528,880 (538,400) 990,480 3,084,480
1,400,000 1,400,000 198,128 86,352 284,480 3,084,480 2,800,000
NB This is a very good question on partnership as it combines both errors on the accounts and Partnerships. Please study it carefully and follow up the entries and adjustments. The next example is still on past paper and combines both incomplete records and partnerships. EXAMPLE 7.6 JUNE 1997 Question 1 Kefa and Mark are partners sharing profits and losses equally. They do not maintain proper books of accounts. The following information has been obtained from the available records on 31 March: 1996 1997 Sh. Sh. Balance at bank 94,800 169,680 Stock in trade 541,200 488,640 Trade debtors 612,000 ? Trade creditors ? 305,760 Furniture 360,000 Motor vehicles (book value) 1,920,000 Total sales during the year ended 31 March 1997 amounted to Sh.3,849,120 while purchases, all on credit for the same period were Sh.2,952,480. On 31 March 1996 Kefas capital was Sh.200,000 less than that of Mark. The analysis of the cash book for the year ended 31 March 1997 shows the following:
247
Partnerships
Receipts: Cash from credit sales Additional capital by Kefa Cash sales Payments: For purchases Salaries paid Rent paid (for 6 months to 30.9.96) Rates paid (for 6 months to 30.6.97) Electricity charges Advertising Motor vehicle expenses Sundry expenses Drawings - Kefa Mark On 31 March 1997 liabilities were as follows: Sh. Electricity charges 12,480 Advertisement 6,240 Sundry expenses 3,600
3,491,520 240,000 586,800 3,070,080 420,000 144,000 120,000 60,000 41,760 119,520 33,600 132,480 102,000
On 20 March 1997 the firm decided to dispose of two of its motor vehicles. One vehicle was sold on credit for Sh.640, 000 while the other was taken over by Kefa at a valuation of sh.250, 000. the combined book value of the two vehicles was Sh.660,000. the transaction has not been recorded in the books. Depreciation at the rate of 10 percent is to be provided on furniture and motor vehicles on hand at 31 March 1997. No depreciation is to be provided for the vehicles, which were disposed of. Required: a) Trading, profit and loss account for the year ended 31 March 1997. (10 marks) b) Balance sheet as at 31 March 1997. (8 marks) c) Partners capital accounts (4 marks) (Total: 20 marks) SOLUTION June 1997 Question 1 KEFA and MARK STATEMENT OF AFFAIRS AS AT 31 March 1997 Assets Sh. Sh. Bank 94,800 Stock 541,200 Debtors 612,000 Furniture 360,000 Motor vehicle 1,920,000 3,528,000 Liabilities Creditors (423,360) Net Assets 3,104,640 Capital Kefa 1,452,320 Mark 1,652,320 3,104,640
Lesson Seven
248
Trading, Profit and loss account for the year ended 31 March 1997 Sh Sales Less cost of sales Opening stock Purchases Closing stock Gross profit Profit on disposal adjustment Less Expenses Salaries 420,000 Rent adjustment Rates Electricity Advertising Motor vehicle Sundry expense Depreciation Furniture - Motor vehicle Net Loss should in PSR Kefa Mark 288,000 60,000 72,480 48,000 119,520 37,200 36,000 126,000 (66,560) (66,560) 541,200 2,952,480 488,640) Sh. 3,849,120
Less:
(3,005,040) 844,080 230,000 1,074,080
(1,207,200) (133,120) 133,120
Balance sheet as at 31 March 1997 Non-current Assets Furniture Motor vehicle Current Assets Stock Debtors Trade Adjustment - others vehicle Prepayments Bank Current Liabilities Creditors Accruals Capital Kefa Mark 305,760 166,320 Sh. 360,000 1,260,000 1,620,000 Sh. (36,000) (126,000) (162,000) 488,640 382,800 640,000 60,000 169,680 1,741,120 (472,080) 1,269,040 2,727,040 1,243,280 1,483,760 2,727,040 Sh. 324,000 1,134,000 1,458,000
249
Partnerships
Drawings Disposal Loss shared Bal c/d
Kefa Shs. 132,480 250,000 66,560 1,243,280 1,692,320
Capital Account Mark Shs. 102,000 Bal b/d Cash 66,560 1,483,760 1,652,320
Kefa Shs. 1,452,320 240,000 1,692,320
mark Shs. 1,652,320
1,652,320
(c)
GOODWILL AND REVALUATION OF ASSETS This is defined as the advantage, whatever it may be, a person gets by continuing to be entitled to represent to the outside would that he is carrying on a business which has been carried on for sometime previously. Judge Warey in Hull V Frases Goodwill is the element that arises from a business due to its reputation and therefore, enjoys benefits that a new business may not get. (e.g.) A new business may not make profits easily during the first year of trading. Factors that contribute to goodwill 1. Quality of products/Services 2. Good personnel 3. Marketing 4. Location 5. In accounting, goodwill is very important for ascertaining the element or the share of a partners effort to improve the business. The problem is normally to ascertain the value or cost of goodwill. There are two types of goodwill: 1. Non-Purchase goodwill Non- purchased goodwill is determined by using subjective estimates. There are various approaches to these. Goodwill maybe arrived at by taking the average profits for lets say three previous years of trading. Due to this subjective estimate, this type of goodwill is not maintained or shown in the accounts. 2. Purchased goodwill This is less subjective because it is the excess amount paid for a business above its net assets. This is less subjective because it is the excess amounts paid for a business above its net assets. (e.g) If a business pays Sh.3.5 m to acquire the net assets (i.e. in these case the net assets will be total assets less total liabilities) of another business that is still trading on and the value of the net asset is 3 M, therefore the purchased goodwill may be shown in the accounts as an intangible asset. Purchased goodwill can be treated in the following three main ways: 1) Goodwill is written off from the accounts 2) Is carried at its value an amortized over a period of time 3) Carried at its value without being amortized. The practice is normally to carry it in the accounts together with the other assets (as an intangible asset) and amortize it over estimated period of time.
Lesson Seven
250
In a partnership, there are normally three situations where goodwill is accounted for in the accounts: a) If there is a change in the profit sharing ratio. b) On admission of a new partner. c) On retirement of an old partner. d) Example (when there is a change in profit sharing ratio) When there is a change in the profit sharing ratio, then goodwill is introduced in the accounts by Dr. Goodwill account Cr. Partners capital account ( the credit is based on the old profit sharing ratio.) The goodwill may remain in the accounts and therefore no partner entries will be made. If the goodwill is to be written off from the accounts, this will be done by Debiting partners capital account (in the New profit sharing ratio) Crediting goodwill account Example: A and B have been trading as partners sharing profits and losses equally. They decided to change profit sharing ration to 3:2. The capital balances are: A: - Sh.1,000,000 B: - Sh.1,500,000 Goodwill has been agreed at Sh.500,00. Required: The partners capital balances assuming that: 1) Goodwill is to be retained in the accounts 2) Goodwill is to be written off form the accounts. Solution: 1) CAPITAL ACCOUNT A B Bal b/d Goodwill(OPSR) Bal c/d 12,500,000 12,500,000 1,750,000 1,750,000 A 1,000,000 250,000 B 1,500,000 250,000
2) Goodwill (NPRS) Bal c/d (NPSR)
CAPITAL ACCOUNT A B 300,000 200,000 950,000 1,550,000 12,500,000 1,750,000
Bal b/d Goodwill (OPSR)
A 1,000,000 250,000 12,500,000
B 1,500,000 250,000 1,750,000
REVALUATION OF ASSETS. The business may revalue some of the assets to reflect their fair values (e.g.) based on market price. The revaluation is normally done when a new partner is to be admitted or an old partner is retiring.
251
Partnerships
Any revaluation gains or losses are passed through a new account (i.e) a Revaluation account and the balance on this account profit or low on revaluation is transferred to the partners capital accounts in the existing profit sharing ratio. Example: (A, B, and C are trading as partners sharing profits and losses in the ratio of 2:2:1. They have the following assets and liabilities at the book values and they wish to restate these values at market values and agreed values. Assets/Liabilities Buildings Fixtures, Fittings & furniture Motor vehicle Stock Debtors Creditors Book value 2,000,000 900,000 1,200,000 700,000 450,000 800,000 Market price/Agreed value Gain) Loss 2,500,000 100,000 800,000 (100,000) 1,150,000 (50,000) 650,000 (50,000) 400,000 (50,000) 700,000 100,000
Required: Prepare Revaluation account and the partners capital account given the partners balances as A 3,000,000 B 2,500,000 C 1,500,000 REVALUATION ACCOUNT Fixtures Motor vehicles Stock Debtors Capital A/C A B C 100,000 50,000 50,000 50,000 140,000 140,000 70,000 600,000 buildings Creditors 500,000 100,000
2 2 1
5 5 5
600,000
Goodwill Bal c/d
A 000 3,140 3,140
B 000 2,640 2,640
CAPITAL ACCOUNT C 000 Bal b/d 1,510 Revaluation 1,570
A 000 3,000 140 3,140
B 000 2,500 140 2,640
C 000 1,500 70 1,570
If there is a profit on revaluation, then the profit will be transferred to the partners capital account by: Dr. Revaluation Cr. Partners capital account in the profit share ratio
Lesson Seven
252
If there is loss then Dr. Partners capital account Cr. Revaluation in the profit share ratio EXAMPLE 7.7 Alan, Bob and Charles are in partnership sharing profits and losses in the ratio 3:2:1 respectively. The balance sheet for the partnership as at 30 June 19X6 is as follows; Fixed Assets Premises Plant Vehicles Fixtures Current Assets Stock Debtors Cash Capital Alan Bob Charles Current account Alan Bob Charles Loan Charles Current liabilities Creditors Bank overdraft 3,714 (2,509) 4,678 90,000 37,000 15,000 2,000 144,000
62,379 34,980 ___760
98,119 242,119 85,000 65,000 35,000 185,000
5,883 28,000 19,036 4,200 242,119
Charles decides to retire from the business on 30 June 19X6, and Don is admitted as a partner on that date. The following matters are agreed:
253
Partnerships
a)
b) c) d) e) f)
Certain assets were revalued; - Premises 120,000 - Plant 35,000 - Stock 54,179 Provision is to be made for doubtful debts in the sum of 3,000. Goodwill is to be recorded in the books on the day Charles retires in the sum of 42,000. The partners in the new firm do not wish to maintain a goodwill account so that amount is to be written back against the new partners capital accounts. Alan and Bob are to share profits in the same ratio as before, and Don is to have the same share of profits as Bob. Charles is to take his car at its book value of 3,900 in part payment, and the balance of all he is owed by the firm in cash except 20,000 which he is willing to leave as a loan account. The partners in the new firm are to start on an equal footing so far as capital and current accounts are concerned. Don is to contribute cash to bring his capital and current accounts to the same amount as the original partner from the old firm who has the lower investment in the business.
The original partner in the old firm who has the higher investment will draw out cash so that his capital and current account balances equal those of his new partners. Required; a) Account for the above transactions, including goodwill and retiring partners accounts. b) Draft a balance sheet for the partnership of Alan, Bob and Don as at 30 June 19X6. Solution: Don Goodwill written off Motor vehicle Cashbook Bal c/d 12,000 Alan Capital Accounts Bob Charles - Bal b/d 3,900 Goodwill Don Alan Bob Charles 35,000 7,000 42,000
18,000 12,000 -
85,000 65,000 21,000 14,000
- 21,000 67,000 67,000 67,000 79,000 106,000 79,000
38,100 Cash book 79,000 42,000 79,000 106,000 79,000
Bal b/d Cash book Bal c/d
Don 9,023 3,091 3,091
Alan 3,091 12,114
Current Accounts Bob Charles 2,509 - Bal b/d 7,478 Revaluation a/c Cash book 3,091 5,600 7,478
Don 3,091 3,091
Alan 3,714 8,400 12,114
Bob Charles 4,678 5,600 2,800 5,600 7,478
Lesson Seven
254
Plant Stock Debtors Profits shared: Alan Bob Charles
Revaluation Account 2,000 Premises 8,200 3,000 8,400 5,600 2,800 30,000
30,000
_____ 30,000
Bal b/d Don - capital account Current account
Cash book 760 Charles capital account 79,000 Loan 3,091 Current account Alan capital account Current account Bal c/d Cash book Bal b/d 79,000 Charles capital account 3,091 Loan account Current account Alan capital account Current account
38,100 8,000 7,478 21,000 9,023 ****** 4,200 38,100 8,000 7,478 21,000 9,023
Don - capital account Current account
255
Partnerships
Alan, Bob and Don Partnership Balance Sheet as at 30 June 19X6 Fixed Assets Premises Plant Vehicles Fixtures Current Assets Stock Debtors Cash Less Current Liabilities Creditors Bank overdraft Capital accounts Alan Bob Don Current Accounts Alan Bob Don Non current liabilities Loan Charles 19,036 5,710 67,000 67,000 67,000 3,091 3,091 3,091 Cost Depreciation NBV 120,000 35,000 1,100 2,000 168,100
54,179 31,980 __760 86,919 (24,746) 62,173 230,273
201,000
9,273 210,273 20,000 230,273
NOTE: i. ii. iii. iv. Goodwill introduced shared among the partners in the old partnership in current profit sharing ratios. Same case applies for any gain or loss in the revaluation of assets. Goodwill written off in the new profit sharing ratios against the capital accounts only for the new partners. When there is no enough cash to be paid to the retiring partners, his balance remains in the business as a loan.
(d) Admission of a new partner. When a new partner is admitted into the firm, this marks the end of the old partnership and the beginning of a new one. The new partner will have to bring in the capital that is due from him as per the agreement and also pay for a share of the goodwill. Goodwill is credited to the partners account(only the old) and is again written off by debiting the partners account(inclusive of the new one in the new Profit Sharing Ratio).
Lesson Seven
256
If the admission is taking place part way through the financial period, then the new partner will be entitled to the profits or losses for the remaining part of the financial period. (i.e from the point of joining the partnership). Care should be taken when apportioning interest on capital, salaries and profits because of the changes Example: The following was the partnership trial balance as at 30 April 2001: Sh. Sh. Fixed capital accounts Rotich 750,000 Sinei 500,000 Current accounts Rotich 400,000 Sinei 300,000 Leasehold premises (purchased 1 May 2000) 2,250,000 Purchases 4,100,000 Motor vehicle (cost) 1,600,000 Balance at bank 820,000 Salaries (including partners drawings) 1,300,000 Stocks: 30 April 2000 1,200,000 Furniture and fittings (cost) 300,000 Debtors 225,000 Accountancy and audit fees 105,000 Wages 550,000 Rent, rates and electricity 310,000 General expenses (Sh.352,400 for the six months to 31 October 2000) 660,000 Cash introduced Tonui 1,250,000 Sh. Sh. Sales (Sh.3,500,000 to 31 October 2000) 8,750,000 Accumulated depreciation: 1 May 2000 Motor vehicle 300,000 Furniture and fittings 100,000 1,070,000 Creditors 13,420,000 13,420,000 Additional information: 1. On I November 2000 Tonui was admitted as a partner and from that date profits and losses were to be shared on the ratio 2:2:1. For the purposes of this admission, the value of goodwill was agreed at Sh.3, 000,000. No account for goodwill was to be maintained in the books, adjusting entries for transactions between the partners being made in their current accounts. On that date, Tonui introduced Sh.1,250,000 more into the firm of which Sh.375,000 comprised his fixed capital and the balance was credited to his current account. 2. Interest on fixed capitals was still to be allowed at the rate of 10% per annum after Tonuis admission. In addition, after Tonuis admission, no interest was to be charged or allowed on current accounts. 3. Any apportionment of gross profit was to be made on the basis of sales. Expenses, unless otherwise indicated were to be apportioned on a time basis. 4. A charge was to be made fro depreciation on motor vehicle and furniture and fittings at 20% and 10% per annum respectively, calculated on cost. 5. On 30 April, the stock was valued at Sh.1,275,000. 6. Salaries included the following partners drawings: Rotich Sh.150,000, Sinei Sh.120,000 and Tonui Sh. 62,500
257
Partnerships
7.
8. 9.
A difference in the books of Sh.48,000 had been written off at 30 April 2001 to general expenses, which was later found to be due to the following clerical errors: Sales returns of Sh. 32,000 had been debited to sales returns but had not been posted to the account of the customer concerned; The purchases journal had been undercast by Sh.80,000 Doubtful debts (for which full provision was required) amounted to Sh.30,000 and Sh.40,000 as at 31 October 2000 and 30 April 2001 respectively. On 30 April 2001, rates and rent paid in advance amounted to Sh.50,000 and a provision of Sh.15,000 for electricity consumed was required.
Required: a) Trading and profit and loss account for the year ended 30 April 2001. (9 marks) b) Partners current accounts for the year ended 30 April 2001 (4 marks) c) Balance sheet as at 30 April 2001 (7 marks) (Total: 20 marks) Solution a) ROTICH, SINEI AND TONUI TRADING, P ROFIT AND LOSS ACCOUNT FOR THE YEAR ENDED 30 APRIL 2001 Sh. Sh. Sales 8,750,000 Less: cost of sales Opening stock 1,200,000 Purchases 4,180,000 5,380,000 4,105,000 Gross Profit Less: Closing stock (1,275,000) 4,645,000
Lesson Seven
258
Gross profit
S TS
GP
1.3.2000-3.10.2000 Sh Sh 1,858,000 160,000 15,000 483,750 52,500 275,000 137,500 362,400 30,000
1.11.2000-30.4.2001 Sh Sh 2,787,000 160,000 15,000 483,750 52500 275,000 137,500 359,600 10,000
Sh
Sh 4,645,000
Expenses Dep. Motor Vehicle Furniture Salaries Accountancy fees Wages Rent, rates, electricity General expenses Prov. For depreciation Net Profit Less: Interest on capital Rotich Sinei Tonui Balance of profit shared Rotich 2 3 2 5 Sinei 1 3 2 5 Tonui - 1 5
(1,506,150) 351,850
(1,393,350) 1,393,650
320,000 30,000 967,500 105,000 550,000 275,000 612,000 40,000
2,899,500 1,745,500
37,500 25,000 192,900 96,450 -
(62,500) 289,350
37,500 25,000 18,750 524,960 524,960 262,480
(81,250) 1,312,400
75,000 50,000 18,750 717,860 621,410 262,480
(143,750) 1,601,750
(289,350)
(1,312,400)
(1,601,750
b) R Sh. 1,200,000 150,000 Current Account S T Sh. Sh. Bal b/d 1,200,000 600,000 120,000 375,000 62,500 Cash book Goodwill (2:1) Interest on capital Profit share R Sh. 400,000 2,000,000 75,000 717,860 3,192,860 S Sh. 300,000 1,000,000 50,000 621,410 1,971,410 18,750 262,480 1,531,230 C Sh. 1,250,000
Goodwill w/o Capital A/C Drawings
Bal c/d
1,842,860 3,192,860
651,410 1,971,410
493,730 1,531,230
259
Partnerships
c)
Rotich, Sinei and Tonui Balance Sheet as at 30 April 2001 Non-Current Assets Leasehold premises Furniture and Fittings Motor vehicle 4,150,000 Current Assets Stock Debtors Less Provision Prepayments Balance at bank Current Liability Creditors Accruals Capital: Rotich Sinei Tonui Current Account: Rotich Sinei Tonui 1,842,860 651,410 493,730 Sh 2,250,000 300,000 1,600,000 (750,000) 1,275,000 193,000 (40,000) Sh. (130,000) (620,000 3,400,000 Sh. 2,250,000 170,000 980,000
153,000 50,000 820,000 2,298,000 (1,085,000) 1,213,000 4,613,000 750,000 500,000 375,000 1,625,000 2,988,000 4,613,000
1,070,000 15,000
(d)
The adjusting entries on admission of a new partner should be made to the capital account (i.e) for any introduction of goodwill and revaluation of assets Some of the adjustments may also be made in the current accounts if adjustments are made in the capital account and the admission is partway through the financial period, then any interest to be charged on capital will be based on the adjusted capital balance. If the adjustments are made in the current account then there will be no change on the capital balance and therefore no change on the interest charged on the capital balances.
(e)
Retirement of a partner When a partner retires (i.e.) leaves the firm and the others partners are left to continue with the business then the retirement marks the end of one partnership and the start of a new one. The partner who is leaving should be paid all the amounts due to him. This include: 1) Capital balance This will be all the amounts the partner has invested in the firm. Some firms may not be able to refund the amount in full and therefore it may be transferred t o a loan account whereby interest will be paid on the balance. 2) Goodwill
Lesson Seven
260
Because this partner contributed to the improvement (existence) of the partnership therefore it will be fair to pay him his share of the goodwill. Goodwill is introduced to the accounts in the old profit sharing ratio ((i.e.) credited to all the partners capital accounts in the old profit sharing ratio), then written off from the accounts by debiting the capital accounts of the remaining partners in the new profit share ratio. 2) Credit balance on the current account This amount due to the partner is paid directly from the cashbook or transferred to the capital account whereby the total cash payable is to be determined. The transfer is made by: Dr. Current account Cr. Capital account 4) Share of profits If the retirement takes place during the financial period, then the retiring partner is entitled to take profits made up to the point of retirement. Any interest of capital, salaries and balance of profit shared in profit share ratio will be credited to the partners current account. Therefore the profit and loss account will be split between the two periods and appointment of profits done and this will be based on the terms of the partnership in each period. EXAMPLE 7.9 May 2002 Question 3 Kyamba, Onyango and Wakil were partners in a manufacturing and retail business and shared profits and losses in the ratio 2:2:1 respectively Given below is the balance sheet of the partnership as at 31 March 2001. Balance sheet as at 31 March 2001 Assets Sh. Sh. Non-current assets: Fixed assets 465,000 Current assets: Stock 294,000 Debtors 209,000 503,000 968,000 Capital and liabilities: Capital accounts: Kyamba 160,000 Onyango 140,000 Wakil 200,000 500,000 Current accounts: Kyamba 65,300 Onyango 49,000 Wakil 53,000 167,300 667,300 Current Liabilities: Bank overdraft 48,000 Trade creditors 252,000 300,700 968,000
261
Partnerships
Additional information: 1. On 1 April 2001, Wakil retired from the partnership and was to start a business as a sole trader while Kyamba and Onyango continued in partnership. 2. On retirement of Wakil, the manufacturing business was transferred to him while Kyamba and Onyango continued with the retail business The assets and liabilities transferred to Wakil were as follows: Net book value Transfer value Sh Sh. Fixed assets 260,000 306,000 Stocks 166,000 157,000 Debtors 172,000 165,000 Creditors 156,000 156,000 Wakil obtained a loan from a commercial bank and paid into the partnership the net amount due for him. 3. On retirement of Wakil form the partnership, goodwill was valued at Sh.200, 000 but was not to be maintained in the books of the partnership of Kyamba and Onyango. 4. After retirement of Wakil on 1 April 2001, Kyamba and Onyango agreed on the following terms and details of the new partnership. Kyamba and Onyango to introduce additional capital of Sh.48, 000 and Sh.68, 000 respectively. Each partner was entitled to interest on capital at 10% per annum with effect from 1 April 2001 and the balance of the profits be shared equally after allowing for annual salaries of Sh.72, 000 to Kyamba and Sh.60, 000 to Onyango.
5. The profit of the new partnership before interest on capitals and partners salaries was Sh.240,000 for the year ended 31 March 2002. 6. The profits made by the new partnership increased stocks by Sh.100,000, debtors by Sh.90,000 and bank balance by Sh.50,000. 7. Drawings by the partners in the year were Kyamba Sh.85,000 and Onyango Sh.70,000. Required: a) Profit and loss and appropriation account for the year ended 31 March 2002.(4 marks) b) Capital accounts for the year ended 31 March 2002 (4 marks) c) Current accounts for the year ended 31 March 2002. (4 marks) d) Balance sheet of the new partnership as at 31 March 2002. (8 marks) (Total: 20 marks)
Lesson Seven
262
SOLUTION a) Kyamba and Onyango Profit and loss appropriation account for the year ended 31.3.2002 Sh Net profit for the year Less: Interest on capital Kyamba Onyango Less: Salaries Kyamba Onyango Balance of profits shared in PSR Kyamba Onyango b) (2) Goodwill in New PSR (4) Fixed Assets Stocks Debtors Bal c/d 200,000 300,000 200,000 3000,000 628,000 K 100,000 O 100,000 20,000 20,000 72,000 60,000 34,000 34,000 CAPITAL ACCOUNT W Bal b/d 306,000 157,000 165,000 (1)Goodwill in old PSR Cashbook Profit on transfer in old PSR Creditors Current account (3) Cash book (**) Sh. 240,000 (40,000) 200,000 (132,000) 68,000 (68,000)
K 160,000 80,000 48,000 12,000
O 140,000 80,000 68,000 12,000
W 200,000 40,000 6,000 156,000 53,000
300,000
300,000
173,000 628,000
c) Capital Drawings Bal c/d K Sh 85,000 106,300 191,300 O Sh 70,000 93,000 163,000
CURRENT ACCOUNT W Sh 53,000 Bal b/d Interest on capital Salaries Share of profits 53,000
K Sh 65,300 20,000 72,000 34,000 191,300
O Sh 49,000 20,000 60,000 34,000 163,000
W sh 53,000 53,000
263
Partnerships
KYAMBA AND ONYANGO Balance Sheet as at 31 March 2002. Non-Current Assets Current Assets Stock Debtors Bank Liabilities Creditors Capital: Kyamba Onyango Current: Kyamba Onyango b) Bank Working capital 173,000 Kyamba- capital 48,000 Onyango capital 68,000 Increase 50,000 _______ 339,000 Workings: Non Current Assets: Bal b/f Transfer Balance Stock: Bal b/f Transfer Increase Debtors: Bal b/f Transfer Increase Creditors: Bal b/f Transfer Bal b/d Drawings Kyamba Onyango Bal c/d
Sh. 228,000 127,000 135,300 490,300 (96,000)
Sh. 205,000
394,300 599,300 200,000 200,000 400,000
106,300 93,000
199,300 599,300
48,700 85,000 10,000 135,300 339,000
465,000 260,000 205,000 294,000 (166,000) 100,000 228,000 209,000 (172,000) 90,000 127,000 252,000 156,000 96,000
Lesson Seven
264
EXAMPLE 7.10 Upp and Downe are in partnership. The following trial balance has been extracted from their books of account as at 31 March 19 2 after their trading and profit and loss account has been prepared, but before any consequent adjustments have been made to the partners respective capital accounts. Dr. Cr. Capital accounts (as at 1 April 19 1): Upp 60,000 Downe 40,000 Cash 6,600 Creditors 29,250 Debtors 201,000 Downe: goods withdrawn 400 Drawings: Upp (all at 31 December 19 1) 20,000 Downe (all at 30 September 19 1) 15,000 Fixed assets: at cost 200,000 Accumulated depreciation 90,000 Accrued interest on Upps Loan account 10,000 Loan account: Upp 50,000 Net profit for the year to 31 March 19 2) 179,750 Salary: Downe 12,000 Stocks 3,500 Upp: private expenses paid (on 31 March 19 2) 500 459,000 459,000 Additional information 1. The partnership agreement contains the following provisions: a) Profits and losses are to be shared equally; b) Current accounts are not to be kept; c) The partners will be entitled to interest on their capital account balances as at 1 April in each year at a rate of 15% per annum; d) The partners will be charged interest on any cash drawings made during the year at a rate of interest of 10% per annum; e) Downe is to be allowed a salary of 16,000 per annum; f) A specific loan made by any partner is to bear interest at a rate of 20% per annum; g) Upon the retirement of a partner the partnership assets and liabilities ar to be revalued at their market value as at the date of retirement of the partner. 2. Upp decided to retire at 31 March 19 2. In accordance with the partnership agreement, the assets and liabilities were revalued as follows: Car (to be retained by UPP) 10,000 Remaining fixed assets taken over by the new partnership 50,000 Stocks 5,000 Debtors 180,000 Creditors 35,000 Goodwill 40,000 Legal and other expenses connected with the partnership change 4,750 Following Upps decision to retire, Downe invited Side to join him in partnership as fro 1 April 19 2. Side agreed to pay 75,000 into the new partnership as at that date as his capital contribution. Profits
3.
265
Partnerships
4. 5.
and losses are to be shared in the proportion Downe 75% and side 25%. Goodwill is not to be retained in the books of the partnership. Upp agreed to leave half of the total amount owing to him on his retirement as a long run term loan in the new partnership, the other half being paid to him in cash. It may be assumed that all of the transactions relating to the changes in the respective partnerships take place on 1 April 19 2. The legal and other expenses connected with the partnership changes were due for payment on 30 April 19 2.
Required: Prepare: a. Upp and Downes profit and loss appropriation account for the year to 31 March 19 2. b. Upp, Downe and Sides respective capital accounts sufficient to reflect all of the above transactions. and c. Downe and Sides balance sheet as at 1 April 19 2 immediately after all of the above transactions have been settled. (Detailed working should be submitted with your answer). SOLUTION (a) Upp and Downe Profit and loss appropriation account for the year ended 31 March 19-2 Net profit b/d Add interest on drawings Upp [3/12 x (10% x 20,000)] Downe [16/12 x (10% x 15,000)] Less: Interest on capital Upp [15% x 60,000] Downe [15% x 40,000 Less: Salary Downe Balance of profits shared in PSR Capital Upp (1/2) - Downe (1/2) 9,000 6,000 500 750 179,750 1,250 181,000 (15,000) 166,000 (16,000) 150,000 75,000 75,000 150,000 _____-
Lesson Seven
266
(b) Upp Appropriation - interest on drawings Salary Drawings Private expenses/goods Car Revaluation (deficit) (W1) [see workings after (c)] Loan (balancing figure) Balance c/d 500 20,000 500 10,000 20,000 103,000 _____154,000 Side 10,000 65,000 75,000 Capital Accounts Downe Balances b/d 750 Loan interest 12,000 Appropriation 15,000 -salary 400 -interest on capital -residual profit 20,000 88,850 137,000 Downe 30,000 58,850 88,850 Upp 60,000 10,000 9,000 75,000 Downe 40,000 16,000 6,000 75,000
______ 154,000 Side 75,000 75,000
______ 137,000 Downe 88,850 ____88,850
Goodwill written back (W2) Balances c/d
Balance b/d Cash
(c) Balance Sheet as at 1 April 19-2 Non current assets Current assets Stocks Debtors Cash (W3) Current liabilities Creditors [35,000 + 4,750] Working capital Net assets employed Financed by Capital Downe Side Loan Upp (W4) 5,000 180,000 __5,100 190,100 39,750 150,350 200,350 58,850 65,000 123,850 _76,500 200,350 50,000
267
Partnerships
Workings W1 Debtors Fixed assets (cost) Stocks Legal etc expenses Creditors Revaluation 201,000 Creditors 200,000 Provision for depreciation 3,500 Capital Upp (car) 4,750 Fixed assets 35,000 Stocks Debtors Goodwill ______ Balance c/d (deficit) 444,250 40,000 _____ 40,000 W2 Revaluation Goodwill 40,000 Capital -Downe (75%) _____ -Side (25%) 40,000 30,000 10,000 40,000 Capital -Downe (1/2) -Upp (1/2) 29,250 90,000 10,000 50,000 5,000 180,000 40,000 40,000 444,250 20,000 20,000 40,000
Balance b/d
W3 Cash Balance b/d Capital -Side Bal b/d W4 Loan - Upp Cash Balance c/d 76,500 76,500 153,000 Balance b/d Balance b/d Capital -Upp 50,000 103,000 153,000 76,500 6,600 75,000 81,600 5,100 Loan -Upp [1/2 x 153,000] Balance c/d 76,500 5,100 81,600
Lesson Seven
268
REINFORCEMENT QUESTIONS QUESTION ONE 1. K. Kimeu and M. Maingi are in partnership as manufactures of Tick Toys, Kimeu being responsible for the factory and Maingi for the sales. All completed toys are transferred from the factory to sales department at agreed price. Profits are shared on the following basis: Factory Sales Department Kimeu 80% 40% Maingi 20% 60% The following trial balance has been extracted from the books at 31 March 1992: Sh. Sh. Freehold factory at cost 1,053,750 Factory plant, at cost 843,750 Provision for depreciation 1 April 1991 151,250 Delivery van, at cost 401,250 Provision for depreciation 1 April 1991 86,250 Stocks at 1 April 1991 Raw materials 100,700 Work-in-progress 85,000 Toys completed (30,000 at Sh.40) 1,200,000 Sales (45,500 toys) 2,775,500 Purchases of raw materials 716,250 Factory wages 375,500 Sales department wages 150,750 Expenses: Factory 301,750 Sales Department 250,500 Provision for doubtful debts 1 April 1991 40,000 Trade debtors and creditors 450,000 150,000 Bank overdraft 176,200 Capital accounts: Kimeu 1,400,000 Maingi 1,425,000 Drawings: Kimeu 150,000 Maingi 125,000 6,204,200 6,204,200
269
Partnerships
Additional information: i 38,000 toys at Sh.45 each were manufactured and transferred to Sales Department during the year. Tys in stock at the end of the year were to be valued at Sh. 45 each. Stock of raw materials was Sh.79.50 and work-in-progress was valued at prime cost of Sh.126, 250 at 31 March 1992. ii Accrued expenses outstanding at 31 March 1992: Factory Sales Department Sh. Sh. Expenses 52,250 27,000 Factory wages 7,000 iii Provision for depreciation is to be made as follows: - Factory plant 10% p.a. on cost - Delivery van 20% p.a. on cost iv The general provision for bad debts is to be maintained at 10% of the trade debtors.
Required: Manufacturing, trading and profit and loss accounts for the year ended 31 March 1992 and a balance sheet as at that date. (20 marks) QUESTION TWO Amis, Lodge and Pym were in partnership sharing profits and losses in the ratio 5:3:2. The following trial balance has been extracted from their books of accounts as at 31 March 19-8: Bank interest received Capital accounts (as at 1 April 19-7): Amis 80,000 Lodge 15,000 Pym 5,000 Carriage inwards 4,000 Carriage outwards 12,000 Cash at bank 4,900 Current accounts: Amis 1,000 Lodge 500 Pym 400 Discount allowed 10,000 Discount received 4,530 Drawings: Amis 25,000 Lodge 22,000 Pym 15,000 Motor vehicles: 80,000 Accumulated depreciation (at 1 April 19-7) 20,000 Office expenses 30,400 Plant and machinery: At cost 100,000 Accumulated depreciation (at 1 April 19-7) 36,000 Provision for bad and doubtful debts (at 1 April 19-7) 420
Lesson Seven
270
Purchases Rent, rates, heat and light Sales Stock (at 1 April 19-7) Trade creditors Trade debtors
225,000 8,800 404,500 30,000 16,500 14,300
1. 2.
3. 4. 5.
583,300 583,300 Additional information: Stock at 31 arch 19-8 was valued at 35,000. Depreciation on the fixed assets is to be charged as follows: a. Motor vehicles 25% on the reduced balance b. Plant and machinery 25% on the original cost. There were no purchases or sales of fixed assets during the year to 31 March 19-8. The provision for bad and doubtful debts is to be maintained at a level equivalent to 5% of the total trade debtors as at 31 March 19-8. An office expense of 405 was owing at 31 March 19-8, and some rent amounting to 1,5000 had been paid in advance as at that date. These items had not been included in the list of balances shown in the trial balance. Interest on drawings and on the debit balance on each partners current account is to be charged as follows: Amis 1,000 Lodge 900 Pym 720
6. According to the partnership agreement, Pym is allowed a salary of 13,000 per annum. This amount was owing to Pym for the year to 31 March 19-8, and needs to be accounted for. 7. The partnership agreement also allows each partner interest on his capital account at a rate of 10% per annum. There were no movements on the respective partners capital accounts during the year to 31 March 19-8, and the interest had not been credited to them as at that date. Required: a) Prepare the Partners trading, profit and loss account for the year ended 31 March 19-8 b) The partners current accounts and a balance sheet as at 31 March 19-8 QUESTION THREE Amber and Beryl are in partnership sharing profits in the ratio 60:40 after charging annual salaries of 20,000 each. The regularly make up their accounts to 31 December each year. On July 1996 they admitted Coral as a partner and agreed profits shares from that date of 40% Amber, 40% Beryl and 20% Coral. The salaries credited to Amber and Beryl ceased from 1 July 1996.
271
Partnerships
The partnership trial balance at 31 December 1996 was as follows: Capital accounts as at 1.1.96: Amber Beryl Capital account Coral (see note (d) below) Current accounts as at 1.1.96 Amber Beryl Drawing accounts Amber Beryl Coral Loan account Amber Sales Purchases Stock 1.1.96 Wages and salaries of staff Sundry expenses Provision for doubtful debts at 1.1.96 Freehold land at cost (see not (e) below) Buildings: cost Aggregate depreciation 1.1.96 Plant, equipment and vehicles: cost Aggregate depreciation 1.1.96 Trade debtors and creditors Cash at bank 280,000 210,000 140,000 7,000 6,000 28,000 24,000 15,000 50,000 2,000,000 1,400,000 180,000 228,000 120,000 20,000 200,000 250,000 30,000 240,000 420,000 38,000 3,143,000 50,000 350,000 3,143,000
In preparing the partnership accounts the following further information is to be taken into account: a) Closing stock at 31 December 1996 was 200,000 b) Debts totaling 16,000 are to be written off and the provision for doubtful debts increased by 10,000. c) Provision is to be made for staff bonuses totaling 12,000. d) The balance of 140,000 on corals capital account consists of 100,000 introduced as capital and a further sum of 40,000 paid for a 20% share of the goodwill of the partnership. The appropriate adjustments to deal with the goodwill payment are to be made in the capital accounts of the partners concerned, and no goodwill account is to remain in the records. e) It was agreed that the freehold land should be revalued upwards on 30 June prior to the admission of Coral from 200,000 to 280,000. The revised value is to appear in the balance sheet at 31 December 1996. f) Ambers loan carries interest at 10% per annum and was advanced dot the partnership some years ago. g) Provide depreciation on the straight-line basis on cost as follows: Buildings 2% Plant, equipment and vehicles 10% h) Profits accrued evenly during the year.
Lesson Seven
272
Require: a) Prepare a trading account, profit and loss account and appropriation account for the year ended 31 December 1996 and a balance sheet as at that date. (17 marks) b) Prepare the partners capital accounts and current accounts for the year in columnar form. (7 marks) (Total: 24 marks) QUESTION FOUR Duke and Earl are in partnership operating a garage business named Aristocratic Autos. In addition to selling petrol and oil, the garage has a workshop where car repairs and maintenance are carried out and also a small showroom form which new and second hand cars are sold. For accounting purposes, each of these three activities is treated as a separate department. At 30th September 1986 balances extracted from the ledgers of Aristocratic Autos comprised: Cash sales: Workshop (repair charges) Petrol and oil Showroom (car sales) Credit sales: Workshop (repair charges) Petrol and oil Showroom (car sales) Stocks (at 1 October 1985): Workshop (repair materials) Petrol and oil Showroom (cars) Credit purchases: Workshop (repair materials) Petrol and oil Showroom (cars) Fixed assets (at 1 October 1985): *Freehold buildings: Workshop Petrol and oil Showroom Plant, equipment and vehicles: Workshop Petrol and oil Showroom Provisions for depreciation (at 1 October 1985): Freehold buildings: Workshop Petrol and oil Showroom *Note Freehold held in perpetuity Plant, equipment and vehicles: Workshop Petrol and oil Showroom Fixed asset acquisitions during year (at cost): 32,125 32,964 8,500 65,892 41,252 81,914 1,932 3,018 20,720 23,860 41,805 52,100 12,600 14,200 38,000 65,180 22,900 17,450 5,060 7,100 19,390 48,254 17,077 9,451
273
Partnerships
Plant and equipment: Workshop Petrol and oil Showroom Fixed asset disposal proceeds during the year (see note (3)): Plant and equipment: Workshop Salaries: Showroom Rates Electricity General expenses Wages: Direct: Workshop Petrol and oil Indirect: Workshop Showroom Creditors: Workshop Petrol and oil Showroom Bank/Cash: Workshop Petrol and oil Showroom Debtors: Workshop Petrol and oil Drawings: Duke Earl Current accounts (at 1 October 1985) (credit balances): Duke Earl Capital accounts: Duke Earl
26,210 4,250 1,060
5,200 10,200 26,738 9,453 10,692 34,050 5,602 6,810 4,160 4,225 5,602 15,250 316 1,605 30,470 1,365 537 12,190 9,740 9,750 10,477 50,000 40,000
Lesson Seven
274
Notes at 30 September 1986 1) Stocks at 30 September 1986: Workshop 2,752 Petrol and oil 2,976 Showroom 25,310 2) Depreciation is calculated using the straight-line method (assuming no residual value) and is applied to the original cost of the asset at eh end of the financial year, using the following rates: % Freehold buildings 20 Plant, equipment and vehicles 20 The depreciation charges for the current year have not yet been posted to the accounts. The freehold buildings are temporary structures with a five year life. 3) No entries have yet been made to transfer the cost (19,500) and accumulated depreciation (15,633) of the workshop plant sold during the year. 4) Accruals at 30 September 19861 Wages: Direct: Workshop 113 Petrol and oil 83 Indirect: Workshop 214 Showroom 231 Electricity 517 General expenses 1,304 5) Prepayments at 30 September 1986 Rates 13,300 6) Rates and electricity are apportioned over departments on the basis of the original cost of freehold buildings at the end of the current financial year. 7) General expenses are apportioned over departments on the basis of turn over for the current year. 8) Duke and Earl are credited with interest on their respective capital account balances at the rate of 5% per annum. Required: Prepare, using separate columns for each department and the business as a whole; a) A departmental trading and profit and loss account for Aristocratic Autos for the year ended 30 September 1986. (20 marks) b) A departmental balance sheet for Aristocratic Autos as at 30 September 1986. (14 marks) (Total: 34 marks)
275
Partnerships
QUESTION FIVE Reg, Sam and Ted are in partnership, sharing profits and losses equally. Interest on capital and partnership salaries is not provided. The position of the business at th end of its financial year is: Capital accounts: Reg Sam Ted Current Accounts: Reg Sam Ted (debit) Creditors Balance Sheet 30 June 19-6 Buildings 9,000 Equipment 8,000 Stock 8,000 Debtors 25,000 Bank 140 200 340 100 240 ___820 26,060 _____ 26,060 17,000 3,300 900 2,020 2,840
Reg died suddenly on 31 October 19-6. The partnership agreement provides that in the event of the death of a partner the sum to be paid to his estate will be the amount of his capital and current account balances at the last financial year-end adjusted by his share of profit or loss since that date together with his share of goodwill. A formula for calculation of goodwill is given, and its application produced a figure of 7,500. no goodwill account is to remain in the books after any change of the partnership constitution. The stock value at 31 October has been calculated and all other accounts balanced off, including provisions for depreciation, accrued expenses and prepaid expenses. This results in the following position at 31 October. buildings Equipment (including additions of 400) Stock Debtors Bank balance Creditors 17,000 3,480 1,100 2,230 3,370 980
There were no additions to, or reductions of, the capital accounts during the four months, but the following drawings have been made: Reg Sam Ted 2,000 1,600 1,800
Lesson Seven
276
It has also been agreed that the share of a deceased partner should be repaid in three equal installments, the first payment being made as on the day after the day of death. The surviving partners agree that Abe (son of Reg) should be admitted as a new partner with effect from 1 November, and it is agreed that he will bring into the business 4,000 as his capital together with a premium for his share of the goodwill (using the existing valuation). The new profit-sharing agreement is: Sam, two-fifths; Ted, tow-fifths; and Abe one-fifth. Show the partnership Balance Sheet as at 1 November 19-6, on the assumption that the above transactions have been completed by that date.
277
Partnerships
COMPREHENSIVE ASSIGNMENT No.3 TO BE SUBMITTED AFTER LESSON 7 To be carried out under examination conditions and sent to the Distance Learning Administrator for marking by the College. EXAMINATION PAPER. ANSWER ALL QUESTIONS QUESTION ONE The Dohray Amateur Musical Society has a treasurer who is responsible for receipts and payments, which he records in cash and bankbooks. Periodically, these books are handed over to the firm of certified accountants that employs you. One of your tasks is to prepare the final accounts of the Society. As a preliminary step, you have prepared the receipts and payments account (rounded to the nearest 1) for the year ended 31 May 1985. This is shown below, together with the explanatory notes which the treasurer has supplied to enable you to understand the nature o f some of the items. Dohray amateur Musical Society Receipts and Payments Account For the year ended 31 May 1985 Receipts Opening balances b/d Debtors: members Joining fees (note 1) Annual subscriptions (Note 2) Annual concert (note 3) Takings Sales of goods (note 4) Musical instruments Prize moneys (note 7) Sponsorship grant (Note 5) Refreshment sales Raffle profits PAC grants (note 6) Revenue Capital Transfers from cash a/c Cash Payments Bank 31 309 Creditors: trade Fixed assets (note 4) 190 160 Musical instruments Trophies 285 70 Creditors: trade Purchase for resale 1,791 (Note 4) Sheet music 287 Annual concert (note 3) 190 Hall booking fees Printing of publicity 300 Posters 113 Hire professional 64 Soloists Musicians 100 Adjudication fees 400 Musical Festivals (note 7) 2,910 Entrance fees Hire of buses Honoraria (note 8)
TIME ALLOWED: THREE HOURS.
Cash
Bank 522 83
118 490 112 236 174 250 281
Lesson Seven
278
Secretary Treasurer R.M.F.C affiliation fee (Note 9) Rent of societys premises (Note 10) Refreshment purchases Bank charges Sundry expenses Transfers to bank a/c Closing balances c/d 3,091 4,249
150 100 72 510 72 42 60 2,910 49 3,091 723 4,249
Explanatory notes supplied by the treasurer 1) On joining the Society, members pay a non-returnable fee of 10 (before 1 June 1982, the fee had been ). It has been found from experience that, on average, members remain in the Society for five years. On this basis, one fifth of each joining fee is credited to Income and Expenditure account each year. New members statistics are During the year Ended 31 May 1981 1982 1983 1984 1985 Number of new members No. 20 24 32 27 35 Joining fees in Suspense at 31 May 1984 20 48 192 216 Nil 476
2) Annual subscriptions are due on 1 June each year. It is Societys policy to credit these to income and expenditure account on an actual receipts basis, not an accruals basis. However, if subscriptions are received in advance, the amounts are credited to income and expenditure account for the year, which they are paid. 3) The Societys major money raising event is its annual public concert. This is given in a large hall, which the Society hires. The society also hires professional musicians and soloists and has to pay the fees of the adjudicators (judges). 4) The society buys trophies (silver bowls and shield) to present to the winners of individual musical items at the annual concert. It also buys musical instruments some of which are for use by the members and others for resale to the members. Musical scores and sheets are also bought for resale to the members. 5) A local building company has given a grant to the Society for a period of three years in return for publicity. This sponsorship grant was received in full on 1 June 1984 and is being credited to income and expenditure account in equal installments in each o the three years to 31 May 1987.
279
Partnerships
6) The performing Arts Council (PAC) has awarded the Society an annual grant towards the running costs. In addition the PAC makes capital grants. The societys policy is to hold capital grants in suspense and to release each years grant to income and expenditure account over a period of five years, from the year of grants onwards. At 31 May 1984 capital grants held in suspense were analyzed as follows: In respect of year Ended 31 May 1981 1982 1983 1984 Capital grants Suspense 30 70 120 120 340
7) Throughout the year, the Society competes at various musical festivals. Cash prizes won by individual members are retained by the Society and credited to income and expenditure account in order to reduce the cost of attending the festivals. 8) The offices of secretary and treasurer are unpaid but the society gives each of them an ex-gratia (honorary) cash award, termed an honorarium. 9) In order to participate in the musical festivals, the Society has to be affiliated to the Regional Musical Festival Community (RMFC). The annual fee, which has remained the same for a number of years, is paid on 1 March in each year. 10) The Society pays rent for its premises. The rental, which is inclusive of rates, heating, lighting, cleaning etc. is reviewed annually on 31 March. The payment shown in the receipts and payments account represents quarterly payments in advance, as follows: 1984 30 June 30 September 31 December 1985 31 March Payment 120 120 120 120 150 510
The treasurer supplied further information as follows: 1) Creditors at 31 May Fixed assets Musical instruments Trophies Purchases for resale Sheet music Musical instruments 2) Subscriptions Payments in advance included in the actual receipts for the year
1984 79 23 14 45 30
1985 119 13 20 39 40
Lesson Seven
280
3) Stocks at 31 May Goods for resale Sheet music 31 Musical instruments 70 Refreshments not brought into account on the grounds that It is not material in amount 4) Fixed assets (at cost) at 31 May musical instrument Trophies There were no fixed asset disposals during the year 1,378 247
52 94
5) Provision for depreciation at 31 May Musical instruments 704 Trophies 96 Depreciation is calculated on the cost of these assets at the end of the financial year. The straightline method is employed using the following assumed asset lives. Musical instruments Trophies 5 years 10 years
Required: Prepare for the Dohray Amateur Musical Society a) The Income and Expenditure account for year ended 31 May 1985, showing the surplus or deficit on each of the activities: and b) The Balance Sheet at that date. Note: WORKINGS are an integral part of the answer and must be shown. (34 marks) QUESTION TWO A client of the firm of accountants by which you are employed is interested in buying a road transport business from the widow of its deceased owner. The senior partner of the practice is investigating various aspects of the business and has delegated to you the task of discovering the amount of investment in vehicles at the end of each of the financial years ended 30 September 1980 to 1983 inclusive. The business had commenced operations on 1 October 1979. The only information available to you is the fact that the owner calculated depreciation at a rate of 20% per annum, using the Reduction Balance method, based on the balance at 30 September each year, and copies of certain ledger accounts which are reproduced below: Provision for depreciation of vehicles 1980 1 Oct. Balance b/ 1981 57,600 30 Profit and loss Sept. 57,600 32,000 25,600 57,600
1981 30 Sept.
Balance c/d
281
Partnerships
1982 30 Sept. Disposals Balance c/d 1 Oct. 10,800 1982 73,440 30 Sept. Balance b/d Profit and loss includes 10,000 (depreciation on 1982 acquisitions) _____ 84,240
57,600 26,640
_____ 84,240
1983 30 Sept. Disposals Balance 29,280 1 Oct. 79,328 1983 30 Sept. Balance b/d Profit and loss (includes 20,000 Depreciation on 1983 acquisitions) _______ 108,608 1 Oct. Disposals 1982 30 Sept. 30,000 Balance b/d
73,440 35,168
______ 108608 79,328
1982 30 Sept.
Vehicles (vehicles Originally acquired On 1 October 1979)
Provision for Depreciation Bank Profit and loss 10,800 16,000 3,200 ______ 30,000
______ 30,000 1983 30 Sept. Vehicles (vehicles Originally acquired On 1 October 1983 300 Sept. 60,000 Provision for Depreciation Bank
29,280 42,000
Lesson Seven
282
1979) Profit and loss
11,280 ______ 71,280 ______ 71,280
Required: a) Calculate the cost of asset, vehicles, held by the business at 30 September in each of the years 1980 to 1983 inclusive (4 marks) b) Show the detailed composition of the charge for depreciation of the vehicles to profit and loss account at 30 September 1981, 1982 and 1983. (9 marks) All workings must be shown. (13 marks)
QUESTION THREE The trial balance of Happy Bookkeeper Ltd, as produced by its bookkeeper includes the following items: Sales ledger control account Purchase ledger control account Suspense account (debit balance) You have been given the following information: i. ii. iii. iv. v. vi. vii. viii. ix. x. xi. The sales ledger debit balances total 111,111 and the credit balances total 1,234. The purchase ledger credit balances total 77,777 and the debit balances total 1,111. The sales ledger includes a debit balance of 700 for business X, and the purchase ledger includes a credit balance of 800 relating to the same business X. Only the net amount will eventually be paid. Included in the credit balance on the sales ledger is a balance of 600 in the name of H. Smith. This arose because a sales invoice for 600 had earlier been posted in error from the sales daybook to the debit of the account of M. Smith in the purchase ledger. An allowance of 300 against some damaged goods had been omitted from the appropriate account in the sales ledger. This allowance had been included in the control account. An invoice for 456 had been entered in the purchase daybook as 654. A cash receipt from a credit customer for 345 had been entered in the cashbook as 245. The purchase daybook had been overcast by 1,000. The bank balance of 1,200 had been included in the trial balance, in error, as an overdraft. The bookkeeper had been instructed to write off 500 from customer Ys account as a bad debt, and to reduce the provision for doubtful debts by 700. By mistake, however, he had written off 700 from customer Ys account and increased the provision for doubtful debts by 500. The debit balance on the insurance account in the nominal ledger of 3,456 had been included in the trial balance as 3,546. 110,172 78,266 2,315
Required: Record corrections in the control and suspense accounts. Attempt to reconcile the sales ledger control account with the sales ledger balances, and the purchase ledger control account with the purchase ledger balances. What further action do you recommend? (25 marks)
283
Partnerships
QUESTISON FOUR Ray Dyo, Harry UII and Val Vez are in partnership, trading under the name of Radtel Services, as radio and television suppliers and repairers, sharing profits and losses in the ratio one half, one third and one sixth, respectively. Val Vez works full-time in the business with responsibility for general administration for which she receives a partnership salary of 4,000 per annum. All partners receive interest on capital at 5% per annum and interest on any loans made to the firm, also at 5% per annum. It also had been agreed that Val Vez should receive not less than 4,000 per annum in addition to her salary. Any deficiency between this guaranteed figurer and her actual aggregate of interest on capital, plus residual profit (or less residual loss) less interest on drawings, is to be borne by Dyo and UII in the ratio in which they share profits and losses; such deficiency can be recouped by Dyo and UII at the earliest opportunity during the next two consecutive years provided that Val Vez does not receive less than the guaranteed minimum described above. During the year ended 30 September 1983, Dyo and UII had jointly contributed a deficiency of 1,500. Radtel Services rents two sets of premises - one, a workshop where repairs are carried out, the other, a shop from which radio and television sets are sold. The offices are situated above the shop and are accounted for as part of the shop. The workshop and shop are regarded as separate departments and managed, respectively, by Phughes and Sokkitt who are each remunerated by a basic salary plus a commission of one ninth of their departments profits after charging their commission. On 30 September 1984, the trial balance of the firm was: Stocks at 1 October 1993: Shop (radio and television sets) Workshop (spares, components etc.) Purchases: Radio and television sets Spares, components etc. Turnover: Sales of radio and television sets Repair charges Wages and salaries (employees): Shop and offices Workshop Prepaid expenses (at 30 September 1984) Accrued expenses (at 30 September 1984) Provision for doubtful debts at 1 October 1983 Rent and rates: Shop and offices Workshop Stationery, telephones, insurance: Shop and offices Workshop Heating and lighting: Shop and offices
19,750 8,470 155,430 72,100 232,600 127,000 54,640 18,210 640 3,160 920 7,710 8,450 2,980 1,020 4,640
Lesson Seven
284
Workshop Debtors Creditors Bank Cash Other general expenses: Shop and offices Workshop Depreciation: Shop and offices (including vehicles) Workshop Shop fittings (cost) Workshop tools and equipment (cost) Vehicles (cost) Discount received: Shop Workshop Bank loan (repayable in 1988) Loan from Harry UII Capital Accounts: R. Dyo H. UII V. Vez Current Accounts (after drawings have been debited): R. Dyo H. UII V. Vez Loan interest: Bank loan Loan from H. UII Provision for depreciation: Shop fittings Workshop tools and equipment Vehicles
3,950 4,460 15,260 48,540 960 3,030 2,830 2,400 2,580 17,060 55,340 27,210 420 390 15,000 10,000 40,000 40,000 20,000 290 1,040 920 2,400 500 3,190 10,020 5,670 525,590 525,590
The following matters are to be taken into account: 1) 2) 3) 4) 5) 6) 7) Managers commissions. Partnership salary (Vez). Interest on partners capital accounts (these have not altered during the year). Interest on partners drawings; Dyo 70; UII 30; Vez 20. Closing stocks: shop 31,080; workshop 10,220. Provision for doubtful debts at 30 September 1984, 540. Residual profits/Losses.
N.B. Loan interest and the movement in the provision for bad debts are regarded as shop items.
285
Partnerships
Required: a) Prepared columnar departmental trading and profit and loss accounts and a partnership appropriation account for he year ended 30 September 1984 and the partnership balance sheet at that date. (21 marks) b) Complete the posting of the partners current accounts for the year. (4 marks) (25 marks) QUESTSION FIVE Ernie is a building contractor, doing repair work for local householders. His wife keeps some accounting records but not on a double-entry basis. The assets and liabilities of the business at 30 June 1997 were as follows: Assets Plant and equipment: cost Depreciation to date Motor Van: cost Depreciation to date Stock of materials Debtors Rent of premises paid in advance to 30 September 1997 Insurance paid in advance to 31 December 1997 Bank balance Cash in hand Liabilities Creditors for supplies Telephone bill owing Electricity owing 12,600 5,800 9,000 6,500 14,160 9,490 750 700 1,860 230 3,460 210 180 follows: Cash Bank 83,990 3,600 1,600 8,400 12,800 860 890 1,280 8,000 400 24,040 890 101,130 48,260 29,800 191,880
His cash and bank transactions for the year from 1 July 1997 to 30 June 1998 are as Cash and Bank summary Cash Bank Payments Opening balances 230 1,860 Suppliers Receipts from customers 52,640 150,880 Rent of premises Loan received 10,000 Insurance (to 31.12.98) Proceeds of sale of vehicles Purchase of plant and equipment Held at the beginning of year 3,000 Purchase of new vehicle Cash paid into the bank 24,040 Telephone Cash withdrawn from bank 48,260 Electricity Closing balance 2,100 Wages of repair staff Miscellaneous expenses Drawings by Ernie Receipts Refund to customer Cash paid into bank Cash withdrawn from bank Closing balance 101,130 191,880
68,200
Lesson Seven
286
The following further information is available 1) Plant and equipment is to be depreciated at 25% per annum on the reducing balance with a full years charge in the year of purchase. 2) The new motor vehicle was purchased on 1 January 1998. Ernies depreciation policy is to charge depreciation at 25% per annum on the straight-line basis with a proportionate charge in the year of purchase but not in the year of sale. 3) The rent of the premises was increased by 20 % from 1 October 1997. 4) The loan of 10,000 was obtained from Ernies brother on 1 April 1998. It carries interest at 10% per annum, payable on 30 September and 31 March. 5) At 30 June 1998, Ernie owed the following amounts: Suppliers 4,090 Telephone 240 Electricity 220 Miscellaneous expenses 490 6) At 30 June 1998, amounts due from customers totaled 10,860. Of this amount, Ernie considered that debts totaling 1,280 were bad and should be written off. 7) Stock of materials at 30 June was 12,170 8) Ernie agreed to pay his wife 5000 for her assistance with his office work during the year. This amount was actually paid in August 1998. Required: Prepare Ernies trading profit and loss account for the year ended 30 June 1998 and a balance sheet as at that date.
END OF COMPREHENSIVE ASSIGNMENT No.3
NOW SEND YOUR ANSWERS TO THE DISTANCE LEARNING CENTRE FOR MARKING
287
Company Accounts
LESSON EIGHT
COMPANY ACCOUNTS
Introduction: COMPANY ACCOUNTS: Limited companies come into existence because of the growth in size of business and the need to have many investors in the business. Partnerships were not suitable for such businesses because the membership is limited to 20 persons. Types of companies There are 2 principle types of companies: Private companies These have the words limited at the end of the name. Being private, they cannot invite the members of the public to invest in their ownership. Public companies There much larger in size as compared to private companies. They have the words public limited company at the end of their name. They can invite the members of the public to invest in their ownership and the companies may be quoted on the stock exchange. Share capital of a company. The owners interest in a limited company consists of share capital. The share capital is divided into shares. The investor will then pay for and be issued with the shares and therefore, they become owners. Each share has a flat value called Par value/face value/nominal value. (e.g.) If a company decides to set up a share capital of Sh. 200,000, it may decide to issue: 200,000 shares of Sh. 1 each per value. 100,000 shares of Sh. 2 each per value. 400,000 shares of Sh. 50 each per value. There are 2 main types of share capital Preference share capital This is made up of preference shares and a preference share carries the right to a final dividend, which is expressed as a percentage of their par value. E.g. 10% preference shares. Preference shares do not carry a right to vote and therefore no control in the company. Ordinary Share capital These are the most common shares. They carry no right to a fixed dividend but are entitled to residual value of the business during winding up, and all profits after the claim on all of the preference dividend have been paid. The more the no. of ordinary share held, the higher the control.
Lesson Eight
288
Share capital may also have the following meaning: Authorized share capital Also called, registered or nominal capital. Is the total of the share capital which the company is allowed to issue to shareholders. A company cannot issue more shares than the amount that is authorized. Issued share capital This is the total of the share capital actually issued to the shareholders. Called up share capital This is the amount the shareholders have been asked to pay where the amount of capital required is less than the issued share capital. (e.g.) If a firm issues ordinary shares of 1 each and request the shareholders to pay 60p. Assuming that the issued 100,000 shares, then the called up share capital will be: 60p 100,000 = 60,000 Uncalled share capital This is part of the issued share capital for which the company has not requested for payment and therefore these amounts will be received in the future. In the above (e.g.) because the firm had not requested for 40p, therefore the uncalled capital is 40p 100,000 = 40,000. Paid-up share capital This is the total of the share capital, which has been paid for by the shareholders. Illustration A limited has an authorized share capital of 200,000 shares of 1 each out of which only 150,000 share have been issued, Although the firm requested the shareholders to pay 80p per share, the shareholders were able to pay 50p per share. Required: Determine the: Authorized share capital Issued share capital Called up share capital Uncalled up share capital Paid up share capital Authorized share capital 200,000 = 200,000 Issued share capital 150,000 1 = 150,000 Called up share capital 150,000 80p = 120,000 Uncalled up share capital 150,000 20 p = 30,000 Paid up share capital 150,000 50p = 75,000 The principal distinctions between unlimited partnerships and limited companies are:
289
Company Accounts
Unlimited Partnerships No separate Legal Entity apart from its members
Limited Companies Separate legal entity, which is not affect by changes in its membership. A company may contract, sue or be sued in its own name. If the company is limited by share, each shareholder is limited to the amount he has agreed to pay the company for share allotted. A limited company must have at least 2 members. The maximum number of shares is restricted to the companys authorized share capital. Rights to management are delegated to directors who alone can act on behalf of and bind the company. Copies of accounts must be registered with the Registrar of Companies A company is required to have a memorandum and articles of association which defines powers and duties of directors. A company is subject to the Companies Act the provisions of which cannot be varied. The authorized share capital is fixed by the memorandum of association. It can be altered by passing ordinary resolution or by the court. In public companies shares are freely transferable. In private companies share transfer are subject to any restrictions imposed by the articles of association. A company is required to keep specialized accounting records and is subject to compulsory audit.
Liability of each member for debts of the firm is unlimited. Number of partners limited to 20 except for professional firms.
Every partner can normally take part in the management of the business. He can legally bind the firm by his action. Copy of accounts need not be filed with the Registrar of Companies Although a written Partnership deed is desirable it is not mandatory. A partnership is subject to the partnership Act which can be varied by mutual agreement. The partners contribute the capital by agreement. The amount need not be fixed. A share in a partnership cannot be transferable except by the consent of all partners. A partnership is not obliged to keep statutory books of account and an audit is not compulsory.
Format Of Final Account The P & L of a company, is the same as that of a sole trader, but there are additional expenses that are unique to the company and therefore, they should be included in the P & L A/C. (e.g.) Directors fees salaries and other expenses Audit fees Amortization e.g. goodwill
Lesson Eight
290
Debenture interest In addition to the P & L A/C, just like a partnership has an appropriation A/C which shows the allocation of the net profit for the period. Therefore, the format will be as shown: Format for Company Accounts B Limited Trading, profit and loss and Appropriation Account for the year ended 31.12 Sales x Less Returns inwards (x) x Less Cost of Sales x Opening Stock Purchases x Add Carriage in x x x Less purchase returns (x) x Less Closing stock (x) (x) x Gross Profit x Add incomes x Discount received x Profit on disposal (sale of Assets) x Income from investment (can also be shown below) x Other incomes e.g. interest received from bank x x Less Expenses x Other expenses x Directors salaries/fees/---x Audit fees x Debenture Interest (x) Amortization of good will x Operating profit for the period x Add investment income x Profit before tax x Taxation: Corporation tax x Transfer to deferred tax x Under or over provision (x) x Profit after tax (x) Less: transfer to the general reserve x Less: Dividends x Preference dividend: Interim paid x Final proposed x x Ordinary dividend: Interim paid (x) x Final proposed x Retained profit for the year x Retained profit b/f x Retained profit c/d
291
Company Accounts
B Limited Balance sheet as at 31.12 Non current Assets Land & Building Plant and Machinery Fixtures, Furniture & Fittings Motor vehicle Intangible Assets Goodwill Copyrights, patents (Longterm) Investments (mkt value sh x) Current Assets Stock Debtors Less provision for bad debts Prepayments (Short term) Investments Cash at bank Cash in hand Current liabilities Bank overdraft Creditors Accruals Interest payable(debenture interest) Tax payable Dividends payable Financed by Authorized share capital 100,000 ordinary shares of 1 each 100,000 preference shares of 1 each Issued and Fully paid 80,000 ordinary shares of 1 each 50,000 10% preference shares of 1 each Capital Reserves Share premium Revaluation Reserve Capital Redemption Reserve Revenue Reserves General Reserve Profit and loss A/C Deffered tax A/C Non Current Liabilities 10% debenture x x x x x x x (x) x x x x x x x x x x x x x x (x) (x) (x) (x) x (x) (x) x x x x x x x x x x
x x x x x x
(x)
x x x x x (x) x x x
x x x x
x
Lesson Eight
292
Other Long term Loans
x x
Directors salaries: Salaries, fees and other expenses in relation to the directors are expenses as far as company accounts are concerned. This is different from that of Partnerships & Sole traders which are shown as appropriations expenses. Audit fees All companies are required to prepare the accounts which should be audited and therefore any fees paid in relation to audit and accountancy is an expense. Debenture interest Loans taken up by companies are called debentures. The interest paid on these loans are charged as an expenses and unpaid amount are shown as current liabilities in the business. The debenture is classified under non-current liability. Corporation tax Companies pay corporation tax on the profirs they earn. This is shown in the accounts because a company is a separate legal entity unlike for sole traders and partnerships whose tax is shown as drawings. The tax is listed under those 3 items as shown in the appropriation (under/over provision for previous period, transfer to deferred tax corporation tax for the year). The under provision and corporation tax relate to direct liability to the government and therefore is a deduction from the net profit for the period . Transfer to deferred tax is to cater for future possible tax liability. Assume that a firm had estimated that the corporation tax for the year ended 31.12.99 is 150,000. In 2000, the liability is now agreed at 160,000, which the company pays and at the end of the year 2000, the company estimates that the tax liability is 140,000. Prepare a tax A/C and show the amount to be deducted as tax for the year (ignore deferred tax). (e.g.) Cashbook Bal c/d Under provision Corporation tax Taxation Account 160,000 140,000 300,000 Bal b/d Appropriation 150,000 150,000 300,000
10,000 (160 -150) 140,000
DIVIDENDS Shareholders are also entitled to a share of profits made by the company and this is because the shareholders do not make drawings from the company. A company may pay dividends in 2 stages during the cause of the financial period: Interim dividends Is paid part way --- the financial period. (e.g.) after the 6 ----Final proposed Is paid after the year-end or after the completion to final accounts. If a company pays in these 2 stages then the dividend section of the P & L appropriation should disclose interim paid and final proposed.
293
Company Accounts
CAPITAL RESERVES Amounts reflected in Capital reserves cannot be paid out or distributed to shareholders. The three types of capital reserves are: Share Premium: A share premium arises when accompany issues shares at a price that is more than the par value. The share Premium may be applied in: Paying un issued shares. Writing off preliminary expenses. Write off discounts on shares.
Example: A Ltd wishes to raise capital by issuing 100,000 ordinary shares at 1 each (per value) and the issue price (selling price) is 1.5 each. The following are the entries to be made in the A/C. Dr Cashbook (100,000 1.5) 150,000 Cr Ordinary shares capital (100,000 1) 100,000 Cr Sahre Premium A/C (100,000 0.5) 50,000 Issue of shares at a premium of 0.5 Revaluation Reserve: Any gain made on revaluation of non current Assets especially for Land and buildings. When company sills its property to realize the gain, the amount is transferred to the Profit and Loss Account. Capital Redemption Reserve: A reserve created after redemption or purchase of Preference shares without issuing new shares. The transfer is made from either the share premium or the profit and loss account. REVENUE RESERVES This can be distributed and includes the retained profits (P & L Accounts) and the General Reserves. Transfers are made from the Profits to the General reserves to provide for expansion or purchase of non current assets. The General Reserves can also be used to issue bonus Shares. DEBENTURE LOANS The term debenture is used when a limited company receives money on loan, and certificates called debenture certificates are issued to the lender. They are also called loan stock or loan capital. Debenture interest has to be paid whether profits are made or not. A debenture may either be redeemable of irredeemable. Redeemable is repayable at or by a particular date and irredeemable is payable when the company is officially terminated. BONUS SHARES Shares issued to existing shareholders free of charge. They are paid out from either the share premium, balance of retained profits of the General Reserves. A scrip issue is similar to bonus issue only that a scrip issue gives the shareholder the choice of receiving cash or stock dividends. In a bonus issue the shareholder has no choice but to take up the shares. Example A Ltd has 100,000 shares at 1 each to form an ordinary share capital of 100,000 and a balance on the share premium A/C of 50,000. It issues some bonus shares to existing shareholders at a rate of 1 share for every 5shares held. This amount is to be financed by the share premium. The entries will be as follows:
Lesson Eight
294
Shares to be issued: 100,000 1 =20,000 5 Dr share premium A/C [20,000 1 ] 20,000 Cr ordinary share capital 20,000 A bonus issue of 20,000 shares Balance sheet (extract) Ordinary shares of 1 Capital Reserves Share premium 120,000 30,000
Rights Issue A right issue is an option on the part of the shareholder given by the company to existing shareholders at a price lower than the market price. It involves selling ordinary shares to existing shareholders of the company on a prorata basis. When the rights are issued the shareholders have 2 options available. Buy the new shares and exercise their rights Sell the rights in the market, Ignore the rights. A rights issue therefore gives the shareholder the right (but not an obligation) to buy the new shares issued by the company. Example: A Ltd has a share capital of 200,000 trade up of 100,000shares of 2 each. The balance on the share premium is 60,000. Additional capital is raised by way of a right issue. The term are: For every 5 shares held in the company, a shareholder can buy 2 shares at a price of 2.5 per share. Required: The journal entries to reflect the above transaction assuming that all the shareholders exercise their rights and the relevant balance sheet extract. Shares to be issued 100,000 2 =40,000 shares 5 Dr cash book [40,000 2.5 ] 100,000 Cr Ordinary share capital [40,000 2 ] 80,000 Cr Share Premium [40,000 0.5 ] 20,000 Balance sheet (extract) 140,000 Ordinary shares @ 2 Capital Reserves Share premium 80,000 280,000
The following examples will illustrate the preparation of final Account for companies. Example 8.1 Just before you launch yourself into the question that follows remember that everything you have learnt about double entry bookkeeping and the presentation of year end accounts is valid in the context of companies, subject only to the points we have added in this session.
295
Company Accounts
The following is the trial balance of Transit Ltd at 31 March 19X8. Issued share capital (ordinary shares of 1 each) Leasehold properties, at cost Motor vans, at cost (used for distribution) Provision for depreciation on motor vans to 31 March 19X7 Administration expenses Distribution expenses Stock, 31 March 19X7 Purchases Sales Directors remuneration (administrative) Rents receivable Investments at cost Investment income 7% Debentures Debenture interest Bank interest Bank overdraft Debtors and creditors Interim dividend paid Profit and loss account, 31 March 19X7 75,000 2,500 1,000 7,650 10,000 12,000 138,750 206,500 25,000 3,600 6,750 340 15,000 1,050 162 31,000 1,260 730 24,100 42,000
17,852 311,122 311,122
You ascertain the following: All the motor vans were purchased on 1 April 19X5. Depreciation has been, and is to be, provided at the rate of 20% per annum on cost from the date of purchase to the date of sale. On 31 March 19X8 one van, which had cost 900, was sold for 550, as part settlement of the price of 800 of a new van, but no entries with regard to these transactions were made in the books. The estimated corporation tax liability for the year to 31 March 19X8 is 12,700. It is proposed to pay a final dividend of 10% for the year to 31 March 19X8. Stock at the lower of cost or net realizable value on 31 March 19X8 is 16,700. Required: Prepare, without taking into account the relevant statutory provisions: A profit and loss account for the year ended 31 March 19X8: A balance sheet at that date. (22 marks)
Lesson Eight
296
Solution: Transit Ltd Profit and Loss A/C for the year ended 31.3.19X8 Gross profit Profit on disposal of van Rent Receivable Less: Expenses Depreciation on motor vans Administration expenses Distribution expenses Debenture interest Bank interest Trading profit for the year Add investment income Profit before tax Taxation Profit after tax Less: Dividends Interim paid Final proposed Retained profit for the year Retained profit b/f Retained profit c/d 72,450 190 3,600 76,240
500 32,650 10,000 1,050 162 (44,362) 31,878 340 32,218 (12,700) 19,518 1,260 4,200 (5,460) 14,058 17,852 31,910
297
Company Accounts
Transit Ltd Balance sheet as at 31.3.19X8 Non-Current Assets Leasehold properties Motor vans Investments Current Assets Stock Debtors Current liabilities Bank overdraft Creditors Tax payable Proposed dividends Financed by: Authorized issued and fully paid 42000 ordinary share of 1 Revenue Reserves Profit and Loss A/C c/f Non-Current liabilities 7% Debentures 980 24,100 12,700 4,200 16,700 31,000 47,700 75,000 2,400 77,400 (960) 960 75,000 1,440 76,440 6,750 83,190
(41,980)
5,720 88,910 42,000 31,910 73,910 15,000 88,910
Workings Sales Less: Cost of sales Opening stock Purchases Less Closing stock Gross profit
206,500 12,000 138,750 150,750 (16,700) (134,050) 72,450
Motor Vehicle Depreciation Disposal 540 Bal b/d Bal c/d 960 P&L 1,500 Motor vehicle Bal b/f Disposal Cashbook 2,500 550 250 3,300 Disposal Bal c/d
1,000 500 1,500 900 2,400 3,300
Lesson Eight
298
Disposal P&L
Motor vehicle Disposal 900 Motor Vehicle 550 190 Depreciation 540 1090 1090
Example 8.2 The Following Trial Balance Was Extracted From The Books Of Collins Ltd At 31 December 19X5 Share capital authorized and issued: 80,000 ordinary shares of 1 each Freehold premises at cost Motor vans Balance 1 January 19X5 at cost Additions less sale proceeds Provisions for depreciation of motor vans to 31 December 19X4 Stock in trade 31 December 19X4 Balance at bank Provision for doubtful debts 31 December 19X4 Trade debtors and creditors Directors remuneration Wages and salaries Motor and delivery expenses Rates Purchases Sales Legal expenses General expenses Profit and loss account: balance at 31 December 19X4 You are given the following information.: Stock in trade, 31 December 19X5, 14,600. Rates paid in advance, 31 December 19X5, 140. Debts of 1,075 to be written off and the provision to be increased to 350. On 1 January 19X5, a motor van which had cost 680, was sold for 125. Depreciation provided for this van up to 31 December 19X4 was 475. Provide for depreciation of motor vans (including additions) at 20% of cost. The balance on legal expenses account included 380 in connection with the purchase of one of the freehold properties. viii. The directors have decided to recommend a dividend of 5%. Required: With particular emphasis on presentation, prepare a trading and profit and loss account for the year 19X5, and a balance sheet at 31 December 19X5, ignoring taxation. (24 marks) i. ii. iii. iv. v. vi. vii. 80,000 59,000 15,000 650 6,750 13,930 6,615 12,395 4,000 13,127 3,258 700 108,440 644 5,846 2,430 243,605 243,605 275 11,380
142,770
299
Company Accounts
Solution: Trading and profit and loss account for the year ended 31 December 19X5 Sales Opening stock Purchases Less: Closing stock Cost of goods sold Directors remuneration Wages and salaries Motor and delivery expenses Rates (700 - 140) Legal expenses (644 - 380) General expenses Bad debts Loss on disposal Depreciation Net profit Proposed dividend Retained profit brought forward Retained profit carried forward Balance sheet at 31 December 19X5 Non-Current Assets Freehold properties Motor vans Current Assets Stock Debtors and prepayments, less provision for doubtful debts Cash at bank Current liabilities Creditors Proposed dividends 11,380 4,000 15,380 16,945 82,126 Share capital Ordinary shares of 1 each Profit and loss account 80,000 2,126 82,126 59,380 15,095 74,475 ---(9,294) (9,294) 14,600 11,110 6,615 32,325 59,380 5,801 65,181 13,930 108,440 122,370 14,600 107,770 35,000 4,000 13,127 3,258 560 264 5,846 1,150 80 3,019 31,304 3,696 4,000 (304) 2,430 2,126 142,770
Lesson Eight
300
Workings Debtors Balance c/f Bad debts 1,075 Balance b/f 350 Profit and loss account 1,425 Motor vans Balance b/f Additions 15,000 775 15,775 475 9,294 9,769 680 680 Disposals Balance c/f 680 15,095 15,775 6,750 3,019 9,769 475 125 80 680 275 1,150 1,425
Provision for depreciation Disposals Balance c/f Balance b/f Profit and loss account Disposals Motor vans Provision for depreciation Proceeds Loss on capital
Example 8.3 Owik-Freez p.l.c. is a company which provides refrigerated storage facilities to local farmers. Services offered include the collection of produce, the use of rapid freezing equipment, storage of the frozen produce and transport from frozen storage in refrigerated vehicles to any point within the country. Orders for these services are secured by the companys sales staff. The companys revenue consists of charges for transport and freezing, and of storage rentals. Customers may hire storage space either on a long-term contract basis at advantageous charges (payable in advance) or on a casual basis (invoiced monthly). A considerable amount of electricity from the public supply is used by the company in the freezing and storage operations. In the event of a sudden failure in this supply, the company is able to generate its own emergency supplies from standby generators kept for this purpose. An insurance policy has been taken out to protect the company against the claims which would arise should any of the frozen produce deteriorate as the result of power or equipment failure. At the end of the companys financial year ended 30 September 1982, the assistant accountant extracted the following balances from the ledgers.
301
Company Accounts
Assets Account Land and buildings (at cost) Plant (at cost) Vehicle (at cost) Provision for depreciation (at 1 October 1981): Land and buildings Plant Vehicles Stock of consumable stores (at 30 September 1982) Debtor for rentals for charges Bank Cash Liability Accounts Trade Creditors 7% Debentures 2004/2012 Ordinary Share Capital (see note 7) General reserve Unappropriated profit (at 1 October 1981) Share Premium Revenue Accounts Storage rentals long term contracts Casual Freezing charges Transport charges Expense Accounts Wages, salaries and related expenses Rates Electricity Transport costs Repairs Consumable stores Postages, stationery, telephones Insurance premium Debenture interest Sundries Other Accounts Suspense (credit balance)
390,000 271,900 82,600 39,600 144,800 27,050 23,449 18,204 2,332 30,710 1,103 7,390 80,000 200,000 25,000 108,284 15,000 302,090 85,063 112,810 90,107 128,004 79,112 76,860 43,271 30,319 29,800 15,604 7,800 5,600 9,176 8,650
Notes at 30 September 1982: At the beginning of the 1981-82 financial year, the company had sold refrigeration plant (which had originally cost 26,000 and on which 20,800 had been provided as depreciation to date of disposal) for 4,000. The only accounting entries relative to this disposal which have been made so far, are a debit to Bank and a credit to Suspense of the amount of the sale proceeds. In April 1982, the compressor unit in No.7 storage unit failed and as a consequence the contents deteriorated to such an extent that they had to be disposed of by incineration. Compensation of 1,350 was paid to the farmer by Owik Freez by cheque and debited to Suspense.
Lesson Eight
302
The insurance company has admitted liability under the policy but no further ledger entries have as yet been made. During the 1981-82 financial year, the company replaced one of its refrigerated vehicles, which has originally cost 16,400 and on which 13,120 had been provided as depreciation to date of disposal. A trade-in (part exchange) allowance of 6,000 was granted in respect to this vehicle. A replacement vehicle was acquired at a list price of 27,000. The entries relating to the disposal of the old vehicle have not yet been made, except that the trade-in allowance has been debited to Vehicles and credited to Suspense. The balance of the price of the new vehicle has been paid by cheque and debited to Vehicles account. It is the companys policy to provide for depreciation on a straight line basis calculated on the cost of fixed assets held at the end of each financial year and assuming no residual value. Annual depreciation rates are: % Building 2 Plant 10 Vehicles 25 The Buildings content of the item Land and Buildings included in asset account balances is 120,000. Adjustments, not yet posted to the accounts, should be made for the following items: Storage rentals received in advance 25,631 Insurance premium prepaid 600 Wages and Salaried accrued 1,920 Rates prepaid 28,820 Electricity accrued 5,757 Consumable stores include 4131 and Repairs include 9972 relating to vehicles. The authorized and issued capital of the company consists of 400000 Ordinary Shares of 0.50 per share. The directors have recommended a dividend for the year of 0.12 per share. Required: Prepare, for internal circulation purposes, a Profit and Loss account for Qwik-Freez p.l.c.for the year ended 30 September 1982 and a Balance Sheet at that date. All workings must be shown. (31 marks) Open the Suspense account and post the entries needed to eliminate the opening credit balance. (2 marks) (33 marks) Solution: Qwik-Freez (East Anglia) p.l.c. Profit and Loss Account for the year ended 30 September 1982 Workings:
303
Company Accounts
Revenue Storage rentals long term (302,090 25631) casual Freezing charges Transport charges Less: Expenses Wages, Salaries etc. (128,004 + 1,920) Rates (79,112 28,820) Electricity (76,860 5,757) Transport costs (43,271 + 4,131 + 9,972) Repairs (30,319 9,972) Consumable stores (29,800 4,131) Postages, stationery, telephones Insurance premiums (7,800 - 600) 1,2 *Depreciation Debenture Interest Sundries 5 Profit (less loss) on disposal of fixed assets Net Profit For The Year Retained profit brought forward Distributed profit Less: Ordinary dividends proposed Retained profit carried forward Workings: Fixed Assets: Balance 1 October 1981 (veh 82,600 (6,000 + 21,000)) Acquisitions (21,000 6,000) Disposals Balance 30 September 1982 Depreciation -rate -current year charge Land 270,000 Buildings 120,000 Plant 271,900 (26,000) 245,900
276,459 85,063 112,810 90,107 564,439
129,924 50,292 82,617 57,374 20,347 25,669 15,604 7,200 43,540 5,600 9,176 447,343 117,096 1,520 118,616 108,284 226,900 48,000 178,900 Vehicle 55,600 27000 (16,400) 66,200 Total 717,500 27,000 (42,400) 702,100
270,000
120,000
2% 2,400
10 24,590
25 16,550 43,540
Alternatively the depreciation charge for vehicles (16,550) can be classified as a transport cost, thereby increasing that figure to 73,924.
Lesson Eight
304
Provision for Depreciation: Balance 1 October 1981 Disposals Current year charge Balance 30 September 1982 Written down values at 30 September 1982 Proceeds from disposals Less: Written down values of disposals (26,000 20,800) (16,400 13,120) Profit/(Loss) on disposals
39,600 2,400 42,000
144,800 27,050 211,450 (20,800) (13,120) (33,920) 24,590 16,550 43,540 148,590 97,310 4,000 5,200 30,480 35,720 6,000 3,280 221,070 481,030 10,000 8,480 1,520
270,000 78,000
(1,200) 2,720
Qwik-Freez (East Anglisa) p.l.c Balance Sheet as at 30 September 1982 Workings:
305
Company Accounts
Fixed Assets Land and Buildings Plant Vehicles 1,3,4 Current Assets Stocks Debtors - for rentals - for charges - for insured losses Prepaid expenses (600 + 28,820) Bank Cash Less: Current Liabilities Creditors Accrued expenses (1920 + 5757) Advance receipts Proposed dividends Working Capital Net Assets employed Financed by: Share Capital, authorized, issued and fully paid, 400000 Ordinary shares of 0.50 per share 16
Reserves
Share Premium General Reserve Profit and Loss account Shareholders funds Long-term loan 7% Debentures 2004/2012 Cost 390,000 245,900 66,200 Depreciation 42,000 148,590 30,480 Net 348,000 97,310 35,720 702,100 221,070 481,030
Lesson Eight
306
Suspense Fixed Asset Disposals: `
Plant 4000 Balance b/d 8650 Vehicle 6000 Debtors (insured loss) 1350 10000 10000
Example 8.4 Mwanga and Sons Ltd is a small manufacturing firm owned by members of the family. The following trial balance was extracted from the books of the company as at 31 March 1993: Freehold property, at cost (land Sh. 75,000) Plant, at cost Depreciation Motor vehicle, at cost Depreciation motor vehicle Fittings and fixtures, at cost Depreciation fittings and fixtures 20,000 Ordinary shares of Sh. 10 each authorized, issued and fully paid Share premium General reserve Interim dividend paid Cash at bank and in hand Accounts receivable and payable 15% Debentures Discount received Profit and loss account 1 April 1992 Purchases of raw materials Sales of finished goods Inventories 1 April 1992: Raw materials Work in progress Finished goods Provision for doubtful debts Bad debts Rates and insurance Wages Factory power Light and water Plant maintenance Salaries Returns of raw material Sales returns Advertising Transport expenses (Sales department) Bank charges General expenses Sh. 125,000 130,000 53,000 30,500 38,600 11,790 200,000 50,000 120,000 16,000 33,570 130,540 57,430 100,000 3,640 103,870 1,254,760 33,060 57,660 107,860 6,400 4,890 9,430 108,370 22,560 16,280 10,970 90,000 3,240 1,360 8,580 24,320 3,040 36,160 2,003,630 2,003,630 Sh. 62,000
942,380
307
Company Accounts
Additional information: Depreciation is to be provided for the year using the reducing balance method and applying rates of 15% on plant, 25% on motor vehicle and 10% on fittings and fixtures. Building is to be depreciated at the rate of 4% using the straight-line method. (Assume the whole building is used for manufacturing purposes). Provision for doubtful debts is to be adjusted to a figure equal to 10% of accounts receivable. Light and water, insurance and general expenses are to be apportioned in the ratio 4:1 between factory and administrative overheads. Electricity and wateer accrued was Insurance prepaid was Rates prepaid were Inventories were valued at: Raw materials Work in progress Finished goods 139,630 82,450 124,320 Sh. 860 270 780
Debenture interest has not yet been paid. The directors require provision for a final dividend which will bring the dividend for the year up to Sh. 2 per share.
Required: Prepare in vertical form a Manufacturing, Trading and Profit and Loss Account for the year ended 31 March 1983 and a Balance Sheet as at that date. (25 marks) MWANGA AND SONS LTD Manufacturing Account for the year ended 31 March 1993 Raw materials: 33,060 Opening stocks Purchases 942,380 939,140 Less Returns In. (3,240) 972,140 (139,630) Less Closing stocks Prime Costs 832,570 Factory Overheads: Plant depreciation 10,200 2,000 Rates and insurance 6,704 Factory power 22,560 Light and water 13,712 Plant maintenance 10,970 General expenses 28,928 95,074 927,644 Opening W.I.P. 57,660 Less: Closing W.I.P. (82,450) (24,790) Goods manufactured 902,854
Lesson Eight
308
Trading, Profit And Loss Account For The Year Ended 31 March 1993 Shs Sales Less: Closing stocks Opening stock Goods manufactured Less: Closing stocks Discount received Debenture interest Provision for bad debts Depreciation - Motor vehicle - Fittings and fixtures Dividend - Interim - Fianl Retained Profit for the year Retained Profit brought forward Retained Profit carried forward 15,000 6,654 5,625 2,681 16,000 24,000 107,860 902,854 1,010,714 (124,320)
Shs 1,254,760 (1,360) 1,253,400
886,394 367,006 3,640 370,646
40,000 49,150 103,870 153,870
309
Company Accounts
Balance Sheet As At 31 March 1993 Fixed Assets Freehold property Plant Motor vehicle Fittings and fixtures Current Assets Stocks - Raw materials - work in progress - finished goods Debtors, less provisions Cash at bank and in hand Prepaid expenses Current Liabilities Creditors Accruals Dividend proposed Net current assets Financed by: Authorized, and issued share capital: 20,000 Ordinary shares each Sh. 10 Reserves: Share Premium General Reserve Profit and Loss account 15% debentures Cost Depreciation 2,000 125,000 72,200 130,000 36,125 53,000 14,471 38,600 346,600 124,796 Net 123,000 57,800 16,875 24,129 221,804
139,630 82,450 124,320
346,400 117,486 33,570 1,050 498,506 57,430 15,860 24,000 97,290 401,216 623,020
200,000 50,000 120,000 153,000
323,020 523,020 100,000 623,020
Workings: B/d Rate And Insurance 9,430 Prepaid Prepaid Profit and Loss Account Factory 9,430 270 780 1,676 6,704 9,430
Lesson Eight
310
Issuance Of Shares Issue and Forfeiture of shares: The sale of shares by 2 PLC to members of the public can be categorized as follows: Sale of Shares
Sale at per value
Sale at a premium
Lump sum Sale 2.
Lump sum Sale 3.
Lump sum Sale 4.
Lump sum Sale 1.
When shares are sold in exchange for lump sum cash payment and this is at per value, the entries to be made are: DEBIT: Cashbook CREDIT: Share Capital When shares are sold in exchange for lump sum cash payment and this is at a premium, the entries to be made are: DEBIT: Cashbook CREDIT: Share Capital CREDIT: Share Premium Sale of shares which are to be paid for in installments are normally dealt with as follows: The number of installments may vary from 2 4. Each installment is collected through a comprehensive set of processed(called a stage). The 4 possible stages are: Application stage For each stage, an account is opened. This account Allotment stage must close at the end of the stage. (The application 1st Call stage stage & allotment stage may be dealt with in a single 2nd Call stage account called the application/ allotment A/C) Application Stage In this stage, the company invites members of the public to send in applications for share they (the public) are interested in purchasing. The application firms must be accompanied by the 1st installment money when the public respond to the companys offer. When the company requests members of the public to send in application forms & application money it will make the following entries in its books: DEBIT: Application A/C CREDIT: Share Capital When the public responds by sending funds, the company will then DEBIT: Cashbook
311
Company Accounts
CREDIT: Application A/C There may be an over or under subscription. If there is an under subscription, DEBIT: Cashbook CREDIT: Application With deficit If there is an over-subscription, then the excess applications may either be rejected outright and the applicants money refunded, or applications awarded on a pro-rata basis. (i.e. a lower number of shares allotted compared to the number applied for) If outright rejection, the company will: DEBIT: Application With refunded money CREDIT: Cashbook If pro-rata issue, the company will: DEBIT: Application With amount required to close the CREDIT: Allotment application A/C. This marks the end of the application stage. Allotment Stage In this stage, the company selects the applicants and informs them of their allotment. It also requests them to bring in a second installment. As it requests for the second installment the entries to be made are: DEBIT: Allotment A/C. CREDIT: Share Capital. When the public respond by sending in the second installment money, the company, will in its books: DEBIT: Cashbook. CREDIT: Allotment. Generally only the correct amount of money is collected at this stage. Since the account has closed by this stage, the stage is deemed to be over. 1st Call Stage Here the company requests for the third installment from the public. As the company does this, it will: DEBIT: 1st Call A/C . CREDIT: Share Capital. When the public respond by bringing in the installment money, the company, will in its books: DEBIT: Cashbook CREDIT: 1st Call A/C. It is possible that some of the allotees do not pay their 1st installment money on time. When this is so, DEBIT: Cashbook with money received DEBIT: Calls in Arrears with money not received CREDIT: 1st Call A/C with total. This marks the end of the Call stage. 2nd Call Stage this is very similar to the 1st Call whereby the company requests for the second (and last) call money; as it does so, it will: DEBIT: 2nd Call A/C CREDIT: Share Capital When the public respond by sending in the second call money, then the company will: DEBIT: Cashbook CREDIT: 2nd Call A/C It is possible that some of the allotees do not pay up their 2nd Call money. When this is so: DEBIT: Cashbook with money collected. DEBIT: Calls in arrears with money not received CREDIT: 2nd Call A/C.
Lesson Eight
312
THIS MARKS THE END OF THE NORMAL ISSUE OF SHARES PROCEDURES. When a debtor for share money (calls in arrears) does not pay up his dues, his shares will be cancelled and any money he previously gave the company forfeited (i.e. not refunded to him). This is known as Share Forfeiture. The entries to be made when shares are forfeited are: DEBIT: Share Capital CREDIT: Calls in Arrears CREDIT: Share forfeiture. Forfeited shares may be resold as follows: At per value At a premium At a discount If resold at per: DEBIT: Cashbook. CREDIT: Share Capital. If resold at a premium: DEBIT: Cashbook CREDIT: Share Capital. CREDIT: Share premium When shares are sold at a discount, a condition will have to apply. The share sale will be expressly illegal unless: Amounts collected from previous allotee plus an amount collected from current allotee equals or is greater than the par value. If the condition is fulfilled and shares are sold at a discount, then DEBIT: Cashbook with money received. DEBIT: Share forfeited with deficit. CREDIT: Share Capital with par value. Last entry in this exercise is to transfer any balance on the share forfeiture A/C to Share Premium A/C as follows: DEBIT: Share forfeiture . CREDIT: Share Premium. Example 8.5 MAY 1999 QUESTION FOUR Give a brief definition of memorandum of association and certificate of incorporation. (5 marks) Radhi Tea Company Limited has an authorized share capital of Sh. 10,000,000 ordinary shares of Sh.10 each. The shares were issued at par as follows: Payable on application Payable on allotment Payable on first call Payable on second call Sh.1.00 Sh.3.00 Sh.4.00 Sh.2.00
Applications were received for 1,630,000 shares. It was decide to refund applicants monies on 130,000 shares and to allot all the shares on the basis of two for every three applied for.
313
Company Accounts
The excess application monies received from the successful applicants is not to be refunded but is to be applied to reduce the amount payable on allotment. The calls were made and paid in full with the exception of one member of one member holding 5,000 shares who paid neither the first nor the second call and another member who did not pay the second call on 1,000 shares. After requisite action by the directors the shares were forfeited. They were later reissued at a price of Sh.8 per share. Required: The necessary ledger accounts to record these transactions (15 marks) (Total: 20 marks)
Solution: Memorandum of association explains the relationship between the company and the outside world. It shows the object of the company, the name, address, the authorized share capital, its location (its registered office) and the date of incorporation. Articles of association state the rules under which the company will operate e.g. the number of directors, the structure, and meetings. It explains the relationship between the different directors and shareholders. Certificate of incorporation is a document issued to the company when it is registered by the registrar of companies. Radhi Tea Co. Application A/C Sh. 130,000 Cashbook 1,000,000 500,000 1,630,000 Allotment A/C Sh. 3,000,000 Application Cashbook 3,000,000 1st Call OSC Sh. 4,000,000 Calls in arrears Cashbook 4,000,000 Sh. 20,000 3,980,000 4,000,000 Sh. 1,630,000 1,630,000
Cashbook OSC Allotment
Sh. OSC Allotment
500,000 2,500,000 3,000,000
Lesson Eight
314
OSC
2nd Call Sh. 1,990,00 Calls in arrears Cashbook 1,990,000 Share Premium Sh. 1,630,000 Share forfeiture
Sh. 2,000 1,988,000 1,990,000
Bal c/d
Sh. 1,630,000
Ordinary Share Capital Sh. Sh. Share forfeiture A/C 50,000 Application 1,000,000 Allotment 3,000,000 4,000,000 1st Call nd 2 Call 1,990,000 Bal c/d 10,000,000 Share forfeiture 60,000 10,050,000 10,050,000 Share Forfeiture A/C Sh. Calls in arrears 22,000 OSC OSC 60,000 Cashbook Share Premium 16,000 98,000
Sh. 50,000 48,000 98,000
1st Call 2nd Call
Calls in Arrears Sh. ` 20,000 2,000 Share forfeiture 22,000
Sh. 22,000 22,000
FINANCIAL STATEMENT ANALYSIS (RATIO ANALYSIS) Financial statements include a profit and loss A/C (income statement) that tells us the performance of a company throughout the financial period. It also includes a balance sheet that shows the financial position or status of a company and lastly a cash flow statement which shows changes in cash position of the entity, We analyse financial statements by the use of accounting ratios. There are 5 classes of ratios: Liquidity Leverage/Gearing ratios Activity Ratios Profitability Equity / Investor ratios.
315
Company Accounts
LIQUIDITY RATIOS. These measure the firms ability to meet its short term maturing obligations. Leverage/Gearing Ratios These measure the extent to which a firm has been financed by non-owner supplied funds. Activity Ratios These measure the efficiency with which the firm is using various assets to generate sales revenue or how active has the firm been. Profitability Ratios These measure the efficiency with which the firm uses various funds to generate profits or returns. They also measure the managements ability to control the various expenses in the firm. Equity Ratios/Investor Ratios They measure the relative value of the firm and returns expected by the owners of the firm. They also try to look at the overall performance of the firm and going concern of the firm. The following question will be used to illustrate the above classes of ratios ABC ltd Profit and Loss A/C for the year ended 31.12.1992 Sh Sales Less: Cost of Sales Opening stock Purchases Less: Closing stocks Gross profit Less expenses Selling and distribution Depreciation Administration expenses Earnings before interest & taxes Interest Earnings before tax Tax @ 50% Less ordinary dividend (0.75 per share) Retained profit for the year 99,500 559,500 659,000 (149,000) 30,000 10,000 135,000 Sh 850,000
(510,000) 340,000
(175,000) 165,000 (15,000) 150,000 75,000 75,000 (15,000) 60,000
ABC Balance Sheet as at 31 December 1992 Non Current Assets Land and Buildings Plant & Machinery Current Assets Inventory Debtors Less provision Cash
Sh. 250,000 80,000 330,000
Issued share capital (20000 share of Sh, 10) Reserve Retained profit Long term 149,000 Current liabilities. 71,000 30,000 580,000
Sh. 200000 90000 60000 100000 130000
75,000 (4,000)
580,000
Additional Note
Lesson Eight
316
Cash purchases amount to 14,250. Required: Compute the relevant ratios. LIQUDITY RATIOS Current Ratio = Current Assets Current Liabilities Current Ratio = 250,000 = 1.92 : 1 130,000 The higher the ratio then the more liquid the firm is. Quick Ratio/Acid Test Ratio = Current Assets - Inventories Current Liabilities = 250,000 149,000 = 101,000 130,000 130,000 = 0.78 : 1 this is a more refined ration that tries to recognize the fact that stakes may not be easily converted into cash. The higher the ratio, the better for the firm as it means an improved liquidity position. Cash Ratio = Cash + Marketable Securities Current Liabilities = 30,000 = 0.23 : 1 130,000 = 0.23 : 1 This ratio assumes that stakes may not be converted into cash easily and the debtors may not pay up their accounts on time. The higher the ratio, the better for the firm as the Liquidity position is improved. Net Working Capital Ratio. = Net Working Capital Net Assets Net Working Capital =CA CL = 250,000-130,000=120,000 Net Working Capital = 120,000 = 0.27 : 1 450,000 = 0.27 : 1 The higher the ratio the better for the firm and therefore the improved Liquidity position.
317
Company Accounts
GEARING RATIOS These measure the financial risk of a firm (the probability that a firm will not be able to pay up its debts). The more debts a business has (non owner supplied funds) the higher the financial risk. Debt Ratio = Total Liabilities Total Assets This ratio measures the proportion of total assets financed by non owner supplied funds. The higher the ratio, the higher the financial risk . = 230,000 = 0.4 580,000 40% is supplied by non owners Debt Equity Ratio = Total Liabilities Networth (share holders funds) = 230,000 = 0.66 350,000 40% is supplied by non-owners This ratio measures how much has been financed by the non-owner supplied funds in relation to the amount financed by the owners i.e. for every shilling invested in the business by the owners how much has been financed by the non-owner supplied funds. For ABC Ltd, for every 1 shilling contributed in the business by the owner, the creditor have put in 67 cents. The higher the financial risk. Long Term Debt Ratio = Non Current Liabilities Net Assets = 100,000 = 0.2 450,000 This measures the proportion of the total net assets financed by the non-owner supplied funds. The higher the ratio, then the higher the financial risk. ACTIVITY RATIO Stock Turnover = Cost of Sales Average Stocks where Average Stocks = Opening Stock + Closing Stock 2 = 510,000 = 4.1 124,250 = 4.1 times This is the number of times stock has been converted to sales in a financial year. The higher the ratio the more active the firm is.
Lesson Eight
318
An alternative formula is = Debtors Turnover = Credit Sales Average Debtors Where Average Debtors = Opening debtors + Closing debtors 2 Assume the opening debtors was 89,000 and all sales are on credit Debtor Turnover = 850,000 = 10.625 80,000 Sales Closing Stock
The higher the ratio, the more active the firm has been (we had debtors over 10 times to generate the sales) Note Average Collection Period = 360 = 34 days 10.625 = 360 Debtors Turnover
This measure the number of days it takes for debtors to pay up. The lesser the period, the better for the firm as it improves the liquidity position. Creditors Turnover = Credit Purchases Average Creditors = 545,250 130,000 = 42 times The ratio tries to measure how many times we have creditors during a financial period. The lesser the ratio the better. Non Current Assets Turnover (Fixed Assets Turnover) = Sales Average Fixed Assets A.F.A = 340,000 + 330,000 = 670,000 = 335,000 2 2 = 850,000 = 2.54 times 335,000 The ratio measures the efficiency with which the firm is using its fixed/ Non Current Assets to generate sales. The higher the ratio the more active the firm.
319
Company Accounts
Total Assets Turnover = Sales Total Assets = 850,000 580,000 = 1,046 times Measures the efficiency with which the firm is using its total assets to generate sales. PROFITABILITY RATIOS Profitability in Relation to Sales Gross Profit Margin = Gross Profit = 165,000 = 19% Sales 850,000 The higher the margin, the more profitable the firm is. Net Profit Margin = Net Profit after tax = 75,000 = 9% Sales 850,000 The higher the margin, the more profitable the firm is. Margin affected by: Operating expenses for the period. Profitability in Relation to investment Return On Investment = Net Profit after tax Total Assets = 75,000 = 13% 580,000 Shows how efficient the firm has been in using the total assets to generate returns in the business. Return On Capital Employed = Net Profit after tax Net Assets = 750,000 = 17% 450,000 How efficient the firm has been in using the net assets to generate returns in the business. Return On Equity = Earnings after tax Networth = 75,000
Lesson Eight
320
850,000 = 21% Efficiency of the firm in using the owners capital to generate returns. NOTE The higher the ratio the more efficient is the firm. EQUITY RATIOS Earnings Per Share (Eps) EPS = Earnings attributable to ordinary shareholders No. of ordinary shares outstanding. = 75,000 20,000 = 3.75 This is the return expected by an investor for every share held in the firm. Earnings Yield = Earnings Per Share Market price per share Assume that the market price for the ABCS shares is Sh20/Share. = 3.75 100% 20 = 19% This is the return amount expected by a shareholder for every shilling invested in the business. Dividend Per Share = Total Dividend (ordinary shareholders) Ordinary shares outstanding. = 15,000 20,000 = 0.75 cts per share This is the amount expected by an investor for every share held in the firm. NOTE The higher the amounts, the better for the firm. LIMITATIONS ON USE OF RATIOS It is difficult to categorise firms in the various industries due to diversification. This makes intercompany comparison difficult. It is difficult to compare one company with others in case of monopolist firms.
321
Company Accounts
Different, firms use different accounting policies and methods e.g. on depreciation, provisions and other estimates so this makes comparison of companies difficult. Ratios are compiled at a point in time and may be affected by short term changes. Therefore ratios are used for short term planning. Ratios are computed from historical data and therefore are not good indicators of the future.
DEFINITIONS TREND ANALYSIS Comparing or assessing a companys performance over time. CROSS SECTIONAL ANALYSIS Comparing two or more companies in the same industry. Example 8.6 (ACCA DEC 98) Beta Ltd is reviewing the financial statements of two companies, Zeta Ltd and Omega Ltd. The companies trade as wholesalers, selling electrical goods to retailers on credit. Their most recent financial statements appear below. PROFIT AND LOSS ACCOUNTS FOR THE YEAR ENDED 31 MARCH 20X8 Zeta Limited 000 Sales Cost of sales Opening stock Purchases Less: closing stock Gross profit Expenses Distribution costs Administrative expenses Interest paid Profit before tax Taxation Net profit for the period 200 290 10 500 500 120 380 200 3,200 3,400 400 3,000 1,000 150 250 400 800 400 90 310 000 4,000 Omega Limited 000 800 4,800 5,600 800 4,800 1,200 000 6,000
Lesson Eight
322
Balance Sheets As At 31 March 20x8 Zeta Limited 000 Fixed assets Tangible assets Warehouse and office buildings Equipment and vehicles Current assets Stock Debtor trade - sundry Cash at bank Current liabilities Creditors trade - sundry Overdraft Taxation Long-term loan (interest 10% pa) Share capital Revaluation reserve Profit and loss account 1,200 600 1,800 400 800 150 1,350 (800) (80) (200) (120) 150 1,950 1,950 1,000 950 1,950 800 900 80 100 1,180 (800) (100) (90) 890 6,890 (4,000) 2,890 1,600 500 790 2,890 000 Omega Limited 000 5,000 1,000 6,000 000
Required: a) Calculate for each company a total of eight ratios which will assist in measuring the three aspects of profitability, liquidity and management of the elements of working capital. Show all workings. (8 marks) b) Based on the ratios you have calculated in (a), compare the two companies as regards their profitability, liquidity and working capital management. (8 marks) c) Omega Ltd is much more highly geared than Zera Ltd. What are the implications of this for the two companies? (4 marks) (20 marks) Solution:
323
Company Accounts
PROFITABILITY Gross profit margin Gross profit 100% Sales Net profit margin Net profit 100% Sales Return on capital employed Profit before interest and tax Capital employed Return on shareholders capital Profit before tax Share capital and reserves Asset turnover Sales Capital employed LIQUIDITY Current ratio Current assets Current liabilities Quick ratio Current assets stock Current liabilities Gearing Long term loans Capital Interest cover Profit before interest and tax Interest charges 1000 100% = 25% 4000 500 100% = 12.5% 4000 510 = 26.2% 1950 500 = 25.6% 1950 4000 = 2.1 times 1950 1200 100% = 20% 6000 400 100% = 6.7% 6000 800 = 11.6% 6890 400 = 13.8% 2890 6000 = 0.9 times 6890
1350 = 1.1:1 1200 950 = 0.8:1 1200 nil = nil 1950 510 = 51 times 10
1880 = 1.9:1 990 1080 = 1.1:1 990 4000 = 58% 6890 800 = 2 times 400
WORKING CAPITAL MANAGEMENT Debtors days Trade debtors 365 days Sales Creditor days Trade creditors 365 days Purchases
800 365 = 73 days 4000
900 365 = 55 days 6000
800 365 = 91 days 3200
800 365 = 61 days 4800
Lesson Eight
324
Stock days Average stock 365 days Cost of sales
300 365 = 37 days 3000
800 365 = 61 days 4800
Note. We have used average stock here. When you have the information use it. Profitability Zeta has a higher gross margin than Omega. This may indicate a differing pricing policy. Omegas net margin is lower than Zetas. Omegas expenses are therefore proportionally higher. It should be noted that Omegas bottom line profit is reduced significantly by the interest charge. Return on Omegas capital is around half of Zetas. Omega has a higher fixed asset base due in part to a revaluation. It may be that a revaluation of Zetas assets will partially close the gap. Liquidity Omega has nearly twice as many current assets as current liabilities. Although both companies quick ratios are much closer, Zetas liquidity does appear to be an issue especially as there is no cash at hand. It would be wise to examine projected cashflows to see how readily Zetas profits will improve this situation. As Zeta has no long-term loans they may be able to borrow in order to improve liquidity. Working capital management Zeta is turning stock over more quickly than Omega. This is beneficial in a market which can be subject to obsolescence. Zetas creditor and debtor days are a cause for concern. Debtors should be collected within 60 days if not sooner. 60 day collection would improve cash flow by over 140,000 reducing the debtors balance to 658,000(60/73 800,000). Creditors should be paid at least as quickly as Omega pays theirs. Zeta risks damaging the goodwill it has with its suppliers. Paying creditors within 60 days would have an adverse effect on cash flow of over 270,000. The creditors balance would be 527,000 (60/91 800,000). Omega is highly geared whereas Zeta has no long-term loans. Omegas gearing means that should profits fall they may not be in a position to pay the loan interest. Zetas capital is entirely share capital and so a fixed return is not required. Omegas loan appears to be fixed rate. This means that in times of falling interest rates Omega will have higher interest costs than say, Zeta, if Zeta borrowed the same amount. The converse is true in times of rising interest rates.
325
Company Accounts
REINFORCEMENT QUESTIONS QUESTION ONE The chief accountant of AZ Limited has extracted the following trial balance as at 31 October 1999. Sh. Sh. Authorized and issued capital 40000000 Share premium 500000 8% debenture stock 10000000 Profit and loss stock 5500000 Motor vehicles at cost 16500000 Provision for depreciation on motor vehicle 3400000 Plant and machinery at cost 25800000 Provision for depreciation on plant and machinery 6300000 Land buildings at cost 30000000 Stock in hand 1 November 1998 Finished goods 420000 Raw materials 380000 Work-in-progress 560000 Trade debtors Office furniture and equipment at cost Provision for depreciation on office furniture and equipment Trade creditors Purchase of raw materials Sales of finished goods Direct wages Direct expenses Factory expenses Indirect materials Factory insurance Sales room expenses Administration expenses Office salaries and wages Vehicles running expenses Bad debts written-off Balance at bank overdrawn Sh. 7360000 890000 9500000 28550000 1350000 395000 290000 350000 150000 485000 620000 840000 656000 640000 96610000 Notes: Closing stock includes Finished goods Raw materials Work-in-progress Accrued salaries The directors recommended a dividend of 10% on the issued share capital and a transfer of Sh. 2000000 to a general reserve. Debenture interest has not been paid Depreciation is provided on straight-line method at 10% and 25% per annum on furniture and equipment, plant and machinery and motor vehicles respectively. 1175000 96610000 Sh. 185000 1000000
Lesson Eight
326
The overdraft interest of Sh. 725000 was communicated to the company by the bank on 5 November 1999 and therefore it has not been posted in the cash book. Required: Manufacturing, trading, profit and loss account for the year ended 31 October 1999. Balance sheet as at 31 October 1999. (12 marks) (8 marks) (Total: 20 marks)
QUESTION TWO The Chief Accountant of KK Ltd has extracted the following trial balance as at 31 October 1998. Sh,000 Sh,000 Authorized and issued capital (shares of Sh. 20 each fully paid) 30,000 Share premium 350 10% premium 3,500 General reserve 2,000 Profit and loss account 1 November 1997 2,850 3,500 Motor vehicles at cost 265 Provision for depreciation 44,500 Freehold property 1,375 Trade debtors Trade creditor 460 95,650 Purchases and sales 127,450 3,478 Stock in hand 1 November 1997 1,540 Furniture and fittings at cost Provision for depreciation 138 500 Goodwill 385 Rent receivable 2,285 Salaries and wages 358 General expenses 2,470 Vehicles running expenses 124 Bad debts 568 Telephone and postage 269 Water and electricity 289 Rates and insurance 10,492 Cash at bank 167,398 167,398 Notes: 1. Credit sales amounting to Sh.165,000 were made on 31 October 1998 but no entries were made in the books. 2. Returns outwards amounting to Sh.128,000 were dispatched on 31 October 1998 but no entries were made in the books. 3. Closing stock was valued at Sh.4,398,000. 4. Accrued salaries and telephone bills amounted to Sh.134,000 and Sh.55,000 respectively. 5. Rent for the month of October 1998 amounting to Sh.35,000 had not been received from the tenant. 6. Provision for depreciation on furniture and fittings and the motor vehicles are 10% and 20% on cost respectively. 7. Provision for bad and doubtful debts of 5% on trade debtors should be made. 8. Corporation tax should be provided at 35% of the net profit before tax.
327
Company Accounts
9. The directors propose a dividend of 15% on issued share capital and a transfer of Sh.2,500,000 to the general reserve. 10. The debenture interest has not yet been paid. Required: 1. Trading, profit and loss account for the year ended 31 October 1998. (13 marks) 2. Balance sheet as at 31 October 1998. (7 marks) (Total: 20 marks) QUESTION THREE ACCA PILOT PAPER The balance sheet of Grand Limited, a wholesaler, at 31 December 1995 and 1996 were as follows: 31 December 1995 1996 000 000 000 000 Tangible fixed assets 162,400 Cost of valuation 126,300 Aggregate depreciation 76,300 (64,000) 98,400 (50,000) Current assets Stock Debtors Cash Current liabilities Trade creditors Corporation tax Proposed dividend Net current assets Loans (due for repayment 1999) Called up share capital Share premium Revaluation reserve Profit and loss account 12,000 10,500 1,400 23,900 6,800 3,400 4,000 14,200 9,700 86,000 (60,000) 26,000 6,000 1,000 19,000 26,000 15,000 14,000 2,000 31,000 9,400 5,000 6,000 20,400 10,600 109,000 (60,000) 49,000 10,000 3,000 8,000 28,000 49,000
The stock at 31 December 1994 was 10,000,000.
Lesson Eight
328
The summarized profit and loss accounts for the company for the years ended 31 December 1995 and 1996 were: Year ended 31 December 1995 1996 000 000 64,000 108,000 40,000 75,600 24,000 32,400 10,000 12,400 14,000 20,000
Sales Cost of sales Gross profit Expenses Net profit before tax
Required: a) Calculate the following accounting ratios for both years: The gross profit percentage The current ratio and the quick ratio (or acid test) Debtors collection period in days Trade creditors payment period in days (based on purchases figures which are to be calculated) Gearing ratio. b) Show you full workings. (10 marks) c) Explain what you can deduce from the ratios as at 31 December 1996 and from comparing them with those for 1995. (5 marks) d) State two points which could cause the movement in the gross profit percentages between the two years and explain how they could bring the change about. (2 marks) e) State the extent to which you agree or disagree with the following and give brief reasons for your answers. f) The current ratio and the quick ratio help to assess whether a company is able to meet its debts as they fall due. Therefore the higher these ratios are the better placed the company is. g) A high gearing ratio is advantageous to shareholders, because they benefit from the income produced by investing the money borrowed. (3 marks) (20 marks) QUESTION FOUR On 1 February 19X1 the directors of Alpha Ltd issued 50,000 ordinary shares of 1 each at 120p per share, payable as to 50p on application (including the premium), 40p on allotment and the balance on 1 May 19X1. The lists were closed on 10 February 19X1, by which date applications for 70,000 shares had been received. Of the cash received, 4,000 was returned and 6,000 was applied to the amount due on allotment, the balance of which was paid on 16 February 19X1. All shareholders paid the call due on 1 May 19X1, with the exception of one allotee of 500 shares. These shares were forfeited on 29 September 19X1 and reissued as fully paid at 80p per share on November 19X1. You are required to write up the necessary accounts, excluding those relating to cash, to record these transactions.
329
Company Accounts
COMPREHENSIVE ASSIGNMENT No.4 TO BE SUBMITTED AFTER LESSON 8 To be carried out under examination conditions and sent to the Distance Learning Administrator for marking by the University. EXAMINATION PAPER. ANSWER ALL QUESTIONS QUESTION ONE Pesa Nyingi had a retail business and employed an assistant at a weekly wage of Shs.5,000.00. On 2 January 2002, this assistant did not report for work and it was found that he had left, taking with him the balance in the till. It had been Pesa Nyingis practise to bank each Monday morning the balance in the till resulting from the previous weeks transactions. No float was maintained. The only records kept, apart from the bank statement, were details of sales on credit and unpaid invoices for goods. You ascertain the following balances on 1 January 2001. Stock Creditors Bank Debtors Cash Accrued expenses Fixtures and Fittings 688,000.00 988,000.00 276,000.00 344,000.00 228,000.00 100,000.00 1,000,000.00 TIME ALLOWED: THREE HOURS.
You also ascertain the following: An analysis of the bank statement for the year ended 31 December 2001 showed the following Receipts Banking from debtors cheques Cash Payments Creditors for goods Rent and expenses 180,000.00 4,116,000.00 4,296,000.00 3,748,000.00 232,000.00 3,980,000.00
Before banking the amounts, Pesa Nyingi paid the assistant and took Shs. 4,000.00 for himself every week. Expenses Paid out of the till could be assumed to average Shs. 8,000.00 per week excluding wages. Stock at the end of the period was valued at Shs.360,000.00. The debtors summary showed that credit sales for the period amounted to Shs. 13,960,000. An amount of Shs. 336,000.00 was still outstanding. Creditors for goods have always been paid by cheque. Unpaid invoices on 31 December 2001 amounted to Shs. 1,120,000.00. Creditors for expenses were Shs. 800,000.00. Although creditors were agreed at Shs. 1,120,000.00, goods had been returned against a cash receipt of Shs. 48,000.00. The receipt has not been recorded There was a fixed margin of gross profit of 20% on selling price. The insurance company has agreed to admit a claim for the amount of the theft.
Lesson Eight
330
A depreciation charge of 20% is to be charged on the value outstanding on the fixtures and fittings at the end of the year. A cheque from one of the debtors of Shs. 10,000.00 was dishonored but this fact has not yet been reflected in the bank statement. Assume a 50 week year Required: a) Prepare workings showing your calculation of the amount of the theft. (8 marks) b) Prepare a trading, profit and loss account for the year ended 31 December 2001 and a balance sheet as at that date. 17 marks) QUESTION TWO Jambo Dealers Ltd maintains a Sales Ledger and a Purchases Ledger. The monthly accounts of the company for May 2002 are being prepared and the following information is available. Sales Ledger balances as at 1 May 2002 Purchases Ledger balances as at 1 May 2002 Sales Ledger balances as at 31 May 2002 Purchases Ledger balances as at 31 May 2002 Credit Sales Credit Purchases Cash and cheques received Sales Ledger Purchases Ledger Cash and cheques received Sales Ledger Purchases Ledger Credit notes issued (for returns inwards) Debit notes received (returns outwards) Dishonoured cheques Discounts allowed Discounts received Bad debts written off in December 2001 but now recovered Debit 1,672,000.00 28,000.00 ? 36,500.00 Credit 114,600.00 747,000.00 67,000.00 ? 18,938,000.00 670,000.00 1,549,700.00 13,000.00 47,000.00 632,000.00 119,800.00 24,000.00 32,000.00 43,000.00 33,800.00 14,200.00
It has been decided to set off a debt due from a customer, A Mutiso, of Shs. 30,000.00 against a debt due to him of Shs. 120,000 in the creditors ledger. The company has decided to create a provision for doubtful debts of 2.5% of the total debtors on 31 May. Required: a) Prepare the sales ledger control account and the purchases ledger control account for May 2002 in the books of Jambo Dealers Ltd. (14 marks) b) Produce an extract of the balance sheet as at 31 May 2002 of Jambo Dealers Ltd relating to the companys trade debtors and trade creditors. (3 marks) c) Briefly explain the purpose of control accounts. (3 marks) QUESTION THREE The following are the summarized trading, profit and loss accounts for the year ended 30 April 2000, 2001, 2002 and balance sheet as at 30 April 1999, 2000, 2001 2002 for James Mwendapole, a sole trader.
331
Company Accounts
Trading, Profit and Loss Accounts for the year ended 31 May 2000 Sh000 1,000.00 (600.00) 400.00 (200.00) 200.00 2001 Sh000 1,200.00 (720.00) 480.00 (300.00) 180.00 2002 Sh000 1,400.00 (980.00) 420.00 (280.00) 140.00
Sales Cost of sales Gross Profit Expenses (including loan interest) Net Profit
Balance Sheets as at 31 May Non Current Assets Current Assets Stocks Debtors Balance at bank Total Current Assets Current Liabilities Creditors Loan (received on 31 May 2001) Total Current Liabilities Net Current Assets Net Assets Capital Opening Capital Add Net Profit 1999 Sh000 380.00 140.00 100.00 900.00 330.00 (40.00) (40.00) 290.00 670.00 2000 Sh000 480.00 160.00 180.00 130.00 470.00 (80.00) (80.00) 390.00 870.00 2001 Sh000 680.00 200.00 400.00 390.00 990.00 (120.00) (500.00) (620.00) 370.00 1,050.00 2002 Sh000 900.00 290.00 520.00 160.00 970.00 (180.00) (500.00) (680.00) 290.00 1,190.00
510.00 160.00 670.00
670.00 200.00 870.00
870.00 180.00 1,050.00
1,050.00 140.00 1,190.00
Additional information: James MwendaPole, a man of modest tastes, is the beneficiary of a small income from his grandfather and therefore has taken no drawings from his retail business. Interest of 10% per annum has been paid on the loan from 1 June 2001. It is estimated that Shs. 120,000.00 would have been paid per year for the services rendered to the business by James MwendaPole. All sales are on 30 days credit basis. James MwendaPole is able to invest in a bank deposit account giving interest at the rate of 8% per year. Required: 1. Calculate for each of the years ended 31 May 2000, 2001, 2001, the following financial ratios. Return on capital employed Quick ratio Stock turnover Net Profit Margin (8 marks)
Lesson Eight
332
2. Use two financial ratios (not referred in (a) above) to draw attention to two aspects to the business which would appear to give cause for concern. (6 marks) 3. Advise James MwendaPole whether, on financial grounds, he should continue trading and whether it was a sound decision to borrow the loan. (6 marks) QUESTION FOUR Bingwa and Shabiki are in partnership as manufacturers of high quality wheelbarrows, Bingwa being responsible for the factory and Shabiki being responsible for sales. Completed wheelbarrows are transferred from the factory to the warehouse at agreed prises. Bingwa and Shabiki are credited with one third of the manufacturing profit and 10% of the trading gross profit respectively and the balance of the firms profit being shared equally. All wheelbarrows are sold at Sh. 680.00 each. No interest is credited or charged on capital accounts or drawings. The following trial balance was extracted on 31 March 2002. Sh. Capital Accounts Bingwa Shabiki Drawings Bingwa Shabiki Freehold factory (including land Sh. 300,000.00) Factory Plant at cost Delivery Van at cost Provision for depreciation Freehold Factory Factory Plant Delivery Van Stocks on 1 February 2001 Raw materials Work in progress Wheelbarrows (1220 at Shs. 440) Sales Return inwards Purchases of raw materials PAYE Factory wages Office wages Expenses Factory Office Provision for unrealized stock (in warehouse) Provision for doubtful debts Debtors and creditors Bank Sh. 482,000.00 507,000.00 96,000.00 87,400.00 708,800.00 326,400.00 82,000.00 307,040.00 110,160.00 38,400.00 42,000.00 40,200.00 536,800.00 1,237,600.00 13,600.00 291,600.00 8,800.00 165,400.00 48,000.00 126,800.00 143,400.00 48,800.00 19,200.00 109,200.00 217,600.00 57,200.00 2,926,000.00 2,926,000.00
333
Company Accounts
Additional information: a) 1540 wheelbarrows at Sh. 480 each were transferred to the warehouse during the year. b) Wheelbarrows in stock being balance of the current years production, were valued at agreed price of Sh. 480 each. c) The stock of raw materials was Sh. 34,000.00 and work in progress is valued at Sh. 53,600.00 d) Accrued expenses on 31 March 2002 amounted to 62,400 (including office(Sh. 32,800.00) and prepaid rates Sh,3,200.00 (including office Shs. 1,200.00 )). e) Provision for depreciation is to be made as follows: Factory buildings 2% p.a. Factory Plant 10% p.a. Motor vehicles 25% p.a. The general provision for doubtful debts is to maintain at 10% of the trade debtors. Required: Manufacturing, trading and profit and Loss Accounts for the year ended 31 March 2002 and a balance sheet as at that date. (20 marks) QUESTION FIVE State and explain the qualities of useful financial information. (10 marks) To what extent do International Accounting Standards help achieve these qualities. (5 marks) (25 marks) END OF COMPREHENSIVE ASSIGNMENT No.4
NOW SEND YOUR ANSWERS TO THE DISTANCE LEARNING CENTRE FOR MARKING
334
Revision Aid
LESSON NINE
REVISION AID
INDEX
KASNEB SYLLABUS MODEL ANSWERS TO REINFORCING QUESTIONS
LESSON 1 LESSON 2 LESSON 3 LESSON 4 LESSON 5 LESSON 6 LESSON 7 LESSON 8 MOCK EXAMINATION
Lesson Nine
335
SOLUTIONS TO REINFORCEMENT QUESTIONS Question 1 Check the balances on your ledger accounts with the trial balance as shown below: DR CR Cash at bank 1,703 Cash in hand 12 Drawings 560 Postage and stationery 129 Traveling expenses 104 Cleaning expenses 260 Sundry expenses 19 Telephone 214 Electricity 190 Motor vas 2,000 Rates 320 Fixtures ad fittings 806 Capital 2,308 Purchases 3,163 Discounts received 419 Credit sales 830 Cash sales 4,764 Discount allowed 81 Provision for depreciation: Motor van 700 Fixtures ad fittings 250 Stock at 1 January 20X1 366 Loan - Frey 250 Debtors Brown 12 Blue 150 Stripe 48 Creditors Live 602 Negative _____ 64 10,207 10,207
Workings Cash at bank Opening balances Bankings of cash (908 + 940 + 766 + 1,031)
672 3,643
336
Revision Aid
Capital introduced Received from customers (160 + 66 + 22 + 10 + 40 + 120 + 140 + 150 + 20 + 44 + 38 + 20) x 90% Less cheque payments (telephone, electricity, rates and van) Payments to suppliers (143 + 468 + 570 + 390 + 80 + 87 + 103 + 73 + 692 + 187) Cash at Bank 5 Bank 4,764 Drawings Stationery Travel Petrol ad van Sundry Postage Cleaner Bal c/d 4,769
500 729 5,546 (2,374) 1,703
3,645 560 73 40 104 19 56 260 _12 4,769
Bal b/d Sales (bal)
Question 2 Mary Carter Balance Sheet as at 31.12.2001 Non current assets Freehold premises Plant Current assets Stock Debtors Cash at Bank Cash in hand Current liabilities Creditors Capital [34,000 + 5,000 10,000] Non current liabilities Loan from bank Workings Stock: Debtors: Cash at bank: Cash hand: 11,000 + 34,000 37,000 = 8,000 10,000 + 51,000 54,000 = 7,000 5,000 16,000 2,000 1,000 36,000 + 54,000 3,000 = 1,000 3,000 10,000 + 9,000 + 16,000 10,000 2,000 = 6,000 25,000 12,000 37,000
8,000 7,000 1,000 6,000 22,000 (10,000) 12,000 49,000 29,000 20,000 49,000
Lesson Nine
337
Capital Bal b/f Add profit Less drawings Profit: Sales Cost of sales Electricity Rates Wages Sundry expenses Bank interest Net profit
34,000 _5,000 39,000 (10,000) 29,000 60,000 (37,000) (2,000) (1,000) (10,000) (2,000) (3,000) 5,000
Creditors = 12,000 + 34,000 36,000 = 10,000 Question 3 Apparent from the text Profit is determined by redrafting the second section of the balance sheet. Remember that net assets will be the same as capital. Capital b/f + additional Add net profit (missing figure) Less drawings Capital c/f 25,000 6,000 31,000 (4,500) 26,500
Profit may be also computed as follows: Net profit = closing capital (net assets) opening capital + drawings additional capital = 26,500 20,000 + 4,500 5,000 = 6,000
338
Revision Aid
Question 4 Brian Barmouth Trial balance as at 30 June 2000 Sales Purchases Office expenses Insurance Wages Rates Heating and lighting Telephone Discounts allowed Opening stock Return inwards Returns outwards Premiums Plant and machinery Motor vehicle Debtors Bank balance Creditors Loan long term loan Capital Drawings for the year 22,850 1,900 700 7,900 2,800 1,200 650 1,150 500 200 150 40,000 50,000 12,000 12,500 7,800 3,400 10,000 60,000 ______ 121,150 47,600
__4,000 121,150
NB: The closing stock does not appear in the trial balance.
Lesson Nine
339
LESSON 2
Question 1 (a) 1-May 13-May 16-May 24-May Capital Sales Bruce hill 1-May 19-May 20-May 21-May 30-May 30-May 31-May _____ 31-May 6,100 5,000 200 700 200 Store fitments Abel Rent Delivery exp Drawings Wages Green Balance c/d 2,000 650 200 50 200 320 300 2,380 6,100
(b) 4 May 11 May 18 - May (c) 2 May 9 May 17 - May
SALES DAYBOOK Bruce Hill Nailor PURCHASES DAYBOOK Abel Green Kaye 650 300 800 1,750 700 580 360 1,640
Check the account balances with the balances shown on the trial balance. (d) Cash Sales Purchases Debtors Creditors Capital Fixtures and fittings Rent Delivery expenses Drawings Wages Dr 2,380 1,750 740 800 5,000 2,000 200 50 200 _320 7,640 Cr 1,840
____ 7,640
340
Revision Aid
Question 2 End Papers Trading, Profit & Loss Account for the year ended 31.12.02 Sales Less returns inwards Cost of sales Opening stock Purchases Less returns outwards Less closing stock Gross profit Discount received Rent received Expenses Salaries and wages Office expenses Insurance Electricity Stationery Advertising Telephone Rates Discount allowed Net profit End Papers Balance Sheet as at 31 December 2002 Non current assets Premises Fixtures and fittings Current assets Stocks Debtors Cash in hand Current liabilities Bank overdraft Creditors Capital Add net profit Less drawings 12,000 7,500
15,500 (1,500) 150,000
46,000 103,500 (3,500) 100,000 146,000 (41,000)
(105,000) 45,000 200 2,000 47,200
18,700 2,500 1,100 600 2,400 3,500 800 3,000 __100
(32,700) 14,500
80,000 5,000 85,000
41,000 4,800 200 46,000 (19,500) 26,500 111,500 111,000 14,500 125,500 (14,000) 111,500
Lesson Nine
341
Question 3 K Smooth Trading, Profit and Loss Account for the year ended 31.3.2002 Sales Less: Cost of sales Opening stock Purchases Add carriage inwards Less returns outwards Less closing stock Less expenses Wages and salaries Carriage outwards Rent and rates Communication expenses Commission payable Insurance Sundry expenses Net profit K Smooth Balance Sheet as at 31 December 2002 Non current assets Buildings Fixtures Current assets Stocks Debtors Bank Cash Current liabilities Creditors Capital Add net profit Less drawings 1,816,000 6,918,500 42,000 6,960,500 (64,000) 9,234,000
6,896,500 8,712,500 (2,239,000) 1,024,000 157,000 301,500 62,400 21,600 40,500 31,800
(6,473,500) 2,760,500
(1,638,800) 1,121,700
2,000,000 285,000 2,285,000
2,239,000 1,432,000 297,000 11,500 3,979,500 (816,000) 3,163,500 5,448,500 5,088,800 1,121,700 6,210,500 762,000 5,448,500
342
Revision Aid
Question 4 Skates Trading, Profit and Loss Account for the year ended 31 September 2002 Sales Less: returns outwards Cost of sales: Opening stock Purchases Add carriage inwards Less returns outwards Less closing stock Less expenses Wages and salaries Carriage outwards Motor expenses Rent and rates Telephone Insurance Office expenses Sundries Net profit Skates Balance Sheet as at 30September 2002 Non current assets Office equipment Motor van Current assets Stocks Debtors Bank Cash Current liabilities Creditors Capital Add net profit Less drawings 2,391,000 9,210,000 ___21,500 9,231,500 __(30,700)
13,090,000 __(55,000) 13,035,000
9,200,800 11,591,800 (2,747,500) 1,282,000 30,900 163,000 297,000 40,500 49,200 137,700 28,400
(8,844,300) 4,190,700
(2,027,700) _2,163,000
625,000 410,000 1,035,000
2,747,500 1,239,000 311,500 __29,500 4,318,500 (937,000) 3,381,500 4,416,500 3,095,500 2,163,000 5,258,500 (842,000) 4,416,500
Lesson Nine
343
LESSON 3
Question 1Adequately covered in the text. Question 2 Also covered adequately in the text. Question 3 Materiality Information is material if its omission or misstatement could influence users decisions taken on the basis of the financial statements. The materiality of the omission or misstatement depends on the size and nature of the item in question judged in the particular circumstances of the case. Only items material in amount or in nature will affect the true and fair view given by a set of accounts. Example: If a business has a bank loan of 50,000 and a 55,000 balance on bank deposit account, it might well be regarded as a material misstatement if these two amounts were displayed on the balance sheet as cash at bank 5,000. In other words, incorrect presentation may amount to material misstatement even if there is no monetary error. Comparability Users must be able to compare the financial statements of an enterprise over time to identify trends and with other enterprises statements to evaluate their relative financial position, performance and changes in financial position. It is therefore necessary for similar events and states of affairs to be represented in a similar manner. Compliance with accounting standards helps to achieve comparability by ensuring that different entities account for similar transactions and events in a similar way. Example: Depreciation policy must be consistent from one period to the next, unless it becomes inappropriate. Prudence The prudence concept states that where alternative procedures, or alternative valuations, are possible, the one selected should be the one which gives the most cautious presentation of the businesss financial position or results. IAS 1 describes the prudence concept as being that revenue and profits are not anticipated, but are recognized by inclusion in the profit and loss account only when realized in the form either of cash or of other assets, the ultimate cash realization of which can be assessed with reasonable certainty; provision is made for all known.expenses and losses whether the amount of these is known with certainty or is a best estimate in the light of the information available. Example: If there is any doubt as to the recoverability of debts outstanding at the year-end, a provision should be made so that the amount in question is not included in the profit for the year. Objectivity: This means that accountants must be free from bias. They must adopt a neutral stance when analyzing accounting data. This means that they should try to strip their answers of any personal opinion or prejudice and should be as precise and as detailed as the situation warrants. The result of this should be that any number of accountants will give the same answer independently of each other.
344
Revision Aid
Example: Internally generated good will should not be capitalized in the balance sheet, as its value cannot be determined objectively. Relevance The Statement of Principles for Financial Reporting states that to be useful, information must be relevant to the decision-making needs of users. Information is relevant when it has the ability to influence the decisions of users by helping them to evaluate past, present or future events or to confirm or correct their past evaluations. Example: Suppliers and other creditors would like to have information that enables them to determine if to lend to the firm or supply on credit. Question 4 Information is material if its omission or misstatement could influence the economic decisions of users taken on the basis of the financial statements. Factors affecting materiality are: The size of the item; The nature of the item. To be useful, information must be relevant to the decision-making needs of users. Information is relevant when it influences the economic decisions of users by helping them evaluate past, present or future events or confirming, or correcting their past evaluations. Neutrality means that the information in financial statements should be free from deliberate or systematic bias. Prudence means that a degree of caution is needed in making estimates about certain items. The potential conflict between the two is that neutrality requires freedom from bias while the exercise of prudence is a potentially biased concept since judgment is required. In resolving the conflict, a balance should be found that neither overstates nor understates assets, gains, liabilities and losses. Safeguards to ensure that a companys financial statements are free from material error: The fact that the financial statements have been audited by an independent professional; The existence of sound internal controls within the company; The existence of an internal audit function within the company.
Lesson Nine
345
LESSON FOUR
Question 1 David Douglleu Trading and Profit and Loss Account for the year ended 31 March 2001 Sales 378,500 Less returns inwards (4,100) 374,400 Less cost of sales Opening stock 120,600 Purchases 261,700 Less returns out (7,700) 254,000 374,600 Less closing stock 102,500 272,100 Gross profit 102,300 Add Discount received 2,400 Rent received 7,500 112,200 Less expenses Salaries and wages 45,700 Office expenses 8,400 Insurance premiums 2,200 Electricity 2,300 Stationery 6,200 Advertising 8,900 Telephone 2,100 Business rates 6,000 Discounts allowed 600 (82,400) Net profit 29,800
346
Revision Aid
Balance Sheet as at 31 March 2001 Non current assets Warehouse shop and office Fixtures and fittings Current assets Stocks Debtors Prepayments Cash in hand Current liabilities Creditors Accrued expenses Bank overdraft Capital Add Net Profit Less drawings
210,000 12,800 222,800
102,500 13,000 2,400 500 118,400 18,700 1,200 30,000
(49,900)
68,500 291,300 287,500 29,800 317,300 (26,000) 291,300
Question 2 Donald Brown Trading and Profit and Loss Account fro the year ended 31 December 20X0 Sales 491,620 Less cost of sales Opening stock 18,460 Purchases 387,936 406,396 Closing stock 19,926 386,470 Gross profit 105,150 Discounts received 1,175 106,325 Less expenses: Discounts allowed 1,304 Lighting and heating 6,184 Motor expenses 3,080 Rent 8,161 General expenses 7,413 Depreciation (w) 13,146 39,288 Net profit 67,037
Lesson Nine
347
Working: Depreciation charge: Motor vehicles: 45,730 x 20% = 9,146 Fixtures and fittings: 10% x (42,200 2,200) = 4,000 Total: 4,000 + 9,146 = 13,146 Donald Brown Balance Sheet as at 31 December 20X0 Cost Non current assets Fixtures and fittings 42,200 Motor vehicles 45,730 87,930 Current assets Stock Debtors Prepayments Cash in hand Current liabilities Creditors Accruals Bank overdraft Net current assets Net assets Financed by Capital Net Profit for year Less drawings 35,404 218 19,861 55,483 9,271 66,563 26,094 67,037 93,131 26,568 66,563
Depreciation 6,200 24,438 30,638 19,926 42,737 680 1,411 64,754
Net 36,000 21,292 57,292
348
Revision Aid
Question 3 Brenda Bailey Trading and Profit and Loss Account for the year ended 30 June 20X9 Sales 427,726 Opening stock 15,310 Purchases 302,419 Carriage inwards 476 318,205 Less closing stock 16,480 Cost of sales 301,725 Gross profit 126,001 Carriage outwards 829 Wages and salaries 64,210 Rent and rates (12,466 620) 11846 Heat and light (4,757 + 350) 5,107 Depreciation equipment 10,200 Motor vehicles 8,654 Sundry expenses 8,426 109,272 Net profit for the year 16,729 Brenda Bailey Balance Sheet as at 30 June 20X9 Cost Non current assets Equipment 102,000 Motor vehicles 43,270 145,270 Current assets Stock Debtors Prepayments Cash Current liabilities Bank overdraft Creditors Accruals Net current assets Capital Balance at 1 July 20X8 Add Profit for year Less drawings Balance at 30 June 20X9
Depreciation 32,450 17,574 50,024 16,480 50,633 620 __477 68,210 3,295 41,792 350 45,437
Net book value 69,550 25,696 95,246
22,773 118,019 122,890 16,729 139,619 21,600 118,019
Lesson Nine
349
Question 4 Frank Mercer 20X8 Dec 31 Dec 31 Balance b/f Dividend Cash book 20X8 1,793 Dec 31 26 Dec 31 Dec 31 ____ 1,819 Bank charges Standing order Direct debit Balance c/d 18 32 88 1,681 1,819
Bank reconciliation as at 31 December 20X8 Balance per bank statement Add unrecorded lodgments: V Owen K Walters Less unpresented cheques: B Oliver (869) L Philips (872) Balance per cash book (corrected) 98 134 232 71 37 (108) 1,681 1,557
350
Revision Aid
LESSON FIVE
Question 1 Sales Ledger Control A/C 386,430 Bal b/d 164,580 Cash received 350 Discounts allowed Returns inwards Contra Bad debts written off ______ Balance c/d 551,730 190 158,288 2,160 590 870 1,360 388,272 551,730 184,740 98,228 2,160 ___100 283,488
Bal b/d Sales (163,194 + 1,386) Cash refund
Sales Ledger Control A/C Bal b/d 520 Bal b/d Cash paid (103,040 350) 102,690 Purchases (98,192 + 36) Discounts received 990 Bad debts Returns outwards (1,370 + 2,000) 3,370 Contra 870 Balance c/d 175,048 Balance c/d 283,488 Question 2 (a) Uncorrected balance b/f Sales omitted (a) Bank cheque dishonored (1) Sales Ledger Control A/C 12,550 Discounts omitted (d) 850 Contra entry omitted (f) 300 Bad debt omitted (g) Returns inwards omitted (j) _____ Amended balance c/d 13,700 12,500
100 400 500 200 12,500 13,700
Balance b/d
Note: Items (b), (c), (e), (h), (i) and (k) are matters affecting the personal accounts of customers. They have no effect on the control account.
Lesson Nine
351
(b) Statement Of Adjustments To List Of Personal Account Balances Original total of list of balances Add: debit balance omitted (b) debit balance understated (e) Less: transposition error (c ): understatement of cash received cash debited instead of credited (2 x 250) (h) discounts received wrongly debited to Bell (i) Understatement of cash received (i) 300 200 500 13,302 180 500 50 _72 __802 12,500 Question 3 (a) Balance Correction of error - interest Balance George Cash book 4,890 Bank charges (3) 320 Plant (4) 11,890 Cheque dishonored Correction of error in entering cheque (6) _____ Error in addition (7) 17,100 320 10,000 980 4,800 1,000 17,100 12,802
(b) Bank reconciliation Balance per bank statement Less lodgments not credited (2) Add: dishonored cheque Add: outstanding cheque (1) Balance per cash book - overdrawn 12,800 2,890 9,910 980 1,000 11,890
352
Revision Aid
Statement of effect on profit Profit per draft accounts Bank charges (3) Depreciation (4) Bad debt (5) Motor expenses (6) Additional depreciation (6) Purchases understated (7) Interest adjustment (8) Repairs to premises (9) 81,208 320 1,000 980 2,100 600 1,000 320 __870 82,398 _6,300 76,098 ____ 6,300
(d) Journal George drawings Repairs to premises Repairs to Georges house mistakenly charged as a business expense *Paul accounts payable ledger account George drawings Business account paid by personal cheque *Note: a debit to accounts payable ledger control account is also acceptable for this entry. Question 4 Four errors not disclosed by the Trial Balance: Error of Omission: This is where a transaction is completely omitted from the records i.e. not posted at all. Error of Commission: A transaction is posted in the wrong account but of the same class e.g. a credit sale posted in a wrong debtors account (e.g. to debtor 1 instead of debtor 2) Error of Principle: A transaction is not only posted to the wrong account but also the class e.g. an expense of plant repair posted to the plant account (an asset). Error of Original Entry: A transaction is posted to the correct accounts but the amount is incorrect e.g. a credit sale of 250 is posted to the debtor and sales account as 520. (Refer to the text for further details) 870 870
540 540
Lesson Nine
353
(b) (i) Suspense ABD Bank loan Cashbook P& L Rent received P& L Trading account Closing stock P& L discount allowed P&L discount received P& L Trading a/c opening stock Suspense Prepayments (prepaid insurance)) P& L Insurance receivable P& L - income (ii) Statement of Corrected net profit (Sh) Net profit Add: Rent received Discount received Prepaid insurance Insurance receivable Less: closing stock overvalued Discount allowed Opening stock Adjusted net profit (iii) ABD Loan Suspense A/c Sh 10,000 Balance b/d _____ Opening stock 10,000 4,000 500 220 12,000 1,500 500 3,200 (Sh) 64,000 DR (Sh) 10,000 4,000 4,000 1,500 1,500 500 500 3,200 3,200 220 220 12,000 12,000 CR (Sh) 10,000
16,720 80,720 (5,200) 75,520
Sh 6,800 3,200 10,000
354
Revision Aid
Question 5 ACCOUNTS WORKSHEET Pre-Adjusted Trial Adjustments Balance Dr Cr Dr Cr 40,000 26,154 36,246 4,814 350 4,307 820 205 965 165 25,000 14,500 1,450 6,140 307 1,060 4,638 946 120 82,795 82,795 350 205 165 120 1,450 307 2,597 3 2,597 4 120 1,450 307 83,265 5 83,265 6 1,450 307 5,008 1 2 4,063 43,120 7 43,120 8 5,008 49,216 9 49,216 10 Adjusted Trial Balance Dr Cr 40,000 26,154 36,246 5,164 4,307 615 800 25,000 13,050 5,833 1,060 4,638 1,066 350 205 165 120 205 165 T&P&L Account Dr Cr 26,154 36,246 5,164 4,307 615 800 25,000 13,050 5,833 1,060 4,638 1,066 350 Balance sheet Assets Liab. 40,000
Capital Purchases Sales Salaries Opening stock Insurance Rent income Buildings Furniture Debtors Other expenses Creditors Commission Salaries due Prepaid insurance Rent recd in adv. Accrued commission Depreciation Bad debts Closing stock Net profit Column numbers
Question 6 Purpose of Control Accounts i. To provide for arithmetic check on the postings made in the individual account i.e. either the sales ledger or the purchases ledger. ii. To provide a quick total of the debtors and creditors balances to be shown in the trial balance. iii. To detect and prevent errors and frauds on the debtor and creditors account. iv. To facilitate delegation of duties especially where the debtors and creditors are many.
Lesson Nine
355
Bal b/d Sales Bills received dishonored Charges payable Bal c/d
Sales Ledger Control A/C Sh 6,185,000 Bal b/d 8,452,000 Returns inwards 88,500 Bank 10,000 Cash Bad debt Discounts allowed 44,000 Bal c/d 14,779,000 Purchases ledger control a/c Sh 16,500 Bal b/d 284,000 Purchases 930,000 Bills payable dishonored 473,200 88,500 _4,196,500 Balance c/d 10,396,000
Sh 52,500 203,500 7,985,000 153,000 64,500 302,000 5,404,000 14,779,000
Bal b/d Returns outwards Bills payable Bank Cash Balance c/d
Sh 4,285,000 5,687,500 400,000 ___23,500 10,396,000
356
Revision Aid
LESSON SIX
Question 1 (a) Dare Statement of Capital as at 1 January 1996 Assets Stocks Debtors Rates prepaid Fixtures Liabilities Bank overdraft (add unpresented cheques) Accrued expenses Creditors Loan Accrued interest [4,000 x 3% x 3/12] Heating and lighting
4,500 2,800 40 2,500 10,140
1,172 240 1,800 4,000 30 80
(7,322) 2,818
(b) Dare Profit and loss account for the year ended 31 December 1996 Gross profit Discounts received Less expenses Rent and rates Fixtures and fittings (depreciation) Lighting and heating General expenses Loan interest Wages Sundry expenses Discounts allowed Bad debt Net profit 465 350 200 450 120 2,914 140 520 200
9,000 480 9,480
(5,659) 3,821
Lesson Nine
357
(c) Dare Balance Sheet as at 31 December 19X6 Non current assets Fixtures and fittings Current assets Stocks Debtors Prepayments Bank (less unpresented cheques) Cash Current liabilities Creditors Accruals Capital Net profit Less drawings Non current liabilities Loan 3% Question 2 AB Sport and Social Club Income and Expenditure Account for the year ended 31 December 20X5 Income Subscriptions (W1) Bar and caf profit (W2) Sale of sportswear (W3) Hire of sportswear (W5) Deposit account interest Expenditure Rent of clubhouse Groundsperson Heating oil (W6) Depreciation 5,000 x 10% Surplus of income over expenditure for the year 6,000 10,000 4,500 500 (21,000) 2,790
5,800 3,000 50 673 __20 9,543
2,550
2,200 _290
(2,490) 7,053 9,603 2,818 3,821 6,639 (1,036) 5,603 4,000 9,603
10,690 9,200 1,400 1,700 800 23,790
358
Revision Aid
AB Sport and Social Club Balance Sheet as at 31 December 20X5 Non current assets Equipment for grounds person: cost Depreciation (3,500 + 500) Current assets Heating oil Bar and caf stocks Sports equipment for sale (4,000 2,000) Sports equipment for hire (1,000 + 500) Subscriptions in arrears Bank deposit account Bank current account Current liabilities Creditors for bar and caf purchases Creditors for sportswear Creditors for heating oil Subscriptions in advance Net current assets Net assets Accumulated fund b/f Surplus for the year Accumulated fund c/f Workings: Subscriptions SUBSCRIPTIONS Arrears b/f 1.1.X5 (10 + 230) 240 Advance b/f 1.1.X5 40 Subscription income for year (bal fig) 10,690 Cash received 11,000 Advance c/f 31.12X5 __200 Arrears c/f 31.12.X5 ___90 11,130 11,130 Note: The write off of the 20X3 arrears (10) is dealt with in the above working. Bar and caf profit Sales Cost of sales Opening stock Purchases* 7,000 8,800 15,800 (5,000) 10,800 9,200 20,000 700 5,000 2,000 1,500 90 16,000 1,300 26,590 800 450 200 _200 1,650 24,940 25,940 23,150 2,790 25,940 5,000 (4,000) 1,000
Closing stock Profit *Note: Purchases are 9,000 + 800 1,000 = 8,800
Lesson Nine
359
Sale of sportswear Sales Opening stock Purchases (W4) Closing stock Closing stock Gross Profit Sportswear written down Net profit Purchases of sportswear Bank Add closing creditors Less opening creditors For sale 2/3: 3,100 Hire of sportswear Receipts Costs* Opening stock Purchases (W4) Closing stock Profit 750 1,550 2,300 (1,000) (1,300) 1,700 3,000 4,500 450 (300) 4,650 For hire 1/3: 1,550 3,000 3,100 6,100 (4,000) (2,100) 2,900 (1,500) 1,400 5,000
*Note: While there is a case for treating the sportswear for hire as non current assets, in club accounts it is more usual to treat such items as stock in trade. Heating Oil Opening stock Purchases (4,000 + 200) Less closing stock Expense for year 1,000 4,200 5,200 (700) 4,500
360
Revision Aid
Question 3 Mr Cherono Manufacturing Profit and loss Account for the year ended 30 June 1988 Raw materials Opening stock Purchases Less closing stock Raw materials consumed Wages Factory overheads Wages Rent and rates Water and electricity Cost of goods completed Factory profit Transfer price Sales Less cost of sales Opening stock Purchases and cost of goods produced Less closing stock Gross profit Profit on disposal of motor vehicle Factory profit Less expenses Interest on loan Depreciation fixtures and fittings Motor vehicles Wages Rent and rates Water and electricity Motor expenses Bad debt Repairs Bank charges Insurance Sundry expenses Commission to lampshade employee Less UPCS Net profit 348,000 3,400,000 3,748,000 (282,000) 96,000 22,500 13,000
40,0000 855,000 895,000 (80,000) 815,000 _50,000 865,000
131,500 996,500 ___3,500 1,000,000 4,100,000
(3,466,000) 634,000 4,000 3,500 641,500
36,000 90,000 38,000 108,000 67,500 39,000 60,800 14,000 12,000 4,000 13,500 25,200 318 __120
(508,438) 133,062
Lesson Nine
361
Cherono Balance Sheet as at 30 June 1998 Non current assets Fixtures and fittings Motor vehicles Current assets Stock: Raw materials Lampshades Less UPCS Other goods Debtors Prepayments Bank balance Current liabilities Creditors Accruals Capital Add net profit Less drawings Add loan
Cost 900,000 152,000 1,052,000 80,000 30,000 (120) 252,000
Depreciation (440,000) (38,000) (478,000)
NBV 460,000 114,000 574,000
361,880 108,000 10,500 _98,000 578,380 (134,318) 444,062 1,018,062 740,000 133,062 873,062 (95,000) 778,062 _240,000 1,018,062
107,000 27,318
362
Revision Aid
Question 4 Olympiad Athletics Club Income and Expenditure Account for year ended 31 October 1983 Income Annual subscriptions (4,680 + 70 + 230 (140 + 100)) Entrance fees Life membership fees credited (850 + 53) Training ground fees (7,660 470 + 325) Sales of sporting requisites Investment interest received Insurance commissions received (53 11 + 13) Advertising revenue Profit on sale of furniture (370 350) Total income Expenditure: Cost of sporting requisites sold (5,270 + 202 163 = 5,309 (purchases) 5,309 + 811 1,064 = 5,056) Damaged stock etc Wages of grounds man (250 + 3,600 300) Postages (692 4) Stationery (55 + 629 36) Rates (300 + 846 380) Subscriptions in arrear written off World-wide Athletics Club affiliation fee Training ground upkeep Depreciation: buildings Furniture, equipment etc (10% x (7,900 800) Total expenditure Surplus of income over expenditure 4,740 250 903 5,893 7,515 8,774 626 55 603 20 23,486
5,056 137 3,550 688 648 766 40 50 1,200 3,500 __710 16,345 7,141
Lesson Nine
363
Olympiad Athletics Club Balance Sheet as at 31 October 1983 Non current assets Land Buildings Furniture, equipment, etc Investments Investments at cost (7,400 + 5,600) (current valuation 13,150) Current assets Stocks sporting requisites - stationery - stamps Debtors subscriptions - insurance commissions Prepayments (300 + 380) Bank deposit account - current account Cash Current Liabilities Creditors prepaid subscriptions - Prepaid training - Ground fees - Premiums - Sporting requisites Working capital Net assets employed Financed by: Accumulated fund: as at 31 October 1982 Add: Surplus of income over expenditure for the year As at 31 October 1983 Life membership fund (4,720 + 530 (850 + 53) 100 470 160 202 932 6,643 48,433 36,945 7,141 44,086 4,347 48,433 Cost 4,000 35,000 7,100 46,100 Depreciation 12,900 4,410 17,310 Net 4,000 22,100 2,690 28,790 13,000 927 36 4 230 13 680 3,000 2,563 122 7,575
364
Revision Aid
Accumulated fund b/f Assets: Land Buildings Furniture Investment Stocks Debtors Prepayments cash Liabilities Creditors: Subscriptions Training Premiums Sporting requisites Bank overdraft Membership fund 70 325 102 163 105 4,720
4,000 25,600 3,750 7,400 866 191 550 ___73 42,430
(5,485) 36,945
Lesson Nine
365
LESSON 7
Question 1 Kimeu & Mwangi Manufacturing,Trading Profit and Loss account for the year to 31.3.x 2 Shs Raw materials Opening stock Purchases Less stock of raw materials Raw materials consumed Factory wages Prime cost Add opening w/p Less closing w/p Factory overheads Depreciation on plant Factory expenses Factory cost of completed goods Add factory profit ( missing figure) Transfer price given in the question (par) (38,000 x 45) Sales Cost of sales Opening stock of finished goods Transfer price Less closing stock of finished goods Add factory profit Expenses Depreciation on delivery van Sales department wages Selling department expenses Increase for provision for bad debts Provision for unrealized profits Net profit Share of factory profits K M Share of remaining profit K M 80,250 150,750 277,500 5,000 112,500 154,340 38,585 100,800 151,200 Shs 100,700 716,250 816,950 (79,500) 737,450 382,500 1,119,950 85,000 (126,250) 84,375 354,000 (41,250) 1,078,700 438,375 1,517,075 192,925 1,710,000 2,775,500 1,200,000 1,710,000 2,910,000 (10,125,000)
(1,897,500) 878,000 192,925 1,070,925
(626,000) 444,925 (192,925) 252,000 252,000
366
Revision Aid
Workings for closing stock of completed units Completed units b/f Units manufactured Less units sold Closing stock Drawings Bal c/d K 15,000 105,140 255,140 30,000 38,000 (45,500) 22,500 x 45 = 10,125,000 M 125,000 54,785 189,785 Share of factory profit Balance of profit K 154,340 100,800 255,140 M 38,585 51,200 189,785
Kimeu & Maingi Balance Sheet as at 31 March 1992 Non current assets Property, plant and equipment Freehold factory Factory plant ( 843,750 151,250 84,375 = 608,125) Delivery van ( 401,250 80,250 86,250 = 234,750) Current Assets: Stock: Raw materials W.I.P Finished goods Debtors Current Liabilities Bank overdraft Trade creditors Accrued expenses and deferred income Net current assets Capitals: K M Current A/c: K M The finished good is net of the unrealized profit on closing stock.
Shs
Shs 1,053,750 608,125 234,750 1,896,625
79,500 126,250 900,000 405,000 1,510,750 (176,200) (150,000) (86,250) (412,450) 1,098,300 2,994,925 1,400,000 1,425,000 2,825,000 105,140 64,785 169,925 2,994,925
Lesson Nine
367
Question 2 Amis Lodge and Pym Trading, Profit and loss appropriation account for year ended 31 March 19-8 Sales 404,500 Less Opening stock 30,000 Purchases 225,000 Carriage inwards 4,000 229,000 Plant depreciation 259,000 Closing stock (35,000) Cost of sales (224,000) Gross profit 180,500 Discount received 4,530 Interest received ____750 185,780 Expenses Carriage outwards 12,000 Vehicle depreciation 15,000 [25% x (80,000 20,000)] Depreciation of plant 20,000 [20% x 100,000] Discounts allowed 10,000 Office expenses [30,000 + 405] 30,805 Rent, rates , heat and light [8,800 1,500] 7,300 Provision for bad debts increase [(5% x 14,300) 420] 295 (95,400) Net profit for year 90,380 Interest charged on drawings etc Amis 1,000 Lodge 900 Pym 720 2,620 93,000 Less Salary Pym 13,000 Interest on capital accounts Amis 8,000 Lodge 1,500 Pym 500 23,000 Residual profit 70,000 Less Share of residual profit Amis ( 5/10) 35,000 Lodge (3/10) 21,000 Pym (2/10) 14,000 70,000
368
Revision Aid
(b) A 1,000 25,000 1,000 16,000 43,000 Current Accounts L P 500 400 Appropn salary 22,000 15,000 - Interest 900 720 - Residue _____ - 11,380 Bal c/d 23,400 27,500 A 8,000 35,000 _____43,000 L 1,500 21,000 900 23,400 P 13,000 500 14,000 ____27,500
Balances Drawings Appropn interest Bal c/d
Question 3 Amber, Beryl and Coral Trading, Profit and Loss Account for the year to 31 December 1996 000 000 Sales 2,000 Cost of sales Opening stock 180 Purchases 1,400 1,580 Closing stock (200) 1,380 Gross profit 620 Expenses Wages and salaries (228 + 12) 240 Sundry expenses 120 Bad and doubtful debts 26 Depreciation: Building 5 Plant and equipment 24 Interest on loan Amber __5 420 Net profit 200 Assume profit is earned proportionately throughout the year Profit and Loss Appropriation Account Amber 000 1/1X6 to 30.6.X6 Salaries Share of profit: 80,000 (60:40) 1.7.X6 to 31.12.X6 100,000 (40:40:20) 10 48 40 98 Beryl 000 10 32 40 82 20 20 Coral 000 Total 000 20 80 100 200
Lesson Nine
369
Amber, Beryl and Coral Balance Sheet as at 31 December 1996 Cost or valuation Non current assets Land at valuation Buildings Plant, equipment and vehicles Current assets Stock Debtors (420 16) Less: provision for doubtful debts Cash at bank Current liabilities Trade creditor Bonus Net current assets Long term loan Amber Represented by: Capital accounts: Amber Beryl Coral Current accounts: Amber Beryl Coral Proprietor funds CAPITAL ACCOUNTS B C 000 000 Balances b/f 80 40 Cash 242 100 Goodwill (W1) Revaluation 322 140 Balances b/f 368 242 100 710 82 64 _5 151 861 350 12 362 250 911 50 861 280 250 240 770 404 30 374 38 612 Aggregate depreciation Nil 35 74 109 200 Net book value 280 215 166 661
A 000 Goodwill Balances c/f 80 368 448
A 000 280 120 48 448 368
B 000 210 80 32 322 242
C 000 140 140 100
370
Revision Aid
Drawings Balances c/f
A 000 28 82 __ 110
CURRENT ACCOUNTS B C 000 000 24 15 Balances b/f 64 5 Profit for year __ __ Loan interest 88 20
A 000 7 98 _5 110
B 000 6 82 __ 88
C 000 20 __ 20
Question 4 The solution provided has the workings shown beside the accounts to make the comparison easier. Remember to adhere to previous partnerships and departmental formats. (a) Aristocratic Autos Trading and Profit and Loss Account for year ended 30 September 1986 Workings Workshop Petrol/oil Showroom Total Sales and charges: 32,125 32,964 8,500 Cash 73,589 65,892 41,252 81,914 Credit 189,058 98,017 74,216 90,414 Total turnover 262,647 1,932 23,860 25,792 (2,752) 23,040 34,163 57,203 40,814 1,333 42,147 7,024 2,613 1,939 4,477 16,898 32,951 9,196 3,018 41,805 44,823 (2,976) 41,847 5,685 47,532 26,684 26,684 2,945 2,185 3,389 8,324 16,843 9,841 20,720 52,100 72,820 (25,310) 47,510 ____47,510 42,904 42,904 4,391 10,200 7,880 5,846 4,130 11,302 43,749 (845) Less materials: Opening stock Purchases Closing stock Usage Direct wages Cost of sales Gross profit Profit on sale of plant Less Indirect wages Salaries Rates Electricity General expenses Depreciation Total Net profit/loss for year Less appropriations Interest on capitals Duke (5% x 50,0000 Earl (5% x 40,000) Residual profit* Duke Earl 25,670 117,765 143,435 (31,038) 112,397 39,848 152,245 110,402 1,333 111,735 11,415 10,200 13,438 9,970 11,996 36,524 93,543 18,192
(2) (1) (3) (4) (5) (6) (7)
(2,500) (2,000) 13,692 (6,846) (6,846) *The equal division stipulated by the Partnership Act applies in the absence of agreement to the contrary.
Lesson Nine
371
Aristocratic Autos Balance Sheet as at 30 September 1986 Workings Workshop Petrol/oil (8) (8) 5,020 24,891 29,911 2,752 1,365 2,586 316 7,019 4,225 915 5,140 1,879 31,790 4,260 4,859 9,119 2,976 537 2,915 1,605 8,033 5,602 564 6,166 1,867 10,986
Showroom Non current assets at written down value: 11,010 Freehold buildings 5,357 Plant, equipment and vehicles 16,367 Current assets: 25,310 Stocks - Debtors 7,799 Prepayments 30,470 Bank and cash 63,579 Current liabilities: 15,250 Creditors 983 Accruals 16,233 47,346 Working capital 63,713 Net assets employed Financed by Capital accounts Duke 50,000 Earl 40,000 Current accounts: Duke Earl 6,906 9,853
Total 20,290 35,107 55,397 31,038 1,902 13,300 32,391 78,631 25,077 2,462 27,539 51,092 106,489
(4)
(9)
90,000 (10) (10)
16,489 106,489
Workings (1)
Plant disposal:
Cost Accumulated depreciation Written down value Proceeds Profit on sale
19,500 (15,633) 3,867 5,200 1,333 Total
Workshop 34,050 113 34,163 6,810 214 7,024
Petrol/oil 5,602 83 5,685 -
showroom ______4,160 231 4,391 (2) Direct wages: Per list Accrual Total (3) Indirect wages: Per list Accrual (4) Rates (apportioned on basis of
39,652 ___196 39,848 10,970 445 11,415
372
Revision Aid
5,199 (2,586) 2,613 1,838 101 1,939 3,990 487 4,477 2,520 14,378 16,898 Workshop 12,600 _____12,600
5,860 (2,915) 2,945 2,072 113 2,185 3,021 368 3,389 2,840 5,484 8,324 Petrol/oil 14,200 _____14,200
15,679 (7,799) 7,880 5,543 303 5,846 3,681 449 4,130 7,600 3,702 11,302 Showroom 38,000 _____38,000
freehold buildings at (8) below: Per list Prepayment Total (5) Electricity apportioned on same basis as (4) above: Per list Accruals Total (6) General expenses (apportioned on basis of turnover: Per list Accruals Total (7) Depreciation: Charge for year per (8) below: Freehold buildings Plant, equipment etc Total
26,738 (13,300) 13,438 9,453 517 9,970 10,692 1,304 11,996 12,960 23,564 36,524
(8) Freehold buildings (cost): At 1 October 1985 Additions during year Disposals during year At 30 September 1986 Provision for depreciation on freehold buildings: At 1 October 1985 Disposals during year Charge for year At 30 September 1986 Written down value at 30 September 1986 Plant, equipment etc. (cost): At 1 October 1985 Additions during year Disposals during year At 30 September 1986 Provision for depreciation on plant, equipment etc At 1 October 1985 Disposals during year Charge for year At 30 September 1986 Written down value
64,800 _____64,800
5,060 2,520 7,580 5,020 65,180 26,210 (19,500) 71,890
7,100 2,840 9,940 4,260 22,900 4,520 _____27,420
19,390 7,600 26,990 11,010 17,450 1,060 ____18,510
31,550 12,960 44,510 20,290 105,530 31,790 (19,500) 117,820
48,254 (15,633) 14,378 46,999
17,077 5,484 22,561
9,451 3,702 13,153
74,782 (15,633) 23,564 82,713
Lesson Nine
373
24,891 113 214 101 487 915
4,859 83 113 368 564
5,357 231 303 449 983
At 30 September 1986 (9) Accruals (per workings above): (2) (3) (5) (6) (10) Current accounts: Opening balance Interest on capital Residual profit Drawings Closing balance Duke 9,750 2,500 6,846 (12,190) 6,906
35,107 196 445 517 1,304 2,462 Earl 10,477 2,000 6,846 (9,740) 9,583
Question 5 WORKINGS The first step is to derive the profit for the period: Closing Assets minus external liabilities (17,000 + 3,480 + 1,100 + 2,230 + 3,370 980) Add back drawings (2,000 + 1,600 + 1,800) Less assets minus external liabilities (26,060 820) Profit for period (1st July to 31st October) CAPITAL ACCOUNTS T A 3,000 1,500 Opening balances Goodwill raised 7,500 7,500 4,000 Bank Capital - Premium (1/5 x 7,500) 10,500 10,500 5,500 S 3,000 26,200 5,400 31,600 25,240 6,360
Opening
Goodwill w/o Closing balances Exors of R decd
R 11,500 11,500
R 9,000 2,500
S 8,000 2,500
T 8,000 2,500 4,000 1,500 10,500
A 4,000 1,500 5,500
11,500 10,500
Balance b/d Drawings Closing balance Exors of R (decd)
R 2,000 260 2,260
S 1,600 720 2,320
CURRENT ACCOUNTS T A 100 - Balances b/d 1,800 - Appropriation a/c 720 - (profit) 2,120 -
R 140 2,120 2,260
S 200 2,120 2,320
T A - 2,120 2,120 -
The Capital and Current Accounts are given as workings for the Balance sheet figures.
374
Revision Aid
LESSON 8
Question 1 (a) AZ Ltd Manufacturing , Trading Profit and Loss Account for the year ended 31 October 1999 Raw Materials Sh000 Sh000 Opening stock Raw material 380 Purchases Raw material 9,500 9,880 Less closing stock Raw material (465) Cost of raw materials consumed 9,415 Add: direct wages 1,350 direct expenses _395 1,745 Prime Cost 11,160 Factory overheads Factory expenses 290 Indirect materials 350 Factory insurance 150 Depreciation plant and machinery 5,160 5,950 Total cost of production 17,110 Add opening W.I.P 560 17,670 Less closing W.I.P Finished goods (695) Factory cost of production finished goods 16,975 Sales 28,550 Less cost of sales Opening stock finished goods 420 Factory cost of production finished goods 16,975 17,395 Less closing stock finished goods (610) (16,785) Gross profit 11,765 Less expenses Sales room expenses 485 Administration expenses 620 Office salaries and wages 898 Vehicle running expenses 656 Bad debts w/o 64 Overdraft interest 725 Debenture interest 800 Depreciation: furniture and equipment 89 Motor vehicles 4,125 (8,462) 3,303 Less dividend (4,000) Net profit for the year (697) Add retained profit b/d 5,500 4,803 Less transfer to general reserve (2,000) Retained profit c/d 2,803
Lesson Nine
375
AZ Ltd Balance Sheet as at 31 October 1999 Non current assets Land & Buildings Plant and machinery Furniture and equipment Motor vehicles Current Assets Stock Finished goods Raw materials WIP Current Liabilities Bank overdraft Creditors Accruals Debenture interest Dividends accrued Financed by: Authorized and issued capital Capital reserve Share premium Revenue reserve General reserve Retained profit Non current liability 8% debenture Sh000 30,000 25,800 890 16,500 73,190 Sh000 (11,460) (274) (7,525) 19,259 610 465 695 7,360 9,130 1,175 1,000 783 800 4,000 Sh000 30,000 14,340 616 8,975 53,931
(7,758)
1,372 55,303 40,000 500 2,000 2,803 45,303 10,000 55,303
376
Revision Aid
STA Balance Sheet as at 1 November 19-6 Buildings Equipment Current assets Stock Debtors Bank Current liabilities Creditors Capital: Sam Ted Abe Current accounts: Sam Ted Abe Estate of Reg. 720 220 __1,100 2,230 4,950 8,280 (980)
17,000 3,480 20,480
7,300 27,780 7,500 7,500 4,000 19,000 940 19,940 7,840 27,780
Lesson Nine
377
KK Ltd Balance Sheet as at 31 October 1998 Shs 000 Shs 000 Non Current Assets Freehold property Furniture and fittings Motor vehicles Goodwill Current Assets Stock Debtors Less provision for doubtful debts Rent receivable Cash at bank Current Liabilities Creditors Accrued expenses Debenture interest Tax payable Proposed dividends Authorized and issued share capital 1,500,000 ordinary shares of Sh. 20 each fully paid 4,398 1,540 (77) 1,463 35 10,492 16,388 44,500 1,540 3,500 49,540 (292) (965) (1,257)
Shs 000 44,500 1,248 2,535 48,283 500
332 189 350 8,960 4,500
(14,331)
2,057 50,840 30,000
Capital reserves Share premium Revenue reserves General reserve Profit and loss account 10% debenture 4,500 12,490
350
16,990 47,340 3,500 50,840
378
Revision Aid
Question 3 (a) 1995 Gross profit percentage Gross profit Sales Current ratio Current assets Current liabilities Quick ratio Current assets less stock Current liabilities Debtors collection period Debtors x 365 Sales Creditors payment period Trade creditors x 365 Purchases (W) Gearing ratio Loan capital Total capital 24,000 = 37.5% 64,000 23,900 = 1.68:1 14,200 23,900 12,000 = 0.84:1 14,200 10,500 x 365 = 60 days 64,000 6,800 x 365 = 59 days 42,000 60,000____ = 70% 60,000 + 26,000 1995 000 40,000 12,000 52,000 10,000 42,000 1996 32,400 = 30% 108,000 31,000 = 1.52:1 20,400 31,000 15,000 = 0.78:1 20,400 14,000 x 365 = 47 days 108,000 9,400 x 365 = 44 days 78,600 60,000____ = 55% 60,000 + 49,000 1996 000 75,600 15,000 90,600 12,000 78,600
Cost of sales Add: closing stock Deduct: opening stock Purchases (b)
The gross profit margin has fallen when compared with last year, although in absolute terms, both profit and sales are higher. Possibly the firm has lowered the price of goods to increase sales, although there may be other explanations (see part (c) below). There has been a reduction in liquidity as evidenced by a fall in both the current and the quick ratios. However, this is no immediate cause for concern as the company appears to be paying its creditors more promptly than last year. The debtors collection period, already satisfactory, has decreased still further from 60 to 47 days. There is not enough information to say whether this is all due to good credit control, or whether some sales are being made on shorter credit terms or for cash. The creditors payment period has shortened. Possibly the company has become more efficient at paying creditors, or perhaps it is purchasing goods on shorter credit terms. The gearing ratio has reduced but it is still too high. The reduction is mainly due to an increase in retained profits and in the revaluation reserve. High gearing involves greater risk for the shareholders.
Lesson Nine
379
Any two of the following: An error in counting closing stock An increase in prices from suppliers not passed on to customers Deliberate reduction in margin in an attempt to increase sales volume
(d) The position is not quite as clear-cut as this statement would suggest. Liquidity is important, and a company ought to be able to pay its debts as they fall due. However, an excessively high current ratio means that resources are tied up in stock, debtors and cash instead of producing profits. Current assets should generally be kept as low as is compatible with efficient production and paying creditors as they fall due. There is some truth in this statement. High gearing means greater risk, but also, in good times, greater returns. It is important that the percentage return to shareholders is greater than the percentage rate of interest being paid on the borrowings. Question 4 19X1 11 Feb 11 Feb Application and allotment account 19X1 4,000 10 Feb Cash 35,000 10,000 49,000 16 Feb Cash ______ 49,000
Cash Share capital (50,000 @ 70p) Share premium (50,000 @ 20p)
19X1 29 Sep 1 Nov
Ordinary Share capital account 19X1 Forfeited shares 500 11 Feb Application and allotment account (50,000 @ 70p) Balance carried 1 May Call account down 50,000 (50,000 @ 30p) 1 Nov Forfeited shares reissued ______ 50,500 Ordinary Share Premium Account 19X1 11 Feb Application and allotment account (50,000 @ 20p) 1 Nov Forfeited shares 10,250 reissued account 10,250 Call account
35,000 15,000 ___500 50,500 10,000 ___250 10,250
Bal c/d
380
Revision Aid
19X1 1 May
Share capital
15,000 _____ 15,000
19X1 1 May 29 Sep
Cash Forfeited shares
14,850 ___150 15,000
19X1 29 Sep 1 Nov
Call account Forfeited shares reissued
Forfeited Shares 19X1 150 29 Sep 350 500 Forfeited Shares 19X1 500 1 Nov 250 1 Nov 750
Share capital (500 @ 1)
500 ____ 500
19X1 1 Nov 1 Nov
Share capital Share premium
Cash Forfeited shares
400 350 750
Lesson Nine
381
STRATHMORE UNIVERSITY MOCK EXAMINATION

CPA PART I\ CPS PART I FINANCIAL ACCOUNTING I The following should be done under examination condition. Answer ALL questions. Marks allocated to each question are shown at the end of the question. Show ALL your workings. QUESTION ONE Nafuu Foods Ltd. is a company in the hospitality industry. The following trial balance has been extracted from its books on 31 October 2001. Sh000 Revenue Cost of sales Wages and salaries Operating expenses Insurance Directors fees Ordinary share capital; 5,200,000 shares of Sh.20 each fully paid Profit and loss account, 1 November 2000 9% debenture stock secured Share premium Capital redemption reserve Trade debtors and creditors Bad debts written off Audit fees Interest on loan and overdraft Depreciation expense Accruals Interim dividends paid Freehold land and buildings Leasehold land and buildings (over 50 years) Leasehold land and buildings (over 50 years) Furniture and equipment Stock Prepayments Bank balance Investments 401,000 186,440 95,860 1,180 960 104,000 77,600 160,000 18,000 56,400 61,520 Sh.000 816,160
63,860 240 400 13,900 17,300 164,600 125,600 51,900 85,600 46,400 720 2,820 9,800 1,294,580
900 26,000
1,294,580
382
Revision Aid
You are provided with the following additional information: 1. The balances of fixed asset accounts as at the beginning of the year and additions during the year were as follows: Cost or valuation Accumulated depreciation Additions 1 November 2000 during the year
Sh. 000
Freehold land and buildings Leasehold land and buildings (over 50 years) Leasehold land and buildings (under 50 years) Furniture and equipment 157,000 121,800 60,200 150,800
Sh.000
Sh.000
7,600 3,800
5,800 52,200
1,800
The company does not provide for depreciation on freehold properties or properties held on lease with 50 years or more to run at the balance sheet date. Properties held on lease with less than 50 years to run are depreciated over the un-expired term. Items of equipment are depreciated over their estimated useful life. 2. Some of the leasehold property in the books costing Sh.7,500,000 had just 50 years remaining on the lease in October 2000 and has not yet been transferred to the under 50 years category. 3. Disposals during the year included the following: Cost Sh. 000 Freehold land and buildings Leasehold under 50 years 3,600 2,300 Accumulated depreciation Sh.000 1,700 Sale proceeds Sh 000 4,800 960
All the sale proceeds have been included in the revenue: no other adjustment has been made. The determination of depreciation expense for the year included in the trial balance above has correctly been done for those properties not disposed and include in the under 50 years category at the beginning of the year. 1) 2) 3) 4) 5) 6) Freehold land was revalued on an existing basis by a professional valuer but the surplus of Sh.6,000,000 has not yet been brought into account. The investments in the trial balance are temporary quoted securities. As at 31 October 2001 their market value was Sh.10,500,000. Income from the investments of Sh.450,000 is included in revenue. Additional audit fees of Sh.600,000 need to be provided for. The total balance of cash at bank includes Sh.1,500,000 overdraft on one of the accounts. The corporation tax on the years profit has been estimated at Sh.27,000,000. Corporation tax on the previous years profit was finally agreed with the tax authorities to be Sh.310,000 more than had been provided for in the profit and loss account of the year. The directors have decided to recommend a final dividend of Sh.5 per ordinary share
Required: a) b) c) A schedule showing fixed assets movements for the year ended 31 October 2001. Profit and loss account for the year ended 31 October 2001. Balance sheet at 31 October 2001. (10 marks) (10 marks) (5 marks)
Lesson Nine
383
QUESTION TWO Rotich and Sinei have been in partnership for several years, sharing profits and losses in the ratio 2:1. Interest on fixed capitals was allowed at the rate of 10% per annum, but no interest was charged or allowed on current accounts. The following was the partnership trial balance as at 30 April 2001: Sh. Fixed capital accounts Rotich Sinei Current accounts Rotich Sinei Leasehold premises (purchased 1 May 2000) Purchases Motor vehicle (cost) Balance at bank Salaries (including partners drawings) Stocks: 30 April 2000 Furniture and fittings (cost) Debtors Accountancy and audit fees Wages Rent, rates and electricity General expenses (Sh.352,400 for the six months To 31 October 2000) Cash introduced Tonui Sales (Sh.3,500,000 to 31 October 2000) Accumulated depreciation: 1 May 2000 Motor vehicle Furniture and fittings Creditors 13,420,000 Additional information: 1. On 1 November 2000, Tonui was admitted as a partner and from that date, profits and losses were to be dated in the ratio 2:2:1. For the purpose of this admission, the value of goodwill was agreed at Sh.3,000,000. No account for goodwill was to be maintained in the books, adjusting entries for transactions between the partners being made in their current accounts. On that date, Tonui introduced Sh.1,250,000 into the firm of which Sh.375,000 comprised his fixed capital and the balance was credited to his current account. Interest on fixed capitals was still to be allowed at the rate of 10% per annum after Tonuis admission. In addition, after Tonuis admission, no interest was to be charged or allowed on current accounts. 2,250,000 4,100,000 1,600,000 820,000 1,300,000 1,200,000 300,000 225,000 105,000 550,000 310,000 660,000 1,250,000 Sh. Sh. 8,750,000 300,000 100,000 1,970,000 13,420,000 Sh. 750,000 500,000 400,000 300,000
2.
384
Revision Aid
3. 4. 5. 6. 7.
8. 9.
Any apportionment of gross profit was to be made on the basis of sales. Expenses, unless otherwise indicated, were to be apportioned on a time basis. A charge was to be made for depreciation on motor vehicle and furniture and fittings at 20% and 10% per annum respectively, calculated on cost. On 30 April 2001, the stock was valued at Sh.1,275,000. Salaries included the following partners drawings: Rotich Sh.150,000, Sinei Sh.120,000 and Tonui Sh.62,500. A difference in the books of Sh.48,000 had been written off at 30 April 2001 to general expense, which was later found to be due to the following clerical errors: Sales returns of Sh.32,000 had been debited to sales returns but had not been posted to the account of the customer concerned : The purchases journal had been undercast by S.80,000. Doubtful debts (for which full provision was required) amounted to Sh.30,000 and Sh.40,000 as at 31 October 2000 and 30 April 2001 respectively. On 30 April 2001, rates and rent paid in advance amounted to Sh.50,000 and a provision of Sh.15,000 for electricity consumed was required.
Required: a) b) c) Trading and profit and loss account for the year ended 30 April 2001. Partners current accounts for the year ended 30April 2001. Balance sheet as at 30 April 2001. (9 marks) (4 marks) (7 marks) (Total: 20marks)
QUESTION THREE a) State and briefly explain any three distinguishing features between (i) a receipts and payments account and (ii) an income and expenditure account. (6 marks) b) The accountant of Mamba Sports Club has extracted the following information from the books of account for the year ended 31 March 2001: Receipts Balance brought forward Subscriptions: Year 1999 2000 Maintenance 2000 2001 2001 2002 Dinner dance Beverage sales Investments income Sh. 288,000 249,000 124,000 2,050,000 194,000 723,000 657,000 400,000 Payments Salaries and wages New equipment Repairs and Office expenses Printing and stationery Purchase ofBeverages Dinner dance expenses Refund of subscriptions Sports prizes Transport Investments Balance carried forward Sh. 254,000 565,000 415,000 168,000 197,000 315,000 45,000 25,000 218,000 1,500,000 405,000 4,561,000
4,561,000
Lesson Nine
385
Balances as at Furniture and fittings (net) Equipment (net) Investments at cost Subscriptions in arrears Salaries accrued Stock of beverages Subscriptions in advance Additional information:
31 March 2000 Sh. 240,000 690,000 3,500,000 300,000 68,000 162,000 85,000
31 March 2001 Sh. 375,000 72,000 184,000 -
1. Subscriptions in arrears are written-off after twelve months. 2. Depreciation is provided for on reducing balance method at 10% and 20% per annum on furniture and fittings and equipment respectively. 3. Investments which had cost Sh.500,000 were sold on 30 March 2001 for Sh.625,000. No entries have been made in the books in this respect. Required: a) Income and expenditure account for the year ended 31 March 2001. b) Balance sheet as at 31 March 2001. QUESTION FOUR a) b) Explain the term bank reconciliation and state the reasons for its preparation. (6 marks) Ssemakula, a sole trader received his bank statement for the month of June 2001. At that date the bank balance was Sh.706,500 whereas his cash book balance was Sh.2,366,500. His accountant investigated the matter and discovered the following discrepancies: Bank charges of Sh.3,000 had not been entered in the cash book. Cheques drawn by Ssemakula totalling Sh.22,500 had not yet been presented to the bank. He had not entered receipts of Sh.26,500 in his cash book. The bank had not credited Mr Ssemakula with receipts of Sh.98,500 paid into the bank on 30mJune 2001. 5) Standing order payments amounting to Sh.62.000 had not been entered into the cash book. 6) In the cash book Ssemakula had entered a payment of Sh.74,900 as Sh.79,400. 7) A cheque for Sh.15,000 from a debtor had been returned by the bank marked refer to drawer but had not been written back into the cash book. 8) Ssemakula had brought forward the opening cash balance of Sh.329,250 as a debit balance instead of a credit balance. 9) An old cheque payment amounting to Sh.44,000 had been written back in the cash book but the bank had already honoured it. 10) Some of Ssemakulas customers had agreed to settle their debts by paying directly into his bank account. Unfortunately, the bank had credited some deposits amounting to Sh.832,500 to another customers account. However, acting on information from his customers, Ssemakula had actually entered the expected receipts from the debtors in his cash book. 1) 2) 3) 4) (8 marks) (6 marks) (Total: 20 marks)
386
Revision Aid
Required: i) ii) A statement showing Ssemakulas adjusted cash book balance as at 30 June 2001. A bank reconciliation statement as at 30 June 2001. (9 marks) (5 marks) (Total: 20 marks)
QUESTION FIVE The accounting profession has for a long time relied on certain accounting conventions to guide accounting practice. Yet the application of the same conventions has been the source of criticism of the quality and relevance of information contained in financial reports. Some of these conventions include: a) b) c) d) e) The business entity principle. The historical cost principle. The monetary principle. The matching principle. The conservatism principle.
Required: For each of the principles listed above: a) Explain its meaning b) Justify its use. c) Explain any weaknesses associated with its use. END OF MOCK EXAMINATION NOW SEND YOUR ANSWERS TO THE DISTANCE LEARNING CENTRE FOR MARKING (5 marks) (5 marks) (5 marks)

Financial Accounting 1 by Harold

Загружено:

Сведения о документе

Исходное описание:

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Financial Accounting 1 by Harold

Загружено:

Авторское право:

Доступные форматы

Financial Accounting 1

SUBJECT NO. 1 Study Pack

Instructions for Students

INSTRUCTIONS FOR STUDENTS

STRATHMORE UNIVERSITY STUDY PACK

FINANCIAL ACCOUNTING I COURSE DESCRIPTION

STRATHMORE UNIVERSITY STUDY PACK

STRATHMORE UNIVERSITY STUDY PACK

STRATHMORE UNIVERSITY STUDY PACK

Capital Non Current Liabilities Loan (from bank or other sources)

STRATHMORE UNIVERSITY STUDY PACK

(4,800) 8,100 8,100

11,440 6,000 10,900 800 29,140 (4,740) 24,400 41,800 41,800

STRATHMORE UNIVERSITY STUDY PACK

51,520 25,160 76,680

26,880 19,480 27,040 1,400 74,800 (18,160) 56,640 133,320 133,320

STRATHMORE UNIVERSITY STUDY PACK

Answer: Capital = Assets Liabilities

Liabilities 115,000 Creditors 62,900 61,500 57,700 72,800 400 371,300

Capital = 371,300 - 39,500 = 330,800

2002 Bank 1.12 Bal c/d

Creditors A/C B 2002 7900 1.12 Bal b/d 31,600

2002 1.12 Bal b\d Creditors

128,800 128,800 67,200 67,200

2002 1.12 Bal b\d Bank

2002 1.12 Bal b\d Bank

8,400 600 48,700 57,700

STRATHMORE UNIVERSITY STUDY PACK

2002 1.12 Bal b\d Debtors

5,700 7,900 67,600 81,200 3500 3500

2002 1.12 Bal b\d Debtors Capital

2002 7.12 Bal b\d

330800 2500 128,800 13800 13,800

128,800 62,900 191,700

61,200 48,700 67,600 3,500 187,000

(45,400) 141,000 333,300 333,300

2002 5/6 young 15/6 Cash 30/6 Bank

7,600 7,600 8000 8000 4000 4000

2002 19/6 Bank

2002 30/6 B\f

STRATHMORE UNIVERSITY STUDY PACK

2002 12/6 Cash 21/6 J. Marcus

600 800 2400 11000 10000

2002 30/6 c\f

STRATHMORE UNIVERSITY STUDY PACK

Debit cash book/bank/in hand

Credit Income Debit Expense A/C

31/5 Bal c/f

Capital a/c 2,000 1/5 Bank

STRATHMORE UNIVERSITY STUDY PACK

2002 2/5M Rooks 6/5 P Scot

Purchases a/c 2002 175 114 31/5 Bal c/f 289

2002 18/5 Returns in 31/5 Bal c/f

Creditor M Rooks a/c 2002 23 2/5 Purchases 152 175

Rent 15 Stationery 27 Wages 117 Bal c/f 116 275

P Scot a/c 2002 2002 31/5 Bal c/f 114 6/5Purchases

2002 31/5 Cash

Drawings a/c 200 44 31/5 Bal c/f

STRATHMORE UNIVERSITY STUDY PACK

200 Bal c/f

Discounts Received a/c 2002 50 A Ltd

Bank a/c 2002 A Ltd

2002 50 Bal c/f