Practice Questions and Answers
Practice Questions and Answers
Practice Questions and Answers
Table of Contents
CHAPTER 1: BASIC ACCOUNTING PRINCIPLES .................................. 3
Question 1: Wellinton Sole Proprietorship Business .................................... 3
Question 6: Jennifer Agueliyah Boutique ..................................................... 4
Question 8: Tianshi Bright Business Ventures ............................................. 5
Question 13: Chucker and Zooloo Car Dealers ............................................ 7
CHAPTER 2 INCOMPLETE RECORDS AND CONTROL ACC ............... 9
Question 17: Pangola Star Tilapia Shops ..................................................... 9
Question 22: Triple Star Company Ltd Control Accounts ......................... 10
Question 25: Emmanuel Sasakawa Meat Shop ........................................... 12
Question 29: Sight and Visions General Eye Clinic ................................... 13
CHAPTER 3 PREPARATION OF MANUFACTURING ACC .................. 16
Question 32: Kangaroo Carrier Bags Plc .................................................... 16
Question 36: Raphael Trash Manufacturer of Wheelie Bins ....................... 17
Question 40: Akasanoma Vision Ltd Manufacturers .................................. 19
CHAPTER 4: PRESENTATION OF PARTNERSHIP ACC ........................ 21
Question 42: Jonny, Ferdinand and Kwartson Business Ventures .............. 21
Question 43: George and Cyril Akpanaway Consultants ............................ 21
Question 48: Wawa and Mahoganey Carpentry Ventures .......................... 22
CHAPTER 5 PREPARATION OF COMPANYS ACCOUNTS ................ 25
Question 50: Alluwako Company Ltd, Alluminium Products .................... 25
Question 57: ZoomVultures Ltd, Cleaners & Cleaning Products ............... 26
Question 62: Ekegey Plantations Plc Farms & Equipments ........................ 29
CHAPTER 6 FUNDAMENTAL ACCOUNTING CONCEPTS ................. 31
Question 64: Fundamental Accounting Concepts ....................................... 31
Question 67: Atongo, The Science Student ................................................ 31
Question 71: Logba Young Lions plc, Footbal Club .................................. 32
CHAPTER 7 CASH FLOW STATEMENTS .............................................. 33
Question 76: Darryl Amfic Company Ltd, Cold Stores .............................. 33
Question 78: Kingdom Furniture Plc .......................................................... 34
CHAPTER 8: STATEMENTS ANALYSIS & INTERPRETATION .......... 36
Question 82: Divine Nooque Oil Company Ltd ......................................... 36
Question 86: Kantamanto Scrappers And Melters ...................................... 38
Question 89: Kafui Akpoblu Mobile Company .......................................... 38
CHAPTER 9: PRACTICAL BRAIN TEASERS .......................................... 42
Question 92: Bamboozer Ltd, Food Distribution ........................................ 42
Question 93: JAK Waawa and JJR Boom Veterinary Services................... 43
Question 101: Amfic Yingors Garages ..................................................... 46
20/01 Total cash sales for the day amounted to GH18,259 and cash purchases
were also GH8,689. Received a cheque for GH4,680 from Akua
Cynthia as full settlement.
22/01 Sold goods valued at GH11,380 to Mr. Ugly Head who paid half of the
amount due by cash. Total cash lodged at the bank was GH33,860
25/01 Paid K. Gyasi GH8,940 by cheque on account and received final
payment by cheque from Malik Baako Ventures and cash sales
amounted to GH11,380.
30/01 Paid salaries of GH3,820 by cheque and utility bills of GH860 by
cash. Received a cheque for GH3,240 from Mr. Ugly Head as payment
on account.
At 31 January 20 5 closing stock amounted to GH5,375.
Requirements
(a) Write up the ledger accounts using the three column cash book.
(b) Extract a trial balance at 31 January 20 5
(c) Prepare a trading and profit and loss account for the months ended 31
January 20 5 and a balance sheet at that date.
Question 6: Jennifer Agueliyah Boutique
Jennifer Agueliyah is a dealer in fancy designer clothes. At 1 January 20 7
her ledger included the following balances.
Debtors
38,168
Provision for doubtful debts
6,270
Creditors
36,505
Debtors at 1 January 20 7 were:
S Mahama
12,540
J Baafi
12,811
The Miklin Holidays
12,817
Creditors at 1 January 20 7 were:
M Normenyo
12,058
James Nkomode
12,217
Obraku Sarpong
12,230
(1) A summary of his cash transactions from his cash book for the period was
Receipts:
Capital introduced
19,250
Cash sale receipts
116,875
Sale of motor van
4,675
140,800
Payments:
Cash paid to bank
117,425
Cash purchases
11,880
Postage and stationery
2,607
Motor expenses
5,055
(136967)
Cash in hand at 31 December 20 8
3,833
(2)
Receipts
Cash paid into bank
Bank loan
Credit sale receipts
Payments:
Purchase of goods
Office equipment
Motor van
Drawings
Rent and rates
Light and heat
Balance are 31 December 20 8
(3)
(4)
(5)
(6)
117,425
24,750
10,753
40,233
7,040
22,000
29,700
10,175
5,077
152,928
(114,224)
38,704
Requirement
Prepare Tianshi Brights trading and profit and loss account for the period
ended 31 December 20 8 and his balance sheet at that date.
Question 13: Chucker and Zooloo Car Dealers
Chucker and Zooloo are well established car dealers on Zulu street. Their draft
account for the year ended 31 March 20 8 show a net profit of R90,000 which
they feel was lower than expected and ask you their accountant to investigate.
You discover the following.
(1) Discount received in August 20 8 of R2,100 have been credited, in error,
to purchases.
(2) A debt of R3,000 due from Francis Nguemah & Co was written off as
irrecoverable in December 20 7. Since preparing the draft account,
Francis Nguemah & Co has settled the debt in full.
(3) The companys main warehouse was burgled in June 20 7, when goods
costing R200,000 were stolen. This amount has been shown in the draft
accounts as an overhead item Loss due to burglary. Although the
insurance company denied liability originally, in recent days, the decision
has been changed as they have agreed to pay R140,000 as settlement.
(4) On 1 January20 8 a Ford Mondeo car, which had cost R18,000, was
taken from the showroom for use by one of the sales representatives
whilst on business. The price tag on this vehicle in the showroom was
R24,000. The transfer has not been effected in the books although the
car was not included in the trading stock valuation at 31 March 20 8.
The business provides for depreciation on motor vehicles at the rate of
25% of the cost of all vehicles held at the end of each financial year.
(5)
(6)
(7)
Requirement
Prepare a statement of adjustment to profit for the year ended 31 March 20 9.
CHAPTER 2
Rs
Debtors at 1/10/ 20 3 (agreed
Cash received
632,429
with total list of balances
Transfer to creditors ledger
2,010
extracted from the ledger) 94,202 Sales returns (VAT incl. fig.)
14,260
Sales invoiced for the year 556,780 Bad debts
1,955
Discounts allowed
5,840 Debtors at 30/09/20 4
6,168
656,822
656,822
Your investigation, however, revealed the following:
Note Points (a) to (e) relate to the control accounts only.
10
(a) Sales
The following was a summary of the sales sheets for the year.
Sales excluing VAT
Value added tax
Rs
556,780
83,517
640,297
11
Requirement
Prepare an amended debtors ledger control account relating to the Northern
region area for the year ended 30 September 20 4 showing the reconciliation
of the debtors figure with the totals list extracted from the ledger.
Question 25: Emmanuel Sasakawa Meat Shop
Emmanuel Sasakawa is a meat retailer who has been so busy since he
commenced business on 1 April 20 5 and couldnt keep adequate accounting
records. His opening capital consisted of 15,000 which he used to open a
business bank account. His statement for the year ended 31 March 20 6 have
been summarised as follows:
Receipts:
12
Motor Vehicle
Cost
34,900
Depreciation
12,500
Optical equipment
Cost
71,160
Depreciation
28,404
Office furniture and equipment:
Cost
17,400
Depreciation
10,400
Stock of contact lenses, at cost
8,230
Debtors for fees earned
16,728
Fees for operations, received in advance
6,760
Creditor for property costs
3,215
Accountancy
875
Creditors for medical books
217
Amount due for PAYE and Social Security
718
Cash in hand
116
Cash at bank
11,153
Capital account Euzebius
96,598
159,687
159,687
2013 George E. Ekeha
13
Balance at 1 February 20 3
11,153 Receptionist/secretary
Total cheques received from
salary (net) for year
15,059
patients
124,850 Payments for PAYE
Cash banked
6,900
and Social Security
9,633
Insurance claim received for
Contact lens purchased 14,928
damaged equipment (to be offset
Fees to Medical Ass.
6,410
against equipment repairs)
1,104 Medical books
1,491
Property costs
18,335
Accountancy charges
875
Repairs to equipment
3,084
New optical equipment
bought on 1/08/20 3 11,100
Medical supplies
1,202
Car expenses
5,332
Drawings
39,100
Balance at 31/01/20 4 17,458
144,007
144,007
(2)
(3)
(4)
(5)
14
15
CHAPTER 3
(b)
16
cost plus 25%. Stocks of finished goods are valued at the transfer price
for the trading account but at factory cost for balance sheet purposes.
Requirement
Prepare the manufacturing, trading and profit and loss account for the
year ended 31 December 20 1.
17
overdraft limit of $6,400 for two years. Before opening the account,
Trash had made the following payments out of his private account.
(i)
Patent Fees
$
(to be written off over two years)
1,472
(ii) Workshop rent for the quarter starting 01/02/20 4
2,560
(iii) Manufacturing machinery
4,480
(4)
$
8,320
125,440
3,351
137,111
2,304
5,120
768
3,584
3,520
19,936
8,960
64,791
4,837
1,005
1,024
3,872
3,438
5,760
3,072
5,120
137,111
Cash details
$
$
1,869
Collected on account of
Office stationery and sundries
Small sales orders
3,002 Paid to Mrs Trash on account of
Drawn from bank
3,072 agreed secretarial fee $2,560
(no liability for PAYE or Social 1,920
Typewriter and filing cabinets
bought 28 February 20 4
922
Weekly drawings by Trash
1,331
Balance at 31/01/20 5
32
6,074
6,074
2013 George E. Ekeha
18
(6)
19
20
CHAPTER 4:
GH
GH
11,875
7,125
1,900
1,425
12,113
2,990
8,550
21
Purchases
Sales
Debtors
Creditors
Wages and salaries
Motor vehicle running costs
General trade expenses
Rates and insurance
Cash at bank and in hand
Provision for bad and doubtful debts
61,038
91,699
9,405
8,716
9,833
3,515
4,736
2,290
1,858
119,653
238
119,653
Additional information
(1) Stock at 31 March 20 4 was GH9,735
(2) Provision is to be made for depreciation at the following rates.
Motor vehicles
25% per annum
Freehold buildings
2% per annum
(3) The provision for bad and doubtful debts is to be reduced to GH178.
(4) George and Cyril Akpanaway share profits and losses in the ratio 3:2
respectively.
Requirement
Prepare the trading and profit and loss account for the year to 31 March 20 4
and a balance sheet at that date.
Question 48: Wawa and Mahoganey Carpentry Ventures
Wawa and Mahoganey have traded in partnership as furniture manufactures
since 1 October 20 6. Prior to that date Wawa was in business as a sole trader.
The draft accounts for the year ended 30 September 20 7 have been prepared
by a new and inexperienced Account Clerk.
The following balances were shown after the draft manufacturing, trading and
profit and loss account:
Dr
Cr
Capital accounts:
Wawa
76,000
Mahoganey
14,000
Current accounts:
Wawa:
Share of net profit
12,360
Drawings
12,000
Mahoganey share of net profit
6,180
2013 George E. Ekeha
22
30,390
28,640
15,730
4,330
37,790
95,500
30,000
49,100
15,000
210,430
6,160
216,590
Suspense account
216,590
You have been asked to locate the difference, review the accounts, and make
such adjustments as may be necessary.
Your enquiries disclosed the following matters:
(1) Mahoganey joined Wawa in partnership on 1 October 20 6, bringing in
cash capital of 14,000. The clerk was told only that profits were to be shared
in the ratio of 2:1 and no adjustments or entries have been made for the items
below:
(i)
On admission Mahoganey brought into the firm his Van at an agreed
value of 6,000.
(ii)
Mahoganey is entitled to a partners salary of 10,000 per annum. He
drew this amount during the year, and it has been included in salaries
charged to profit and loss account.
(iii) Interest on capital is to be allowed at the rate of 8% per annum,
calculated on the balances at 1 October 20 6 after making any
necessary adjustments arising from the above.
(2) There is a batch of furniture costing 3,600, which was thought to be
unsaleable at 30 September 20 6 and was included in stock at scrap value
equal to 10% of cost. Surprisingly, it was all sold on 30 June 20 7 for 2,460.
It is agreed that the surplus arising should be regarded before Mahoganeys
admission and that a transfer to reflect this should be made through the
partners capital accounts without any adjustment being made in the profit
and loss account or appropriation account.
(3) The clerk has made the following note on the bank statements at 30
September 20 7.
23
The balance overdrawn per the cash book is in fact 880, but bank charges
totalling 80 have not been entered in cash book.
(4) A set of chairs has been included in sales and debtors at an invoice
value of 1,800, representing a mark-up on cost of 50%. In fact, the
goods were sent on a sale or return basis and by 30 September 20 7
had not been accepted by the customer.
(5) In the draft manufacturing account, the closing work in progress of
15,730 has been added to cost and the opening work in progress of
12,940 deducted from cost.
(6) Furniture supplied without charge to partners has been evaluated at
Wawa 2,460 and Mahoganey 1,820 and included in sales, no other
entries having been made. Assume goods are sold to the partners at cost.
(7) During the year plant costing 15,000 on 1 December 20 3 was sold
for 4,600. This figure of 4,600 has been deducted from the cost of
plant and equipment and debited as a receipt in the cash book but no
adjusting entries have been made. Depreciation has always been
calculated for plant and equipment, and for motor vehicles at 20% and
25% respectively based on the cost of fixed assets in use at the yearend. For the purpose of the draft accounts, the depreciation has been
based on the cost figures as shown in the list of balances.
(8) At 1 October 20 6 a bad debt provision of 1,350 was brought forward
in the books. At 30 September 20 7 it was decided to increase the
provision to 5,200 and this figure of 5,200 has been debited to profit
and loss account and deducted from debtors in the list of closing
balances.
(9) Sales returns of 850 have been credited to sales, although correctly
entered in the relevant sales ledger accounts.
(10) Legal and accounting charges totalling 1,240 have not been provided
and paid for.
Requirements
Prepare the following.
(a) A statement showing the amended profit and appropriation of profit for
the year ended 30 September 20 7.
(b) A statement showing the elimination of the suspense account.
(c) A final balance sheet at30 September 20 7
24
CHAPTER 5
Fixed assets:
Plant, fixtures/fittings and equipment, at cost
Accumulated depreciation
159,932
(53,235)
106,697
Current assets:
Stocks
Debtors
Prepayments
Bank
Less Creditors falling due within one year:
Creditors
Taxation
Proposed dividend
52,297
32,242
2,548
21,819
108,906
26,653
23,309
8,000
(57,962)
50944
157,641
Share capital:
Authorized 100,000 shares of 1 each
Issued 80,000 shares of 1 each fully paid
Share premium
Unappropriated profits
10% debentures
80,000
17,500
41,051
24,375
162,926
25
(2)
(3)
(4)
(5)
(6)
(7)
Requirement
Prepare for review by the Directors of Alluwako Ltd an amended balance
sheet at 31 October 20 3.
Question 57: ZoomVultures Ltd, Cleaners & Cleaning Products
(a) On 1 April 20 4 ZoomVultures Ltd was incorporated and 700 paid for
formation expenses from its bank account.
(b)
26
C S Garibah
6,000
par
6,000
G Ekegey
6,000
par
6,000
Norris Ekegey
1,000
par
1,000
Mrs Ekegey
1,000
par
1,000
Various relatives 6,000
1, 20
7,200
(c) On 1 October 20 4 the company bought a window-cleaning business
for 16,500. The tangible assets consisted of ladders and sundry
equipment valued at 2,400 and vehicles at 8,100. No liabilities were
taken over. The reputation established by the business purchased is
likely to be of high benefit to ZoomVultures Ltd over the two years to 1
October 20 6
(d) In February 20 5 a defective polisher seriously damaged a customers
flooring. The claim for damages (not covered by insurance) was settled
in May 20 5 for 5,500.
(e) Other companys transactions for the year to 31 March 20 5 are set out
below.
(i)
Receipts and debtors
Receipts Paid Debtors at 31
into bank
March 20 5
(ii)
27
(f)
(g)
(h)
(i)
(j)
The directors have not drawn any remuneration during the year but it is
proposed that, directors fees for the year totalling 42,000 should be
provided.
A dividend of 0. 25/share is proposed for the year to 31 March 20 5.
Corporation tax is to be provided on the basis of 30% of the net trading
profit of the year.
At 31 March 20 5 there were the following stocks of cleaning liquids
and polishes.
Cost
Net realizable Value
Toilet Liquids
2,970
4,250
Window Shine
1,500
650
Floor Polish
3,640
6,280
The large electrical polishers are expected to have a four year life and to
have a residual value of 1,000. The total cost of ladders and all small
items of equipment are to be depreciated at 331/3% based on cost and in
use at the year-end.
Requirement
Prepare for internal use a trading and profit and loss account for the year
ended 31March 20 5, together with a balance sheet at the date.
28
29
(3)
(4)
(5)
(6)
(7)
Requirement
As far as the information permits prepare a balance sheet as at 31 October
204 in a form suitable for presentation to members. Include notes on assets,
stocks, creditors, share capital and reserves. An accounting policies note is not
required.
30
CHAPTER 6
31
32
CHAPTER 7
Fixed Assets
Building: cost
24,728
13,488
depreciation
(4,498)
(1,124)
20,230
12,364
Plant & machinery: cost
5,620
5,620
depreciation
(2,529)
(2,248)
3,091
3,372
23,321
15,736
Current Assets:
Stock
17,984
12,364
Debtors
11,184
3,035
Bank and cash
29,168
1,461 16,860
Creditors due within 1 year:
Bank overdraft
12,364
Trade creditors
8,992
12,364
Tax creditor
2,023
1,124
Accrual for interest
787
225
(24,166)
(13,713)
Creditors due after 1 year
Loan
(6,744)
(11,240)
21,579
7,643
Represented by:
Ordinary share capital
3,370
3,370
Profit and loss account
18,209
4,273
21,579
7,643
20 7
17,308
(1,124)
16,186
(2,248)
13,936
20 6
6,632
(1,574)
5,058
(1,686)
3,372
33
Machinery of net book value 250 was sold at the beginning of 20 7 for 393.
This machinery had originally cost 1,124. In recent years, no dividends have
been paid.
Prepare a cash flow statement, with notes, for the year ended 30 June 20 7.
Question 78: Kingdom Furniture Plc
Kingdom Furniture plc manufactures and distributes furniture to their
customers from a showroom. Their financial statements are prepared and the
summarized accounts are set out below.
Profit and loss accounts for the years ended 30 April
20 7
20 6
$000
$000
Turnover
91,259
85,463
Cost of sales
(63,049)
(58,006)
Gross profit
28,210
27,457
Distribution and administration costs
(21,484)
(20,676)
Operating profit
6,726
6,781
Premium on redemption of debentures
(122)
Taxation
(3,219)
(1,336)
Profit after taxation
3,385
5,445
Dividend Interim and Final
(1,039)
(929)
Retained profits
2,346
4,516
Balance sheets at 30 April
20 7
$000
$000
37,816
$000
20,150
15,268
8,676
1,055
45,149
8,269
19,420
9,903
885
30,208
6,238
36,880
74,696
3,971
70,725
20 6
$000
30,722
23,970
54,692
5,194
49,498
34
(2)
(3)
(4)
20,316
11,028
9,105
30,276
70,725
12,220
6,110
3,238
27,930
49,498
20 7
$000
30,672
7,144
37,816
20 6
$000
24,171
6,551
30,722
35
20 7
000
000
3,910
(335)
20 6
000
000
2,793
(279)
3,575
Plant and machinery
Cost
Depreciation
2,514
(838)
2,514
1,676
(558)
1,676
Other equipment
Cost
Depreciation
1,397
(670)
1,117
(447)
727
5,978
1,118
670
4,302
36
Current assets
Stocks
Debtors
Cash at bank and in hand
Creditors Amounts due in 1 year:
Bank overdraft
Trade creditors
Taxation payable
Proposed dividends
Net current assets
Total C. Assets less C. Liabilities
Creditors Amount due after 1 year:
10% debentures
Capital and reserves: Share capital
Ordinary shares of 1 each
8% Redeemable P. Shares of 1 each
Profit and loss account
358
335
84
777
207
223
112
542
267
117
140
67
(591)
145
67
151
112
(475)
186
6,164
67
4,369
(1,676)
4,488
(838)
3,531
3,910
438
4,357
140
4,488
2,794
670
3,463
67
3,531
Notes
(1) During 20 7 some plant, which had cost 466,000 and had been
depreciated by 335,000, was sold for 186,000.
(2) Included in trade creditors is end of year accrued interest of 37,000
(18,000 in 20 6).
(3) Included in trade creditors is a creditor for plant purchases of 18,000.
Requirements
(a) Prepare a cash flow statement, with notes, for the year ended 31
December 20 7.
(b) Using appropriate accounting ratios, compare the companys
profitability and short term liquidity for the years 20 7 and 20 6, and
indicate what further information you would need to back up your
comments.
37
38
has been possible to prevent any substantial increases in overheads so that net
profit for the year to 31 July 20 6 has increased by 1,000 as compared with
the figure for the previous year. The manager, who has the accounts for the
previous year, says that if this is the case he can only think that Kafui has
substantially increased his personal drawings from the business.
You are acting as Kafuis accountant and, although you are not yet in a
position to complete the accounts for the year to 31 July 20 6, an approximate
and reliable summary of the result and position is given you as follows:
Trading account summary
Sales
Opening stock
Purchases
Less Closing stock
20 6
148,000
7,950
112,910
120,860
17,260
Gross profit
Expenses and depreciation
20 5
137,780
6,420
97,080
103,500
7,950
(103,600)
44,400
(31,240)
13,160
(95,550)
42,230
(30,110)
12,120
20 6
35,680
(19,340)
16,340
20 5
30,970
(15,360)
15,610
17,260
17,110
7,950
10,500
50,710
1,230
8,000
43,290
39
Capital account
Opening balances
Net profit
Drawings
Loan account
Creditors due in 1 year:
Trade creditors
Bank overdraft
33,370
13,160
46,530
(9,090)
37,440
-
29,610
12,120
41,730
(8,360)
33,370
3,830
8,450
4,820
50,710
6,090
43,290
Notes
(1) Closing stock at the end of each year can be regarded as representative
of average stock carried during each year.
(2) No fixed assets were sold during the year.
(3) Trade creditors include an amount of 700 still outstanding in respect of
the purchase of fixed assets.
(4) For both current and previous year, sales accrued more or less evenly
over the year.
Kafui gives you the following information.
(i)
For some years one of his main wholesalers supplied him with a
substantial volume of high quality brand of Mobile Phones on a
sale or return basis. The wholesalers business was taken over
by a large group in August 20 5 with the result that this practice
ceased. Kafui thinks that the loss of this facility has almost
doubled the value of his average stock.
(ii) In order to maintain the level of sales, Kafui has been forced to
allow a longer period of credit to the majority of his customers,
all of whom have cash flow problems.
(iii) Many years ago, Kafuis uncle, Bibio had lent the business a
substantial sum to help it during bad periods and had resisted
Kafuis recent attempts to pay off the balance of the loan as he
liked to retain some interest. However, when Bibio died in
September 20 5, Kafui was obliged to repay the outstanding
balance to the executors of his will.
(5) Kafuis shop front had remained unchanged for nearly twenty years
without any serious renovation and 4,000 was spent on a new front and
showcase in July 20 6. Kafui says that this improvement has helped
trade, as sales in August 20 6 showed a very good increase over those
for August 20 5.
2013 George E. Ekeha
40
(6)
Although he realizes that you will not be in a position for some two or three
weeks to send the accounts for the year ended 31 July 20 6, Kafui has asked
you to write now to the bank manager to get him out of my hair.
Requirement
Write a letter to the bank manager of Windows Bank Ltd which;
(a) Set out briefly the salient points of the trading results shown by the draft
accounts for the year ended 31 July 20 6
(b) Includes a concise, annotated cash flow statement explaining how the
overdrawn situation has arisen. Treat drawings as a return on
investment.
(c) Indicates the changes and the reasons for the changes, which have taken
place in the ratios relating to stock, debtors and current assets, and
(d) Reassures the manager about the future of the business.
41
CHAPTER 9:
Freehold depots
296,400 13,894 282.506
Office and warehouse equipment
73,328 14,666
58,662
Vehicles
138,320 34,580 103,740
508,048 (63,140)
Total Assets book value
444,908
Operation profit after depreciation
369,666
Trade debtors
117,325
Creditors
68,759
Stocks at cost
241,373
Audit fee payment on account
2,470
Provision for bad debt
1,853
Cash at bank
28,042 Dr
Capital receipts and payments account
394,583 Cr
Depreciation rates are based on the cost of assets in use at the year-end.
(4)
(5)
Cash has been received for all shares issued with the following
exceptions.
(i)
Thierry Akolatse has been issued with 10,000 of his 80,000
shares in recognition of the goodwill attracting to his name after
long experience in the trade.
42
43
(3)
Capital introduced
Fees received
Rental Income
JAK Waawa
4,000
38,265
42,265
(40,165)
2,100
JJR Boom
5,000
40,126
3,000
48,126
4,978
6,455
3,200
1,000
5,983
1,973
4,128
678
18,500
(46,895)
1,231
44
Notes
Interest credited is to be transferred to partners current accounts.
At 30 September 20 8 the separate bank accounts were closed
off and a new joint account opened.
At 1 October 20 7 JAK Waawa and JJR Boom owned cars and
equipment which have been used in their practices. The agreed values at
1 October 20 7 were as follows.
JAK Waawa
JJR Boom
Equipment
2,060
3,020
Motor cars
7,970
9,246
In the partnership accounts depreciation is to be provided
at 25% on car valuations
at 20% on the valuations plus additions of equipment, furniture
and fittings in use at the year-end
The outstanding figures at 30 September 20 8, as supplied to you by
JAK Waawa and JJR Boom, were as follows.
JAK Waawa
JJR Boom
(i)
Debtors for fees
3,650
4,012
(ii) Creditors for drugs
1,020
708
(iii) Creditors for property costs
246
(iv) Stocks of drugs/medical supplies
495
535
(iv) Prepaid professional subscriptions
120
131
(i)
(ii)
(5)
(6)
(7)
Notes
(a) You discover that items (i), (ii) and (iii) have been arrived at by
considering only the figures of receipts and payments entered in the
cash at bank accounts.
(b) A provision of 500 in respect of accountancy charges would be
appropriate.
(8) All the relevant figures relating to the two practices should be merged in
arriving at the partnership profit and in preparing the partnership
balance sheet. It is agreed, however, that the bad debt of 1,220,
although it is to be charged in the profit and loss account, is to be borne
4
/5 by JAK Waawa and 1/5 by JJR Boom, the necessary adjustment being
made through their current accounts.
(9) The partnership agreement, to take effect from 1 October 20 7,
provides:
for interest on capital at 10% per annum
for basic annual partnership salaries of 9,000 for JAK Waawa and
11,000 for JJR Boom
45
46
ANSWERS
47
SUGGESTED ANSWERS
Answer 1: WELLINTON SOLE PROPRIETORSHIP BUSINESS
THE CASH BOOK
Date
Details
01/01
02/01
07/01
09/01
12/01
12/01
14/01
14/01
15/01
15/01
18/01
19/01
20/01
20/01
22/01
22/01
22/01
25/01
30/01
Capital
Loan a/c
Sales
Tarzan
J.Brown
Sales
Sales
Cash
M. Bako
Cash
Sales
H. Love
Sales
Akua C.
Ugly H
Cash
Sales
M. Bako
Ugly H
01/02
Bals b/d
F Bank
GH
10,000
20,000
/
5,025
6,474
/
/
C 14,500
/
C 16,500
/
12,701
/
4,680
/
C 33,860
/
7,889
3,240
134,869
37,656
20 5
31 Jan Balance c/fwd
20 5
01 Jan Cash
Cash
GH
Disc.
GH
/
8,500
/
/
8,525
12,251
/
7,495
/
9,194
/
17,346
/
5,690
/
11,380
/
/
/
/
/
341
449
645
/
394
/
484
669
913
320
/
/
/
/
/
80,381
5,072
4,215
Date
Details
01/01
02/01
03/01
04/01
04/01
07/01
14/01
18/01
15/01
19/01
20/01
22/01
25/01
30/01
30/01
M. Van
Rent a/c
GeeMerc
Furniture
Equip
Stationery
Bank
K. Gyasi
Bank
GeeMerc
Purchases
Bank
K. Gyasi
Salaries
Utilities
31/10
Bals c/d
F Bank
GH
3,000
7,000
24,960
3,000
2,500
/
C
/
17,993
C
/
26,000
/
C
/
8,940
3,820
/
/
/
/
/
37,656
134,869
Capital account
GH 20 5
19,850
1 Jan Cash
1 Jan Stock
19,850
01 Feb Balance b/fwd
Cash
GH
/
/
/
/
/
900
14,500
/
16,500
/
8,689
33,860
/
/
860
/
/
/
/
5,072
80,381
Disc.
GH
/
/
1,040
/
/
/
/
947
/
/
/
/
/
/
/
/
/
/
/
/
1987
GH
10,000
9,850
19,850
19,850
GH
3,000
3,000
6,000
48
Stock account
GH
20 5
9,850
20 5
01 Jan Cash
20 5
03 Jan GeeMerchant Ltd
18 Jan K. Gyasi
20 Jan Cash
20 5
04 Jan
Bank
20 5
02 Jan Cash
20 5
31 Mar Trading
20 5
02 Jan Bank
Purchases account
GH
20 5
52,000 31 Mar Trading account
37,880
8,689
98,569
GH
GH
98,569
98,569
GH
GH
Sales account
GH
20 5
GH
140,001
07 Jan Cash
8,500
09 Jan Tarzan
6,700
12 Jan J. Brown (14,500 x 94%) 13,630
12 Jan Cash
8,974
13 Jan Akua Cinthia
5,000
14 Jan Cash
12,896
15 Jan M. Bako (16,785 x 94%) 15,778
18 Jan Cash
9,678
19 Jan H. Love (18,964 x 94%)
17,826
20 Jan Cash
18,259
22 Jan Ugly Head
11,380
25 Jan Cash
11,380
140,001
140,001
Rent account
GH 20 5
7,000 31 Jan P&L account
31 Jan Balance c/fwd
7,000
GH
58
6,942
7,000
49
20 5
29 Mar Cash
20 5
09 Jan Sales
20 5
12 Jan Sales
Tarzan account
GH
20 5
6,700 09 Jan Bank
31 Jan Balance c/fwd
6,700
1,675
James Brown account
GH
20 5
13,630
12 Jan Bank
12 Jan Discount
31 Jan Balance c/f
13,630
6,815
Malik Baako Venture account
GH
20 5
15,778
12 Jan Bank
12 Jan Discount
25 Jan Bank
15,778
Honey Love account
GH
20 5
17,826
12 Jan Bank
12 Jan Discount
31 Jan Balance c/f
17,826
4,456
GH
GH
200
GH
5,025
1,675
6,700
GH
6,474
341
6,815
13,630
GH
7,495
394
7,889
15,778
GH
12,701
669
4,456
17,826
50
20 5
22 Jan Sales
20 5
03 Jan Bank
03 Jan Discount
31 Jan Bank
20 5
18 Jan
18 Jan
25 Jan
31 Jan
Bank
Discount
Bank
Balance c/fwd
GH
5,690
3,240
2,450
11,380
GH
4,680
320
5,000
GH
52,000
52,000
GH
37,880
37,880
10,000
20 5
01 Jan Cash
Stationery account
GH 20 5
900
GH
20 5
01 Jan Cash
Salaries account
GH 20 5
3,820
GH
20 5
01 Jan Cash
Utilities account
GH 20 5
860
GH
51
(b)
(c)
GH
5,072
37,656
GH
19,850
3,000
6,000
2,500
98,569
140,001
20,000
3,820
7,000
1,675
6,815
4,456
2,450
10,000
3,000
860
9,850
900
4,215
194,838
1,987
194,838
Trading and profit and loss account for the three months ended
31 January 20 5
GH
GH
Sales
140,001
Purchases & Stock (98,569 + 9,850)
108,419
Less Closing stock
(5,375)
(103,044)
Gross profit
36,957
Discounts
4,215
1,987
Expenses
Salaries
3,820
Rent
58
Loan interest
200
Office Sundry (900 + 860)
1,760
(10,053)
Net profit
28,891
52
GH
6,000
3,000
2,500
5,375
15,396
6,942
5,072
37,656
70,441
(13,000)
(200)
57,241
(20,000)
48,741
19,850
28,891
48,741
53
Balance b/f
12,540 Bad debts written off
Sales
330 Specific provision
gone bad
12,870
$
2,250
1,102
2,030
5,382
3,132
$
225
675
2,480
3,380
6,600
6,270
12,870
54
J Baafi
12,811 Cash
11,616 Balance c/f
24,427
11,887
12,540
11,887
24,427
Miklin Holidays
12,817 Cash
10,989 Balance c/f
23,806
10,989
12,817
10,989
23,806
Cash
Balance c/f
M Normenyo
12,058
6,270
18,328
12,388
Cash
Balance c/f
James Nkomode
330
Balance b/f
16,408
Purchases
16,738
Balance b/f
12,217
4,521
16,738
16,408
Cash
Balance c/f
Obraku Sarpong
12,230
7,392
19,622
14,190
Balance b/f
Sales
Balance b/f
Balance b/f
Sales
Balance b/f
(b) Creditors ledger
(b)
Trading account
Sales account
22,935
55
Purchases account
Balance b/f
18,183
Trading account
38,168
Cash
22,935
Specific provision
gone bad
Bad debts expense
Written off Mahama
Balance c/f
61,103
11,887
10,989
22,876
18,183
25,357
6,270
6,600
22,876
61,103
22,876
Cash
11,702 Balance b/f
Balance c/f
42,986 Purchases
54,688
Balance b/f
(d)
Provision for doubtful debts account
Specific provision
Balance b/f Specific
gone bad
6,270
Increase in provision
Balance c/f
271
6,541
Balance b/f
Bad debts expense account
List of creditors
M Normenyo
James Nkomode
Obraku Sarpong
36,505
18,183
54,688
42,986
6,270
271
6,541
271
6,871
6,871
12,388
16,408
14,190
42,986
56
Sales (W1)
129,998
Purchases (W2)
56,232
Closing stock
(7,838)
(48,394)
Gross profit
81,604
2
Light and heat (5,077 + ( /3 x 627))
5,495
Postage and stationery
2,607
1
Rent and rates (10,175 ( /4 x 6,600))
8,525
Motor expenses
5,055
Interest on bank loan
2,475
Loss on sale of Van
3,575
Depreciation
Motor van ( (22,000 3,850) 3 x 9/12)
4,538
15
Office equipment (7,040 5 x /12)
1,760
(34,030)
Net profit
47,574
Balance sheet at 31 December 20 8
Fixed assets:
Motor van
Office equipment
Current assets:
Stock
Debtors
Prepayments ( x 6,600)
Cash at bank
Cash in hand
Less Creditors due within one year
Creditors
Accruals (2/3 x 627)
Interest on bank loan
Bank loan
Cost
Depn
NBV
22,000
7,040
4,538
1,760
17,462
5,280
22,742
7,838
1,331
1,650
38,704
3,833
53,356
3,080
418
2,475
(5,973)
47,383
70,125
(24,750)
45,375
57
Capital
Profit for eighteen months
27,500
47,575
75,075
(29,700)
45,375
Less Drawings
WORKINGS
(1)
Sales
Total sales
(2)
Total purchases
Cash payments
11,880
Credit payments
40,233
Contra
1,040
Balance c/d (4,1191,040) 3,079
Purchases (bal fig)
56,232
(3)
Cost
Van - disposal
56,232
56,232
4,675
3,575
8,250
58
59
19,600
(980)
18,620
4,790
210
68,890
Bank balance
Cash
Less Creditors
Sundry expenses
Rates owing (three months)
Opening capital
(b)
R
5,000
4,000
36,270
15,080
370
600
(16,050)
52,840
Trading, profit and loss account for the year ended 31/12/20 7
R
R
Sales R(164,190 + 34,250 (W1))
198,440
Opening stock
36,270
Purchases (W2)
165,770
202,040
Closing stock
(46,510)
(155,530)
Gross profit
42,910
Expenses:
Wages and salaries
15,240
Van expenses R(1,680 + 600)
2,280
Advertising R(2,190 + 840)
3,030
Sundry R(4,460 + 1,190 370 + 410)
5,690
Rent R(2,250 + 750 (3 months arrears))
3,000
Rates (R3,600 600(20 6 arrears) 600)
2,400
Loss on sale of van
1,000
Depreciation:
Van
2.000
Fittings
500
Bad debts R(420 + 30 (W3))
450
(35,590)
Net profit for the year
7,320
60
R
5,000
10,000
Current assets
Stock
Debtors R(20,200 1,010)
Rate prepaid
Cash
R
500
2,000
R
4,500
8,000
12,500
46,510
19,190
600
120
66,420
16,740
15,430
1,16 0
Capital account:
At 1 January 20 9
Add New Capital (Private life Insurance)
Profit for the year
Less Drawings (W4)
WORKINGS
(1)
Balance b/d
Sales (bal fig)
(2)
Bank
Cash
Balance c/d
Trade debtors
R
19,600 Cash
34,250 Bank
Bad debts
Balance c/d
53,850
Trade creditors
R
165,940 Balance b/d
1,040 Goods for own use
15,430 Purchases
182,410
(33,330) 33,090
45,590
52,840
1,420
7,320
61,580
15,990
45,590
R
23,170
10,060
420
20,200
53,850
R
15,080
1,560
165,770
182,410
61
(3)
(4)
R
980
30
1,010
R
83,310
(540)
1,120
83,890
62
Sales (W10)
13,455
Less Cost of sales Purchases (W8)
(9,000)
Gross profit
4,455
Add Sundry income:
Rebate received
90
Discount received (W8)
223
313
4,768
Less Expenses:
Wages
615
Van expenses (450 + 40)
490
Laundry
156
Loss on disposal of van (W1)
150
Sundry expenses
446
Depreciation:
Motor Van (W1)
675
Equipment (W2)
53
Accountancy (W4)
96
Garage:
Rates (W3)
53
Rent (W5)
80
(2,813)
Net profit
1,955
Balance sheet at 31 December 20 6
Fixed Assets:
Equipment (W2)
Motor Van (W1)
Current assets:
Prepayment
Bank
Less Creditors due in one year (96 + 9)
Cost
525
2,700
3,225
Depn
473
675
1,148
52
2,025
2,077
21
885
906
(105)
801
2,878
Capital account:
63
Opening capital
Add Net profit
Less Drawings (W9)
WORKINGS
(1)
Balance b/f
Bank
Van disposal (trade-in)
2,481
1,955
(1,558)
2,878
Motor Van Account
2,400
Motor Van disposal
1,650
1,050
Balance c/f
5,100
(2)
Balance b/f
Balance c/f
(3)
Balance b/fwd
Bank
2,400
Motor Van Trade-in
Accumulated depreciation
P&L account (over-valued)
2,400
Equipment Account
525
Balance c/f
Equipment Accumulated depreciation
473
Balance b/f
P&L account
473
Rates
14
P&L account
60
Advaced payment
74
2,400
2,700
5,100
1,200
675
1,875
1,050
1,200
150
2,400
525
420
53
473
53
21
74
64
(4)
Bank
Oustanding bill
(5)
Bank
Outstanding bill
(6)
Balance b/f
Cash
Rebate received
Accountancy
90
Balance b/fwd
96
P&L account
186
Garage rent
78
Balace b/fwd
9
P&L account
87
Bank
1,260
Purchases
11,361
Wages
90
Van expenses
Laundry
Garage: Rent
Rate
Accountancy
New Motor Van
Sundry expenses
Drawings
Balance c/f
12,711
(7)
Total sales
Bank
Discount received
Cash (bal fig)
8
79
87
8,025
420
450
156
78
60
90
1,650
417
480
885
12,711
Cash
13,455
Purchases
Wages
Van expenses
Sundry expenses
Bank
Drawings (bal fig)
13,455
(8)
90
96
186
752
195
40
29
11,361
1,078
13,455
Purchases
8,025
223
752
9,000
Trading account
9,000
9,000
65
90
9,000
223
Drawings
480
1,078
1,558
Capital account
(10) Sales
Purchases 9,000 x 150%
Less unsalable stock destroyed by power failure
1,558
1,558
13,500
45
13,455
66
WORKINGS
(1) Direct materials
Opening stock of Raw materials
Purchases
Closing stock
$
3,920
44,240
Carriage inwards
(2)
Factory Overheads
Rent and rates
Light, heat and power
Plant: Depreciation
Repairs
Supervisory wages
Factory amortization
$
48,160
(5,600)
42,560
2,240
44,800
15,680
7,336
6,720
4,480
2,744
2,240
39,200
WORKING
P&L account
Provision c/f
$21,000 x 25/125
$
9,800
9,800
67
68
Administrative expenses :
Salaries
Insurance
Rent and rates
Light and heating
General expenses
Depreciation computer
Selling and distribution expenses:
Sales Commissions
Salesmens salaries
Carriage outwards
Finance charges:
Discounts allowed
Bank charges
27,500
437
1,250
781
8,375
1,250
7,188
18,750
3,687
3,000
1,437
(39,593)
(29,625)
(4,437)
(73,655)
56,126
WORKING
Balance c/f
R25,000 x 20%
(b)
R
4,863
137
5,000
5,000
Fixed assets
Plant and equipment
Computers
Current assets:
Stocks (15,000+30,0005,000+9,375)
Debtors
Bank
Cash
Creditors due in one year:
Creditors
Net current assets
175,000
12,500
187,500
Depn
R
48,750
6,250
55,000
Net Value
R
126,250
6,250
132,500
49,375
88,938
35,500
938
174,751
(78,125)
96,626
229,126
69
Capital at 1 April 20 7
Net profit for the period
Less Drawings
185,500
56,126
(12,500)
229,126
9,000
10,000
(1,000)
9,000
39.58
(29,685)
395,791
55.00
495,000
395,791
(39,580)
39.58
(356,211)
138,789
5,036
41,238
60,237
(106,511)
32,278
70
WORKINGS
(1) Direct materials
$
Materials
Less Damaged materials
Less stock
Cartons
Less Stock
$
200,868
(7,393)
193,475
(15,148)
178,327
9,088
(973)
8,115
186,442
Instructions
Less Stock
3,727
(349)
3,378
189,820
Materials
Less Scrap sales
(4)
$
7,393
(2,357)
5,036
Administrative costs
Property costs (58,608 x 15%)
Salary costs
Office Sundry Expenses $(10,268 3,727)
Depreciation of office equipment
(5)
9,000
1,000
10,000
750
10,750
$
8,791
24,646
6,541
1,260
41,238
Selling costs
Property costs (58,608 x 15%)
Salary costs
Delivery
Advertising
Royalties (495,000 x 1.2%)
$
8,791
29,321
12,289
3,896
5,940
60,237
71
72
38
5
8
4
55
73
GH
GH
GH
11,871
2,242
14,113
9,735
9,405
(178)
9,227
1,858
20,820
(8,716)
12,104
26,217
16,300
9,917
26,217
74
WORKING
Drawings
Balance c/d
Wawa
6,080
8,900
14,980
Mahoganey
Total
10,000
10,000
1,600
7,680
4,450
13,350
16,050
31,030
75
(b)
85,100
36,000
121,100
Fixed assets:
Plant and equipment
Motor vehicles
Current assets:
Stock (28,640 + 1,200)
Work in progress
Debtors (30,390 1,800)
Depn
38,020
16,500
54,520
47,080
19,500
66,580
29,840
15,730
28,590
74,160
960
39,030
(39,990)
34,170
100,750
Financed by:
Partners accounts
Capital
Current
Wawa
76,000
1,220
77,220
WORKINGS
(1) Plant and equipment
Cost per list of balances
Add Proceeds of sales wrongly deducted
Less cost of disposal
Mahogany
20,000
3,530
23,530
96,000
4,750
100,750
95,500
4,600
100,100
(15,000)
85,100
76
49,100
(9,000)
40,100
(2,080)
38,020
15,000
9,000
4,600
(13,600)
1,400
Wawa
76,000
76,000
6,080
Mahoganey
14,000
6,000
20,000
1,600
(360)
2,460
2,100
(1,400)
700
Cash account
12,000
10,000 P&L a/c
14,980
16,050
Suspense account
2,460
1,820 Mahoganeys
Wawas account (W3) 700
account (W3) 700
Balance c/f
1,220
3,530
15,680
16,050
15,680
16,050
(4)
77
Balance c/f
240,000
$
50,000
50,000
10,000
110,000
$
50,000
2,500
52,500
12,500
500,000
200,000
700,000
240,000
110,000
350,000
12,500
362,500
78
000
4,137
(2,980)
1,157
(446)
(343)
46
414
(32)
382
(97)
285
(50)
235
736
235
971
Notes to the profit and loss account for the year ended 31 March 20 1
(1) Accounting policies
(a) Turnover
Turnover represents sales to third parties and is stated net of
VAT, sales returns and allowances.
(b)
Depreciation
Depreciation is provided on all fixed assets and calculated at rates
appropriate to write down the assets over their useful economic
lives as follows.
Freehold property
40 years
Plant and machinery
4 years
Furniture and fittings
8 years
(c)
Stocks
Stocks are valued at lower of cost and net realizable value in
accardance with the IAS2.
79
(d)
(2)
(3)
Grants
Revenue grants are credited to the profit and loss account in the
same period as the expenditure to which they relate. Where the
expenditure is to be incurred over a number of years, the grants
are credited to deferred income and amortised to match the
expenditure as it arises, as per the IAS20.
Operating profit
Operating profit is stated after charging.
Depreciation
And after crediting
Rental income
Grants released to profit and loss account
35
11
(4)
000
414
Dividends
Ordinary
Paid
Proposed (1,000,000 x 0.03)
000
106
(9)
97
000
20
30
50
WORKINGS
(1) Classification of costs
Cost of
Sales
000
Per question
Depreciation:
Freehold (1,794 40)
Plant (955 + 55) 4
Furniture (329 8)
Purchases
Opening stock
Closing stock
Bad debt
Administration
expenses
000
240
45
253
41
3,058
141
(219)
2,980
Distribution
Costs
000
193
446
17
343
80
(2)
000
11
35
46
Tutorial notes
(1) Assumptions made
(i)
Depreciation of freehold property is charged to administrative
expenses.
(ii) Depreciation of plant and machinery (presumably installed in the
warehouse) is included under distribution costs. This seems appropriate
for a wholesale retailer.
(2) The basis of accounting could have been included under accounting
policies.
81
Accruals
This concept, also known as the marching concept, requires that
revenue and expenditure are recognised in the accounts as they are
earned and/or incurred, but not only when they are received and/or paid.
Cash receipts and payments do not necessarily relate to the year or the
period in which they actually occurred; they may well relate to the
previous or following period. In such cases an adjustment needs to be
made to show in the profit and loss accounts the amount which does
relates to the period covered in the accounts. An electricity bill, for
example, may be received at the end of the year but may relate wholly
82
Consistency
This means that items in accounts should be treated according to the
same methods as in previous periods, so that the results of one period
can be meaningfully compared with those of previous and subsequent
periods. If, for example, there were to be a change in the method of
valuing stock or depreciating fixed assets, this would be likely to affect
any comparison which might be made between one balance sheet and
another. This is not to say that changes should never be made but that if
they are, the nature and reasons for the change and its responsible
financial effect should be disclosed in the notes to the accounts.
83
84
assuming that the cash realisation of the proceeds could be foreseen with
reasonable certainly, i.e. that they will not prove to be bad.
On the other hand, if the customers had not by the year-end agreed to buy the
goods, the realisation of their sales price cannot be foreseen with reasonable
certainty and therefore they should be included in closing stocks at cost. In
this instance, consideration should also be given to whether any loss should be
foreseen if the goods with costumers have suffered any loss in value, eg
through deterioration or damage.
Under the latter assumption, the accounts would require adjusting to reverse
the entries relating to the sales of the goods, that is to reduce sales and debtors
by N40,000 and to increase closing stocks by the lower of their cost and net
realizable value.
(c)
Two fundamental accounting concepts as detailed in IAS 1 Presentation of
Financial Statement or IAS 8 Accounting Policies, Changes in Accounting
Estimates and Errors would be relevant in this situation, that is prudence and
going concern concerpts.
Firstly, it is necessary to assess, in the light of falling sales and the
introduction of the rival product, whether the stocks and work in progress are
fairly valued at cost, or whether a loss can be foreseen and immediately
provided for by valuing those goods at net realisable value, which may be
defined as the estimated proceeds of sale less all further costs to completion
and all cost to be incurred in marketing, selling and distributing.
Secondly, one must consider whether the valuation of stocks at net realizable
value is a valid basis of valuation, since it depends on the continued
operational existence of the company. For example, it requires the company
to complete the manufacture of work in progress and to sell it in an unforced
manner.
If the going concern assumption is valid, which assumes that the enterprise
will continue in operational existence for the foreseeable future, with no
intention or necessity to liquidate or curtail significantly the scale of operation,
then the stocks and other assets should be valued at their net worth to the
company at the balance sheet date which would assume immediate enforced
sale in their present condition.
85
86
25 January 20 1
Dear Emmanuel
Deferred Research and Development Costs as Intangible Assets
Thank you for your letter of 22 January 20 1 in which you requested advice
concerning the procedures which should be established in order to identify
development costs for capitalisation. My recommendations are based on
Internatonal Accounting Standard 38 (IAS38): Intangible Assets, which also
dealt with Research and Development, permits capitalisation of development
costs only if certain criteria are satisfied. It however, forbids capitalisation of
research based activities, unless such expenditure was acquired as part of
business combination. Accordingly my recommendations are as follows.
87
(a)
88
89
I strongly believe that these requirements apply to Logba Young Lions plc
because of its public limited company status. If you require any further
guidance on any of the above recommendations I would be delighted to offer
you further assistance.
Yours sincerely,
Blewusi Ekegey
Chief Managing Consultant
Answer 78: KINGDOM FURNITURE, PLC
Cash flow statement for the year ended 30 April 20 7
$000
Net cash inflow from operating activities (note 1)
Returns from investments and servicing of finance
dividend paid (W5)
Net cash outflow from returns on investment and
Servicing of finance
Taxation:
Corporation tax paid (W4)
Tax paid
Investing activities :
Purchase of land and buildings (W3)
Purchase of plant and equipment
Purchases of investments
Net cash outflow from investing activities
Net cash outflow before financing
Financing:
Issue of share capital (W2)
Redemption of debentures
Net cash inflow from financing
Increase in cash and cash equivalents (note 2)
$000
1,784
(991)
(991)
(1,314)
(1,314)
(634)
(1,668)
(8,676)
(10,978)
(11,499)
13,014
(1,345)
11,669
170
90
(3)
Debentures
lons
$000
5,194
(1,345)
122
3,971
WORKINGS
(1)
$000
7,144
1,075
8,219
$000
18,330
31,344
13,014
91
(3)
Balance at 30 Apr 20 6
Revaluation surplus
$(9,105 3,238)
New Purchases
(4)
Cash paid
Balance at 30 Apr 20 7
(5)
Cash paid
Balance at 30 Apr 20 7
Balance at 30 Apr 20 7
30,672
30,672
Taxation
$000
1,314
Balance at 30 Apr 20 6
3,417
P&L account
4,731
$000
1,512
3,219
4,731
Dividends
$000
991
Balance at 30 Apr 20 6
635
P&L account
1,626
$000
587
1,039
1,626
$000
$
74,793
(112,438)
(49,465)
(87,110)
82,100
(5,010)
92
(4)
Balance at 1 January 20 2
Cash inflow
Balance at 31 December 20 2
WORKINGS
(1)
Balance b/f
Additions
$
24,630
181,449
206,079
Depreciation
Disposals account
Balance c/f
$
20,525 Balance b/f
39,838 Depreciation charged to
P&L account
60,363
$
29,671
30,692
60,363
93
$
6,896
20,525
27,421
94
000
1,428
(607)
(140)
(2,497)
(1,816)
1,722
(94)
95
(3)
Change
000
(28)
(122)
(150)
(4)
Debenture
loans
000
838
838
1,676
WORKINGS
(1) Fixed assets and depreciation
Plant and machinery
000
Balance b/f
1,676
Disposals
Additions (bal)
1,304
Balance c/f
2,980
Payment for new Fixed Assets:
Plant and machinery (1,304 18)
Land and buildings (3,910 2,793)
Other equipment (1,397 1,117)
Provision for depreciation Plant & Machinery
000
Disposals
335
Balance b/f
Balance c/f
838
Charge to P & L (bal)
1,173
Charge for year:
Pant and machinery (as above)
Land and buildings (335 279)
Other equipment (670 447)
000
466
2,514
2,980
1,286
1,117
280
2,683
000
558
615
1,173
000
615
56
223
894
96
Cash paid
Balance c/d
(3)
000
18
559
577
Creditors
20 7
117,000
(37,000)
(18,000)
62,000
As per question
Less interest accrual
Plant creditor
(b)
(1)
000
186
335
527
20 6
67,000
(18,000)
49,000
Ratio analysis
Profitability
Profit before interest
and taxation
(1)
100
839
6,164
20 6
587
4,369
100 = 13.61%
100 = 13.44%
Sales
(2)
Asset turnover =
20 7
20 6
Capital employed
8,380
6,164 = 1.36 times
6,983
4,369 = 1.6 times
97
100
Sales
20 7
839
8,380 x 100 = 10%
20 6
587
6,983 100 = 8.41%
Gross profit
(4)
100
Sales
20 7
5,029
8,380 100 = 60%
20 6
4,749
6,983 100 = 68%
Cost of sales
(5)
Stock turnover =
Stock
20 7
20 6
3,351
358
= 9.36 times
2,234
207 = 10.79 times
Comments
Return on capital employed can be misleading without further analysis. (In
this case it suggests no significant change from 20 6 to 20 7. In fact asset
turnover has gone down from 1.6 to 1.36 while the net profit margin has
increased for about 1.6%). Comparison between net and gross profit margins
indicates that overheads have been well controlled. Though gross profit
margin went down of about 8%, this did not reduce the net profit margin
which rather saw a little increase.
However, the increase in cost of sale of 50% was not comparable to the pantry
20% increase in sales. The 20% increase in sales also compares unfavourably
with the increase in fixed assets (40%) and in stocks (73%). This could as a
result of sluggishness among the salesmen. Alternatively it could also result
from an expansion of the business during the lateer part in the year which will
not be reflected in increased sales until 20 8. The discrepancy between the
2013 George E. Ekeha
98
increase in cost of sales (50%) and that in overheads (0.1%) can be explained
as discipline in overhead cost management. This could also be due to
reduction in sales and distribution activities as the distribution cost remained
unchanged. It might therefore be the resons for a slow increase in the sales
figure. However, the high percentage increase in the cost of sales could also
be due to heavy increases in the cost of raw materials or direct labour.
Further information needed
Ratios help to indicate where questions should be asked. They do not
themselves provide answers. Thus, in order to draw conclusions from the
ratios mentioned above, the following further information would happen only
if a full investigation were carried out).
Detailed analysis of trends from monthly management accounts.
Details of purchases of fixed assets what are they and at what point
during the year did the expenditure occur.
Detailed analysis of the distribution cost during the current year.
Analysis of stock movements with particular emphasis on the
proportions of raw materials and finished goods in the stock increase.
The stock turnover ratio compared with that of other companies in
similar trades.
(ii)
Liquidity
Current assets
(1)
Current ratio =
Current liabilities
20 7
417
312 = 1.3 times
20 6
291
255 = 1.1 times
Current assets less stock
(2)
225
312
= 0.72 times
180
255
= 0.71 times
99
Debtors
(3)
180,000
12,328 = 14.5 days
120,000
10,273 = 12 days
(4.5m + 365)
(3.75m + 365)
Comments
The calculation of the first two ratios assumes that the bank overdraft is to be
treated as a short-term liability, as shown in the accounts. If this could be
negotiated so as to become repayable more than twelve months after the
balance sheet date, the position would look rather better (current ratio 2.4 :
1.6, acid test ratio 1.3 :1.0).
It should not always be assumed that an acid of less than 1 is a sign of
insecurity, much will depend on the realisability of stocks and the exact time
at which the liabilities will fall due.
The debtors collection period appears to be very low in terms of days credit
taken. It has been calculated using the information in the published accounts,
but a more realistic figure might be arrived at if cash sales were excluded.
Further information needed
Some indication of any seasonal fluctuations in the companys trade: is
the stock level at the end of December typical for the whole year?
The possibility of re-negotiation of the bank overdraft.
When are the dividends and tax due to be paid?
Comparative amounts of cash and credit sales, and in the case of the
later, a review of the effectiveness of the companys credit control and
an age analysis of debtors.
Note: The comprehensive nature of this answer is to assist students in this
area, this complete solution could not be achieved under exam conditions.
100