WAC11 01 Rms 20180815
WAC11 01 Rms 20180815
WAC11 01 Rms 20180815
Summer 2018
Edexcel and BTEC qualifications are awarded by Pearson, the UK’s largest awarding body.
We provide a wide range of qualifications including academic, vocational, occupational and
specific programmes for employers. For further information visit our qualifications websites
at www.edexcel.com or www.btec.co.uk. Alternatively, you can get in touch with us using
the details on our contact us page at www.edexcel.com/contactus.
Pearson aspires to be the world’s leading learning company. Our aim is to help everyone
progress in their lives through education. We believe in every kind of learning, for all kinds
of people, wherever they are in the world. We’ve been involved in education for over 150
years, and by working across 70 countries, in 100 languages, we have built an international
reputation for our commitment to high standards and raising achievement through
innovation in education. Find out more about how we can help you and your students at:
www.pearson.com/uk
Summer 2018
Publications Code WAC11_01_1806_MS
All the material in this publication is copyright
© Pearson Education Ltd 2018
General Marking Guidance
£
Inventory 1 May 2017 23 400
Purchases 152 500 (1) AO1
Unrecorded purchase 1 750 (1) AO2
177 650
Inventory 30 April 2018 (27 300)
Maintenance spares used 150 350 (1) AO2
(3)
Question Answer Mark
Number
1 (b)(i) AO1 (5), AO2 (7)
AO1: Five marks for transferring balances
to the income statement.
AO2: Seven marks for balances requiring
adjustment.
(12)
Future Solar
Statement of Profit or Loss and Other Comprehensive Income for the year ended
30 April 2018
£ £
(16)
Statement of Financial Position at 30 April 2018
Non-current assets
Cost
Accumulated Carrying
depreciation value
£ £ £
Land and buildings 800 000 96 000 704 000(1of)AO2
Solar panels and equipment 600 000 144 000 456 000(1of)AO2
Computers and fixtures 60 000 (1)AO3 22 500 (1)AO3 37 500
1 460 000 262 500 1 197 500(1of)AO2
Current assets
Inventory 27 300 (1)AO1
Trade receivables 69 000 (1)AO1
Other receivables 1 400 (1)AO2
Cash and bank (19 100–1 750+1 500–3 000)15 850 AO2
(1) (1) (1) 113 550
Total Assets (1)AO1 1 311 050
£
Revenue 8 000 x £135 = 1 080 000 (1) AO2
Less
Fixed cost 880 000 (1) + 45 000 (1) = (925 000)
AO2
Variable cost 8 000 x £12 = (96 000) (1) AO2
Profit for the year 59 000 (1of) AO2 (5)
Question Answer Mark
Number
1 (c)(ii) AO2 (3)
A02: Three marks for calculating cost.
925 000 (1of) + 96 000 (1of) AO2
8 000
(3)
Question Answer Mark
Number
1 (d)(i) AO1 (2)
AO1: Two marks for the definition.
A cost which is remains constant (1) AO1 over a
varying range of output/period of time (1) AO1
(2)
Question Answer Mark
Number
1 (d)(ii) AO3 (2)
AO3: Two marks for suggesting reasons.
Question Indicative Content Mark
Number
1 (e) AO1 (1), AO2 (1), AO3 (5), AO4 (5)
Decision
Candidates may conclude that Solar Futures should
expand manufacture. Candidates should support
that decision with an appropriate rationale.
(12)
Level Mark Descriptor
(8)
Roshan
Trial balance at 30 April 2018
Dr Cr
£ £
Capital 60 000
Drawings 11 900
Revenue 205 000
Purchases 125 000
Returns inwards 800 (1)AO1
Inventory -1 May 2017 31 000
Non-current assets (cost) 64 000
Provision for depreciation
– non-current assets 36 000
Discount allowed 1 680 (1)AO1
Discount received 3 100 (1)AO1
Trade receivables 19 000 (1)AO1
Trade payables 15 650
Allowance for doubtful debts 400 (1)AO1
Wages 27 000
Rent and rates 8 500
Electricity and gas 4 600
General expenses 23 500
Cash in hand 3 170 (1)AO2
Suspense - -___
320 150 320 150 (2/1of)AO2
The
same
(14)
Corrected profit/(loss) for the year ended 30 April 2018
£
Draft profit for the year 30 700
Increase Decrease
£ £
(1) The inventory at 30 April 2018 2 800
was recorded in the financial (1) AO2
statements as £35 500. There correct
was an error in the inventory number
count which should have been (1) AO2
£32 700. correct
treatment
(2) No adjustment had been made 350
for discount receivable owing. (1) AO2
£3 100 had been recorded in correct
the financial statements when number
this should have been £3 450. (1) AO2
correct
treatment
(3) No adjustment had been made 1 200 550
for general expenses prepaid £1 (1)AO2 (1) AO2
200 and owing £550.
Wages Account
£ £
2017/18 Bank/cheque 27 650 2017
(1) AO3
2018 1 May Balance b/d 650
30 April Balance c/d 175 2018
____ 30 Income 27 175
April statement (1) AO1
27 825 27 825
1 May Balance b/d 175 (1)
AO1
Electricity and Gas Account
£ £
2017
1 May Balance b/d 250
2017/18 Bank/cheque 4 350 (1)
AO1
2018 2018
30 April Balance c/d 360 30 Income 4 960 (1)
April statement AO3
4 960 4 960
1 May Balance b/d 360 (1)
AO1
(4)
Marks awarded only if two points are distinguished, one from each concept (1)
AO1 x 4
Question Answer Mark
Number
2 (d)(ii) AO1 (4)
AO1: Four marks for explaining the
distinction.
(4)
These have occurred in the current This is for a debt which might occur in
period a future period
Two marks awarded for first category and two marks for second category (1)
AO1 x 4
(4)
Marks awarded only if two points are distinguished, one from each concept (1)
AO1 x 4
Question Indicative Content Mark
Number
2 (e) AO1 (1), AO2 (1), AO3 (5), AO4 (5)
Decision
Candidates may conclude that errors will be reduced
but there is no guarantee of elimination of errors.
Candidates should support that decision with an
appropriate rationale.
NOT
General advantages and disadvantages of using ICT.
ALL errors not revealed by the trial balance will still
not be detected.
(12)
Level Mark Descriptor
Question Answer Mark
Number
3 (b) AO2 (12)
AO2: Twelve marks for calculating the
ratio/days.
(12)
Percentage 17 500 (1) AO2 x 100 (17 700 + 3 900) (1) AO2
return on 35 000 (50 000 + 40 000) (1) AO2
capital = 50% (1) AO2
employed x 100 = 24%
Question Answer Mark
Number
3 (c) AO1(1), AO3 (2)
AO1: One mark for identifying decline in
liquidity.
AO3: Two/Three marks for analysing the
liquidity position.
Question Answer Mark
Number
3 (d) AO2 (2)
A02: Two marks for calculating the capital
introduced.
£
Capital 1 May 2017 35 000
Plus profit for year 17 700
52 700
Less Drawings (15 500)
Closing capital 37 200 (1) AO2
Capital introduced 12 800 (1) AO2
Capital 30 April 2018 50 000
(2)
Question Answer Mark
Number
3 (e) AO1 (3)
AO1: Three marks for identifying sources.
NOT
Issue shares or debentures
Bank overdraft
Extend trade payables
Reduce inventory or trade receivables
Retained profit
3 x (1) AO1
(3)
Question Indicative Content Mark
Number
3 (f) AO2 (1), AO3 (2), AO4 (3)
Decision
Candidates may conclude that ratios are useful.
Candidates should support that decision with an
appropriate rationale.
(6)
(4)
Club Sole trader
Non-profit making organisation Profit making business
Accumulated fund representing net Owner invests capital
assets/funded by subscription
Surplus belongs to all the club All the profit belongs to the sole
members trader
Primarily for pursuit of mutual interest Primarily for trading to generate
not trading profit
Decision making is by committee Decision making is by the owner
Prepare receipts and payment account Prepare bank account
Prepare income and expenditure Prepare income statement/profit or
account loss account
Cash Account
£ £
Balance 250 Wages 400
Receipts from hire 525 Cleaning 190
charges
Subscriptions 310 Refund 25
Sundry 120
____ Cash stolen 350
1085 1085
Trading Account 1 April to 27 April 2018
£ £
Revenue 4 200
Less
Opening inventory 3 500
Purchases 2 800 + 400 3 200 (1)AO2
6 700
Closing inventory (2 300) (1)AO1
Inventory stolen (1 250) (1)AO3
Cost of sales (3 150)(1)AO2
Gross profit 1 050
(4)
Alternative presentations accepted.
Question Answer Mark
Number
4 (d) AO1 (1), AO2 (1)
AO1: One mark for calculating the claim
for stolen cash.
A02: One mark for calculating the total
insurance claim.
Journal
Dr Cr
£ £
Sports Insurance Company (1) 1 400 (1of)
AO1 AO2
Inventory of sports equipment 1 250 (1of)
AO2
Cash 150 (1of)
AO3
Theft of cash and inventory on 27 April 2018. Insurance claim
submitted (1) AO1
£ £
Decision
Candidates will conclude that it is or is not
advantageous to close the functions room to hire.
Candidates should support that decision with an
appropriate rationale. (6)
(2)
(2)
(4)
Question Answer Mark
Number
5 (b) AO2 (8)
A02: Eight marks for calculating the value
of the inventory.
(8)
First In First Out (F.I.F.O)
Purchases from Sales Balance
national mint
(coins) (coins)
Balance 200 @ £900 (1) AO2
(6)
Question Answer Mark
Number
5 (d)(i) AO1 (1), AO2 (3)
AO1: One mark for using the correct
opening inventory.
A02: Three marks for calculating the
monthly balance.
(4)
Decision
Candidates should conclude that the Sales
Manager’s statement is not always valid.
Candidates should support that decision with an
appropriate rationale. (6)
Question Answer Mark
Number
6 (b)(i) AO1 (3), AO2 (4)
AO1: Three marks for recording given
balances.
A02: Four marks for calculating the
balance and correctly recording this in the
account.
Plus
Interest on drawings
Asanka 290
Bhulo 325 (1)AO2 all
Padman 400
1 015
46 600
Interest on capital:
Asanka 2 000 (1)AO2
Salaries:
Bhulo 8 000 (1)AO1
Padman 10 000 (1)AO1
(20 000)
26 600
Share of profit:
Asanka 5 910 (1of)AO2 If ratio
correct
Bhulo 11 820
Padman 8 870 (1of)AO2
26 600
(7)
Capital Accounts
Asanka Bhulo Padman Asanka Bhulo Padman
£ £ £ £ £ £
Goodwill 4 000 8 000(1) 6 000(1) Balance 30 000 25 000(1)
b/d
Bank 10 000(1) Bank 20 000(1)
Balance 25 000 26 000 14 000 Goodwill 9 000(1) 9 000 _____
c/d
39 000 34 000 20 000 39 000 34 000 20 000
Balance 25 000 26 000 14 000
b/d
(1of) All
(7)
Current Accounts
Asanka Bhulo Padman Asanka Bhulo Padman
£ £ £ £ £ £
Balance 1 500 Balance 600
b/d b/d
Int on 290 325 400
dr’gs (1of)
Salaries 7 500 9 000 Int on 2 000
paid (1) cap (1of)
Drawings 5 800 6 500 8 000 Salaries 8 000 (1) 10 000
(1)
Balance 2 420 3 995 1 470 Share 5 910 11 820 8 870
c/d of pr’t (1of)
8 510 19 820 18 870 8 510 19 820 18 870
Balance 2 420 3 995 1 470
b/d
(1of)
Question Indicative Content Mark
Number
6 (c) AO2 (1), AO3 (2), AO4 (3)
Decision
Candidates should conclude that a partnership
agreement in some form will be valuable.
Candidates should support that decision with an
appropriate rationale.
NOT (6)
General benefits of a partnership
Level Mark Descriptor