Unit: Financial accounting
8 Questions| Sh. | |
| Bank loan | 450,000 |
| Equipment (Net book value) | 5,580,000 |
| Cash balance | 830,700 |
| Inventory | 1,750,500 |
| Building (Net book value) | 15,000,000 |
| Bank loan interest payable | 22,500 |
| Trade receivables | 2,635,200 |
| Prepaid insurance | 85,500 |
| Interest due on customers’ accounts | 40,500 |
| Other payables | 153,000 |
| Trade payables | 2,137,500 |
| Cash book |
| Sh. | Sh. | ||
| Balance brought forward | 830,700 | Payment in respect of trade payables | 6,769,500 |
| Receipts from trade receivables | 5,720,700 | Bank loan (including interest of Sh.100,000) | 234,000 |
| Bank loan | 800,000 | Transport for purchases | 194,000 |
| Cash sales | 2,619,000 | Withdrawals for personal use | 200,000 |
| Interest on overdue accounts | 23,850 | Insurance premium | 14,700 |
| Rent from building | 540,000 | Purchase of equipment | 500,000 |
| Operating expenses | 714,150 | ||
| Other payables | 60,000 | ||
| Balance carried forward | 1,847,900 | ||
| 10,534,250 | 10,534,250 |
| 1. | Inventory as at 31 March 2023 was valued at Sh.3,500,000. |
| 2. | Returns inwards and returns outwards from credit transactions were Sh.100,000 and Sh.80,000 respectively. |
| 3. | Discounts allowed amounted to Sh.75,000 while discounts received were Sh.112,000. |
| 4. | Depreciation was to be provided as follows: | |
| Asset | Rate per annum | |
| Building | 5% on the reducing balance | |
| Equipment | 25% on the reducing balance | |
| 5. | Trade payables balance as at 31 March 2023 amounted to Sh.850,000 while trade receivables at the same date amounted to Sh.1,100,000 excluding interest on overdue accounts. All purchases were on credit. |
| 6. | Trade receivables of Sh.42,000 had been written off during the accounting period. Sh.43,400 of the trade receivables as at 31 March 2023 may be uncollectible and an allowance for this is required. |
| 7. | Prepaid insurance as at 31 March 2023 amounted to Sh.25,000. |
Required: | |
| (a) | Statement of profit or loss for the year ended 31 March 2023. |
| (b) | Statement of financial position as at 31 March 2023. |
| Cash book (extract) |
| Sh.“000” | Sh.“000” | ||
| Receipts during the month | 2,938 | Balance (1 June 2023) | 1,522 |
| Balance (30 June 2023) | 1,108 | Payments during the month | 2,524 |
| 4,046 | 4,046 |
| Sh.“000” | |
| Debit balances: (1 July 2023) Sales ledger | 1,428,000 |
| (1 July 2023) Purchases ledger | 10,500 |
| Credit balances: (1 July 2023) Sales ledger | 40,500 |
| (1 July 2023) Purchases ledger | 553,800 |
| Discounts received | 142,500 |
| Discounts allowed | 209,700 |
| Purchases (including cash purchases of Sh.152,000) | 1,334,000 |
| Cash sales | 618,000 |
| Credit sales | 2,068,200 |
| Credit notes issued to customers | 75,000 |
| Contra settlements | 36,900 |
| Payments to trade payables | 1,159,200 |
| Interest charged by trade payables on overdue accounts | 69,000 |
| Receipts from trade receivables | 1,578,000 |
| Bad debts written off | 37,200 |
| Customer’s dishonoured cheques | 26,100 |
| Interest charged on customers’ overdue accounts | 96,100 |
| Debt collection expenses charged to trade receivables | 10,800 |
| Credit notes received from trade payables | 26,700 |
| Balances as at 31 July 2023: | |
| 14,400 |
| 50,700 |
| Sh.“000” | Sh.“000” | |
| Sales | 5,220,294 | |
| Purchases of raw materials | 1,030,000 | |
| Returns inward | 37,412 | |
| Ordinary share capital | 900,000 | |
| 10% redeemable preference share capital | 300,000 | |
| Retained profit (1 July 2022) | 89,950 | |
| Land | 80,000 | |
| Building (cost) | 320,000 | |
| 15,000 | |
| Plant and machinery (cost) | 1,400,000 | |
| Office equipment (cost) | 220,000 | |
| Motor vehicles (cost) | 400,000 | |
| Accumulated depreciation (1 July 2022): | ||
| 401,000 | |
| 98,000 | |
| 160,000 | |
| Bank balance | 80,040 | |
| General administrative expenses | 63,011 | |
| Interim dividend on preference shares | 15,000 | |
| Factory power | 70,028 | |
| Light and heat | 102,054 | |
| Bank interest | 14,140 | |
| Insurance | 30,232 | |
| Rates | 80,342 | |
| Office salaries | 352,026 | |
| Advertising | 340,096 | |
| Directors’ salaries | 119,239 | |
| Inventory (1 July 2022): | ||
| Raw materials | 140,000 | |
| Work-in-progress | 252,000 | |
| Finished goods | 500,000 | |
| Plant repairs | 100,204 | |
| Rent | 80,126 | |
| Carriage inwards of raw materials | 170,026 | |
| Direct wages | 1,062,800 | |
| Trade receivables and trade payables | 1,000,000 | 712,452 |
| Allowance for doubtful debts (1 July 2022) | 2,000 | |
| 7,978,736 | 7,978,736 |
| 1. | Allowance for doubtful debts is to be maintained at 2% of the trade receivables balance as at 30 June 2023. |
| 2. | Inventory as at 30 June 2023 was valued as follows: | |
| Raw materials | Sh.116,000,000 | |
| Work-in-progress | Sh. 64,000,000 | |
| 3. | Light and heat of Sh.1,500,000 and rent of Sh.2,400,000 were accruing as at 30 June 2023, while rates of Sh.4,200,000 and insurance of Sh.3,200,000 relates to the period ending 30 June 2024. |
| 4. | Rent, rates, light and heat as well as insurance are to be apportioned in the ratio 80% to factory and 20% to administration. |
| 5. | Depreciation is to be provided at the following rates: | |||
| Rate per annum | Basis | Allocated to | ||
| Building | 2.5% | Cost | Administration | |
| Plant and machinery | 10% | Cost | Factory | |
| Office equipment | 10% | Cost | Administration | |
| Motor vehicles | 25% | Cost | Distribution | |
| 6. | The company completed 2,000 units during the year and only 150 units were in the inventory as at 30 June 2023. |
| 7. | Corporation tax is to be provided at the rate of 30%. |
Required: | |
| (a) | Manufacturing statement for the year ended 30 June 2023. |
| (b) | Statement of profit or loss for the year ended 30 June 2023. |
| Statement of profit or loss for the year ended 30 June 2023: | |
| Sh.“000” | |
| Revenue | 134,400 |
| Cost of sales | (105,000) |
| Gross profit | 29,400 |
| Investment income | 1,500 |
| Operating expenses | (14,000) |
| Finance cost | (2,500) |
| Profit before tax | 14,400 |
| Corporation tax | (5,400) |
| Profit after tax | 9,000 |
| Statement of financial position as at 30 June: | ||
| 2023 | 2022 | |
| Sh.“000” | Sh.“000” | |
| Assets: | ||
| Non-current assets: | ||
| Freehold land | 100,800 | 72,000 |
| Plant and machinery | 51,960 | 55,500 |
| Investments at cost | 21,600 | 22,500 |
| 174,360 | 150,000 | |
| Current assets: | ||
| Inventory | 40,300 | 32,200 |
| Accounts receivable | 36,840 | 46,800 |
| Short-term investments | 10,260 | 5,040 |
| Cash in hand | 1,200 | 2,580 |
| 88,600 | 86,620 | |
| Total assets | 262,960 | 236,620 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital | 108,000 | 90,000 |
| Share premium | 9,000 | 4,500 |
| Revaluation reserve | 27,000 | - |
| Retained earnings | 36,900 | 31,500 |
| 180,900 | 126,000 | |
| Non-current liabilities: | ||
| 10% loan | 25,000 | 34,000 |
| Current liabilities: | ||
| Accounts payable | 35,100 | 31,500 |
| Bank overdraft | 14,340 | 39,240 |
| Proposed dividends | 2,700 | 2,280 |
| Taxation | 4,920 | 3,600 |
| 57,060 | 76,620 | |
| Total equity and liabilities | 262,960 | 236,620 |
| 1. | The revaluation reserve relates to freehold land. |
| 2. | Depreciation on plant and machinery amounting to Sh.6,900,000 was charged to the statement of profit or loss for the year. |
| 3. | Part of the long-term investments were sold during the year at a profit of Sh.960,000. |
| 4. | During the year, plant with a net book value of Sh.4,500,000 was sold for Sh.8,820,000. The plant had an original cost of Sh.18,000,000. |
| 5. | The following is an extract from the statement of changes in equity for the year ended 30 June 2023 (Retained earnings column only): |
| 5. | Sh.“000” | |
| Balance as at 1 July 2022 | 31,500 | |
| Profit after tax for the year | 9,000 | |
| Interim ordinary dividend paid during the year | (900) | |
| Final ordinary dividend proposed | (2,700) | |
| Balance as at 30 June 2023 | 36,900 |
| Utamaduni Ltd. Statement of financial position as at 30 June 2023 |
| Cost Sh.“000” | Accumulated Depreciation Sh.“000” | Net book value Sh.“000” | |
| Assets: | |||
| Non-current assets | 363,400 | 103,500 | 259,900 |
| Current assets: | |||
| Inventory | 316,250 | ||
| Accounts receivable (Less allowance for doubtful debts) | 278,070 | ||
| Bank balance | 25,875 | 620,195 | |
| Total assets | 880,095 | ||
| Capital and liabilities: | |||
| Authorised issued and fully paid Share capital 3,220,000 shares of Sh.100 each | 322,000 | ||
| Share premium | 23,000 | ||
| Profit for the year | 132,250 | ||
| 477,250 | |||
| Current liabilities: | |||
| Accounts payable | 402,845 | ||
| Total capital and liabilities | 880,095 |
| 1. | A new machine purchased for Sh.2,300,000 had been recorded in the repairs account. |
| 2. | An inventory sheet had been misplaced causing the closing inventory to be undercast by Sh.2,300,000. |
| 3. | An invoice from a supplier of Sh.1,460,500 had been omitted from the books. |
| 4. | Bank reconciliation had not been done and the following items on the bank statement had not been entered in the books:
|
| 5. | An additional allowance of Sh.575,000 is required in respect of doubtful debts. |
| 6. | No provision has been made for electricity expense of Sh.402,500 and audit fees of Sh.1,035,000. |
| 7. | The company has signed an agreement to buy a new plant costing Sh.8,050,000 to be delivered and installed in six months’ time. |
| 8. | Depreciation on non-current assets is provided at 10% per annum on straight line basis. A full year’s depreciation is charged in the year of purchase. |
Required: | |
| (i) | Journal entries to correct the above errors. (Narrations not required). |
| (ii) | Corrected statement of profit or loss for the year ended 30 June 2023. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment