
HI6006 Competitive Strategy Editing Service
Delivery in day(s): 4
In this report, different matters related to accounts have been discussed with practical example has been discussed. This report is bifurcated into three activities and each activity has different practical questions that are answered. In activity one, different accounts are to be identified for different items that business has like equipment, capital, drawings, etc. VAT is the most important concern for the business organisation and shall be managed by the accountant. VAT is charged with different rate but standard rate of VAT is 14%. There are four main types of supplies or sales that are divided by the VAT authorities and according to these types of supply or sales VAT are charged. These supplied are standard rated supply, zero rated supply, exempt supply and non-allowable items. In activity one, gross margin or gross profit is calculated for Barron’s Hardware Store. Another accounting practice that is undertaken in this report is of accounting equation. Accounting equation is the accounting practice in which impact of business transactions that is undertaken by the business organisation is reflected. It is prepared in seven columns i.e. date of transaction, impact on assets column, impact on owner’s equity column and impact on liabilities column will be there.
Second activity includes matters related to creditors and their accounting in the books of accounts of business organisation has been discussed. Creditor journal is the statement which is used to record information or transactions related to credit sales or transaction with creditors. Different information like creditor control, VAT amount, treading stock and name of creditor are its columns. Creditor allowance journal is the stamen which is prepared to record transactions related to purchase return. Cashbook payment and receipt is the books of accounts that is used to record transaction in which cash is involved. General ledger is another type of account which is used to record journal vouchers i.e. transaction cannot be recorded in any other books of accounts or other account.
In last activity i.e. activity 3 advance accounting practices has been discussed i.e. transactions involving VAT. Accounting equation has undertaken with transactions having VAT involved. Subsidiaries and general ledgers have been prepared in the next section of this report. Different types of ledgers like debtor’s journal, debtor allowance journal, cashbook receipts, petty cash journal and general journal have been prepared. Another accounting practice of bookkeeping i.e. individual accounts has been issued and practically applied in this report. Creditor individual account, sales account and sales return account has been prepared in this report.
Name of account | Non-current assets | Current assets | Non-current Liability | Current Liability | Income | Expenses | Propriety account |
Rates and amenities | - | - | - | - | - | X | - |
Commission received | - | - | - | - | X | - | - |
Fixed deposit (maturity in excess of 12 months) | - | X | - | - | - | - | - |
Capital | - | - | - | - | - | - | X |
Mortgage loan | - | - | - | X | - | - | - |
Discount allowed | - | - | - | - | - | X | - |
Drawings | - | - | - | - | - | - | X |
Debtors control | - | X | - | - | - | - | - |
Bank overdraft | - | - | - | X | - | - | - |
Discount received | - | - | - | - | X | - | - |
(Bhatia 2012)
Assume that a business acquires the consideration listed and the business itself was invoiced in all instances. Where applicable, assume that all parties dealt with are registered VAT vendor and that the VAT Act has been adhered to in all instances.
Consideration | Standard rated Supply | Zero rated supply | Exempt supply | Non-allowable item |
Staff microwave oven | - | - | X | - |
Furniture and Equipment | X | - | - | - |
Life assurance | - | X | - | - |
Entertainment expenditure | X | - | - | - |
Interest received on fixed deposit | - | - | X | - |
The purchase of another business as a going concern | - | - | X | - |
Golf club fees | - | - | - | X |
Brown bread and milk | - | - | X | - |
Computer Software | X | - | - | - |
Passenger vehicle | - | - | - | X |
(Drake and Fabozzi 2012)
Gross profit can be define as the profit margin which is earned by the business organisation from its primary activities or core business operations during the year. Gross profit indicates profit earning capacity of business organisation from its primary business activities. Following is the formula for calculating gross margin:
Gross margin attained (as a percentage) = Gross profit (VAT exclusive) / Sales (VAT exclusive) * 100
Gross margin attained (as a percentage) = 1262.40 / 3366.40 * 100 = 37.5 %
Accounting equation can be defined as the equation which reflects impact of business transactions on assets, liabilities and equity or owner's capital. Transactions are recorded in the initial form of journal entries and the ledger and financial statements. Accounting equations are used only to analyse impact of transaction or change in the value of assets, liabilities and equity funds or owner's capital. Narration is not required in accounting equation recording. Changes taken place in the assets, liabilities and owners capita is reflected in the accounting equation. It provides statement for making analysis of impact of business transaction on the assets, liabilities and owner’s capital or funds.
Date |
| Assets |
| Owner’s equity |
| Liabilities |
3-Oct-2016 | Dr. - | Inventories 620 | Cr. + | Drawings 620 |
| - |
5-Oct-2016 | Dr - | Bank 1450 |
| - | Cr. - | Expenses 1450 |
11-Oct-2016 | Dr. + | Inventories 32,500 |
| - | Cr. + | Creditors 32,500 |
12-Oct-2016 | Dr. + Dr. - | Cash 925 Inventories 740 | Cr. + | Profit on sale of goods 185 |
| - |
26-Oct-2016 | Dr. - Dr. + | Inventories 1800 Debtors 2250 | Cr + | Profit on sale of credit sales 450 |
| - |
29-Oct-2016 | Dr. + Dr. - | Inventories 800 Debtors 800 | Cr. - | Profit on sale of credit sales 160 |
| - |
(ICAEW 2012)
Creditor journal is a type of statement or account which is prepared for analysis of creditors balance and movement in value of creditors in the business organisation is recorded. Creditor journal is prepared with seven column i.e. date, creditors, folio or invoice no, creditor control, VAT input, trading inventories, purchases and sundry account for other creditors. Purchase column includes amount of purchased inventories on credit and amount under this column is amount that is charged to creditors i.e. including profits and excluding trade discount. Date of transaction is mentioned under date column and under folio column folio no or invoice no. is mentioned. Under creditor control column amount charged to creditors less VAT amount is shown or reflected (Accounting 2012). Effective amount of creditors reduced by VAT input is reflected in creditor control column. Under VAT input column, amount charged as VAT input from creditors is reflected. VAT input is the amount which is available as input or debit VAT input i.e. asset for business organisation. On the other hand trading inventories is the column which includes the units of inventories purchased from creditors in the normal course of business. In last column of creditor journal, items and amount yet to pay is reflected. It includes postage expenses, stationary expenses and other expenses which is outstanding.
Creditor journal
Date | Account credited | Folio no | Purchase | Creditor control | VAT Input | Trading Stock |
1-Feb-16 | Pollard Traders | IV241 | 29,750.00 | 26,096.50 | 3,653.50 | 16,310.31 |
11-Feb-16 | Smack down Traders | CC539 | 42,735.00 | 37,486.84 | 5,248.16 | 23,429.28 |
11-Feb-16 | Tinderbox Pty ltd | IV242 | 32,200.00 | 28,245.61 | 3,954.39 | 17,653.51 |
13-Feb-16 | V. Macmahon | CC540 | 38,850.00 | 34,078.95 | 4,771.05 | 21,299.34 |
20-Feb-16 | Tinderbox Pty ltd | CC542 | (32,200.00) | (28,245.61) | (3,954.39) | (17,653.51) |
21-Feb-16 | Round track industries | IV246 | 4,690.00 | 4,114.04 | 575.96 | 2,571.27 |
26-Feb-16 | Linkin Park Industries | CC546 | 47,775.00 | 41,907.89 | 5,867.11 | 26,192.24 |
|
|
| 163,800.00 | 143,684.22 | 20,115.78 | 89,802.44 |
(Bhatia 2012)
Analysis: From the above table it can be analyzed that purchases made during the period is of R 163,800.00 which includes cost of sales and profit margin. VAT input for the period is R 20,115.78 that reflects amount of VAT charged by the creditors of the Schwarz Industries and available with Schwarz Industries for set-off from the VAT payable. While difference between purchases made and VAT amount is the creditor control or charged to creditor’s account which is R 143,684.22.In last column,trading stock is the column which shows the amount of cost of trading inventories.
Creditor allowance account is the account which reflects the transaction of purchase return made during the year. When business organisation purchases inventory on credit then it will be recorded in creditor journal account and when organisation return some goods to creditors the it will be recorded in creditors allowance journal. Creditors allowance journal is prepared in 7 column i.e. date; folio no, creditor, creditor control, VAT output, purchase, sundry account and details column. Creditor allowance journal is prepared or affected when purchase return transaction takes place. In creditor control account, amount of creditor or amount of inventory that is returned is reflected or shown. VAT in this transaction is the amount that is charged on purchase return amount and VAT entry is reversed i.e. previously charged VAT input is now reversed as VAT output because inventory purchased is now returned to creditor (Atril and McLaney 2013). Under purchase column amount of purchase or purchase return is reflected without including VAT amount because VAT will be shown in separate VAT output account. Under sundries column, amount of different transaction not related to purchase or other than purchase transaction will be reflected.
Creditor Allowance journal
Date | Account credited | Invoice | Purchase | Creditor control | VAT Input | Trading Stock |
1-Feb-16 | Pollard Traders | OCT197 | 2,677.50 | 2,348.68 | 328.82 | 1,467.93 |
16-Feb-16 | Tinderbox Pty ltd | OCT198 | 3,220.00 | 2,824.56 | 395.44 | 1,765.35 |
20-Feb-16 | Tinderbox Pty ltd |
| (3,220.00) | (2,824.56) | (395.44) | (1,765.35) |
28-Feb-16 | Round track industries | OCT201 | 539.35 | 473.11 | 66.24 | 295.69 |
|
|
| 3,216.85 | 2,821.79 | 395.06 | 1,763.62 |
From the above statement it can be observed, purchases have been returned to creditors during the period. Purchase column reflects overall value of purchase return except trade discount, creditor control column reflects the amount of creditors that is reduced by the VAT amount and during the period it is R 2821.79. VAT on purchase amount is R 395.06 that is included in the purchase only.
Common note for task A and B:
Creditor Control: Creditor control in the above tables is the value or reflects the amount which includes cost of sales and profit margin but does not includes VAT amount that is charged in the value of purchased goods during the period. (Credit control = Purchases – VAT)
Purchase: It includes complete value or amount of goods purchased during the reporting period. Purchase amount includes profit margin and VAT amount but it does not include trade discount. (Purchase = Purchase – trade discount)
VAT input:VAT payable on purchase of goods i.e. VATS input available for set-off from VAT payable. VAT is charged on the purchase amount less trade discount. (Purchase excluding trade discount * VAT rate)
Cashbook payment summary is the cashbook that records each and every transaction related to cash payments made during the period. Cashbook payment is a type of account which is prepared with 8 columns. Date, name of payee, folio, bank, VAT, creditor control, purchase, sundries and detail of transaction are name of columns that appears in the cashbook payment journal of the business organisation. Cashbook payment records all cash and bank payment transaction with details in above specified columns. Payment to creditors including VAT amount is reflected in cashbook payment journal. This payment will be bifurcated into amount paid to creditors and VAT charged in this amount. Under bank column payment made directly to payee on account of services received or for other expenses will be reflected.
Date | Name of Payee | Fol. | Bank | Creditor | Sundry Account | |
Amount | Details | |||||
4-Feb-16 | Tall fountain mall | CC536 | (612.50) | 612.50 | motor vehicle expenses | |
8-Feb-16 | Petty cash | CC537 | (10,500.00) |
| 10,500.00 | Petty cash |
9-Feb-16 | Pollard Traders | CC538 | (25,228.00) |
|
| - |
13-Feb-16 | CRD Computers | IV243 | (1,190.00) |
|
| Office consumables |
14-Feb-16 | Artline Stationers | CC541 | (5,250.00) |
|
| Postage and stationery |
16-Feb-16 | RomRam Computers | IV244 | (6,545.00) |
|
| Staff Welfare |
16-Feb-16 | RomRam Computers | IV245 | (10,339.00) |
|
| Office Equipment |
20-Feb-16 | Tinderbox Pty ltd | CC543 | (29,656.20) |
|
|
|
21-Feb-16 | Drawings | CC544 | (4,200.00) |
|
| Drawings |
24-Feb-16 | PRINT CC | IV247 | (7,549.15) |
|
| Printing cost |
25-Feb-16 | Starfish | CC545 | (21,000.00) |
|
| Furniture and fittings |
28-Feb-16 | Sammy Jones | IV248 | (1,435.00) |
|
| Repair and maintenance |
29-Feb-16 | Silent Bob's Garage | CC547 | (3,850.00) |
|
| Vehicle |
29-Feb-16 | Wages | CC548 | (8,960.00) |
|
| Wages |
(136,314.85) |
(Jun 2013)
Date | Particulars | Code | Dr/Cr | Debit | Credit |
12-Feb-16 | Asset (Delivery van) | JR253 | Dr | 25,228.00 | - |
| Capital |
| Cr | - | 25,228.00 |
20-Feb-16 | Tinderbox Pty Ltd | JR254 | Dr | 31,217.05 | - |
| Cash |
| Cr | - | 29,656.20 |
| Discount on payment |
| Cr | - | 1,560.85 |
21-Feb-16 | Drawings | JR255 | Dr | 12,500.00 | - |
| VAT |
| Dr | 1,750.00 | - |
| Purchases |
| Cr | - | 14,250.00 |
29-Feb-16 | Interest charges | JR256 | Dr | 350.00 | - |
| Round track Industries |
| Cr | - | 350.00 |
29-Feb-16 | Office equipment | JR257 | Dr | 7,854.00 | - |
| Office consumables |
| Cr | - | 7,854.00 |
(KPMG 2014)
Date |
| Assets |
| Owner’s equity |
| Liabilities |
8/March/2016 | + Dr. | 11,303.88 Inventory |
| - | + Cr. | 11,303.88 Creditor (B. Ashwell) |
9/March/2016 | - Cr. | 51,505.16 Bank |
| - | - Dr. | 51,505.16 Creditor (G. Moira) |
11/March/2016 | + Dr. - Cr. | 52,482.25 Cash 52,482.25 Inventory |
| - |
| - |
14/March/2016 | + Dr. | 2,813.74 Cash |
| - |
| - |
16/March/2016 | + Dr. - Cr. | 9,043.10 Debtor (D. Portman) 9,043.10 Inventory |
| - |
| - |
25/March/2016 | - Cr. | 480.76 Petty cash |
| - |
| - |
(Gartenstein 2016)
Debtor journal is prepared for the analysis of sales made on credit during the year. Different debtors are lined up in this journal with their credit sales amount. Debtor journal is prepared 6 columns i.e. date of transaction, name of debtor, VAT amount, sales and cost of sales. VAT amount column reflects the amount of VAT output that business organisation has received from the debtors in the transaction. Sales column reflects the amount of complete sales vale i.e. it is composed of cost sales, profit margin and VAT amount (Luis 2014). But it does not include trade discount allowed to debtors in the transaction. Cost of sales column reflects the amount of cost of sales of sales made i.e. goods sold.
Debtors Journal
Date | Particulars | Debtor control | VAT | Sales | Cost of sales |
2-Jan-16 | O. Clark | 63,675.44 | 8,914.56 | 72,590.00 | 41,080.93 |
8-Jan-16 | W. Els | 59,260.96 | 8,296.54 | 67,557.50 | 17,204.79 |
12-Jan-16 | J. Hansel | 17,390.35 | 2,434.65 | 19,825.00 | 11,219.58 |
19-Jan-16 | V. Nelson | 52,572.37 | 7,360.13 | 59,932.50 | 33,917.66 |
21-Jan-16 | M. Lang | 14,008.60 | 1,961.20 | 15,969.80 | 9,037.81 |
25-Jan-16 | F. Oppel | 50,164.47 | 7,023.03 | 57,187.50 | 32,364.17 |
27-Jan-16 | S. Gomes | 65,949.56 | 9,232.94 | 75,182.50 | 42,548.10 |
28-Jan-16 | V. Nelson | (52,572.37) | (7,360.13) | (59,932.50) | (33,917.66) |
|
| 270,449.38 | 37,862.92 | 308,312.30 | 153,455.38 |
(Jun 2013)
During the period, sale of R 308,312.30 made by the Red Traders which includes Vat amount of R 37,862.92 and value of debtors is R 270,449.38. VAT at output i.e. sales of Red Traders is required to be paid to the account of government after set-off of VAT paid on inputs i.e. VAT paid to creditors. Cost of sales of Red Traders during the period is of R 153,455.38 that represents sell of inventory at cost.
Common notes:
VAT:Sales Amount x 14 / 114 (as VAT is included in the sales amount therefore sales amount will be 114 %)
Sales Amount: It is the amount of sales made to debtors including VAT and profit margin but trade discount is reduced from it.
Debtor control:Following is the amount that is charged to debtor control column:
Sales amount- VAT
Cost of sales:This includes only cost of goods sales i.e. without profit margin. Following is the amount of cost of sales:
(Sales – VAT amount) x 100 / (100 + profit margin)
Debtors allowance journal is the statement that is used to reflect sales return made by debtors of the business organisation. In this statement, sales returned by debtors with VAT amount are reflected and will be treated as reversal of sales made and VAT output as compared to the account at the time of sales made.
Debtors Allowance Journal
Date | Particulars | Debtors control | VAT | Sales Return | Cost of sales |
13-Jan-16 | J. Hansel | 869.52 | 121.73 | 991.25 | 560.98 |
26-Jan-16 | F. Oppel | 3,260.69 | 456.50 | 3,717.19 | 2,103.67 |
28-Jan-16 | V. Nelson | 2,102.89 | 294.41 | 2,397.30 | 1,356.70 |
|
| 6,233.10 | 872.64 | 7,105.74 | 4,021.35 |
During the year, there is sales return of R 7,105.74 including VAT amount and on the other hand debtor control value is R 6,233.10 which includes profit margin of the Red Traders. VAT output is reversed in sales return transactions and will be available as credit of VAT with Red Traders from payment. When sales made is returned then VAT charged by seller as output VAT is reversed or reversed at the time of sales return therefore included in the debtors allowance journal.
Cashbook receipts
Date | Particulars | Bank | Debtors control | VAT | Sales | Cost of sales |
1-Jan-16 | To Capital | 73,200.00 | - | - | - | - |
15-Jan-16 | To Dividend | 7,930.00 | - | - | - | - |
20-Jan-16 | By Bowen Industries | (27,350.08) | 23,991.30 | 3,358.78 | 27,350.08 | 15,478.26 |
24-Jan-16 | To Tomado transporter | 747.25 | - | - | - | - |
26-Jan-16 | To J. Hansel | 6,203.63 | - | - | - | - |
28-Jan-16 | To V. Nelson | 58563.04 | 55480.77 | 7,767.31 | 63,248.08 | 35,794.05 |
|
| 119,293.84 |
|
|
|
|
Petty cash
Date | Particulars | Amount | Postage & Stationery | Staff refreshments |
18-Jan-16 | By Office consumables | 2,610.80 | - | 2,610.80 |
22-Jan-16 | By Coffee | 378.20 | - | 378.20 |
25-Jan-16 | By P & P Stationers | 137.25 | 137.25 | - |
27-Jan-16 | By drawings | 6100 | - | - |
|
| 9,226.25 |
Sr. no | Particulars or Account | Debit | Credit |
1 | Delivery Van (Asset) | 68,089.91 | - |
| VAT Input | 95,32.59 | - |
| Bank [Delivery van purchased for business therefore treated as asset] | - | 77,622.50 |
2 | Bowen Industries (creditor) | 30,304.80 | - |
| To Bank | - | 28,789.56 |
| To Discount received [Being Payment made to Bowen Industries and received discount on payment] | - | 1515.24 |
3 | Drawings | 16,138.25 | - |
| Purchases (Inventories) | - | 14,156.36 |
| VAT [Being drawing of trading inventories made by owner and VAT charged on such inventories] | - | 1,981.89 |
4 | Interest on overdue account | 305 | - |
| Candid Hardware [Being interest charged by Candid Hardware on the overdue balance] | - | 305 |
5 | F. Oppel | 671 | - |
| Interest on overdue account [Being interest income earned on the overdue balance of F. Oppel] | - | 671 |
6 | Bad debts | 73,675.44 | - |
| Profit and loss account [Being account of creditor is declared as unrecoverable therefore treated as bad debts] | - | 73,675.44 |
7 | Equipment (Asset) | 6844.20 | - |
| Consumables [Being rectification of error entry passed] | - | 6844.20 |
General Ledger
Sales Account
Particulars | Amount | Particulars | Amount |
By Balance c/d | 866,462.30 | By balance b/d | 503,250.00 |
|
| By O. Clark | 67,557.50 |
|
| By W. Els | 67,557.50 |
|
| By J. Hansel | 19,825.00 |
|
| V. Netson | 59,932.50 |
|
| M. Lang | 15,969.80 |
|
| F. Oppel | 57,187.50 |
|
| S. Gomes | 75,182.50 |
|
|
| 866,462.30 |
(Marginean, Mihaltan and Todea 2015)
Sales Return Account
Particulars | Amount | Particulars | Amount |
To balance b/d | 60,390.00 | To balance c/d | 67,495.74 |
To J. Hansel | 991.25 |
|
|
To F. Oppel | 3,717.19 |
|
|
V. Nelson | 2,397.30 |
|
|
| 67,495.74 |
|
|
Debtor and creditor individual account is prepared to calculate and analyse balance of debtor or creditor at the year-end or at the end of reporting period. It is prepared for individual debtor or creditor and transactions with debtors and creditors or journal entries are posted this account. Separate account for each debtor and creditor is prepared by the business organisation. Debtor and creditor individual account is prepared using 6 columns i.e. date, particulars and amount on both debit and credit side of account. Transaction with debtors and creditors are reflected in particulars i.e. credit sale, credit purchase, payment made to creditors, cash received from debtors, credit purchase, credit sale, discount received, discount allowed, sales return, purchase return, etc. are some transaction that is reflected in debtor and creditor individual account (Accounting 2012). Opening balance brought forward and closing balance carried forward also reflected in debtor and creditors individual account.
Creditor’s ledger
Glass glow Industries
Date | Particulars | Amount | Date | Particulars | Amount |
5-Jun-16 | To Creditor allowance | 5346.46 | 1-Jun-16 | By balance b/d | 11,531.58 |
10-Jun-16 | To Cash | 33,871.38 | 1-Jun-16 | By Purchases | 31,449.75 |
30-Jun-16 | To balance c/d | 3,762.99 |
| ||
| 42,980.83 |
| 42,981.33 |
Branch Traders
Date | Particulars | Amount | Date | Particulars | Amount |
9-Jun-16 | To Creditor allowance | 5,189.21 | 1-Jun-16 | By balance b/d | 11,007.41 |
25-Jun-16 | To Cash | 1,729.74 | 6-Jun-16 | By Purchases | 28,828.94 |
30-Jun-16 | To balance c/d | 32,917.40 |
| ||
|
| 39,836.35 |
| 39,836.35 |
Redo Traders
Date | Particulars | Amount | Date | Particulars | Amount |
17-Jun-16 | To Creditor allowance | 2830.48 | 1-Jun-16 | By balance b/d | 19,336.35 |
30-Jun-16 | To balance c/d | 40,093.18 | 13-Jun-16 | By Purchases | 23,587.31 |
42,923.66 | 42,923.66 |
(Bhatia 2012)
Creditors Ledger
Glass glow Industries
Date | Particulars | Debit | Credit | Balance |
1-Jun-16 | By balance b/d | - | - | 11,531.58 |
1-Jun-16 | By Purchases | - | 31,449.75 | 42,981.33 |
5-Jun-16 | To Creditor allowance | 5346.46 | - | 37,634.87 |
10-Jun-16 | To Cash | 33,871.38 | - | 3,763.49 |
|
|
|
|
|
(Bragg, What is net profit margin 2011)
Branch Traders
Date | Particulars | Debit | Credit | Balance |
1-Jun-16 | By balance b/d | - | - | 11,007.41 |
6-Jun-16 | By Purchases | - | 28,828.94 | 39,836.35 |
9-Jun-16 | To Creditor allowance | 5,189.21 | - | 34,647.14 |
25-Jun-16 | To Cash | 1,729.74 | - | 32,917.40 |
Redo Traders
Date | Particulars | Debit | Credit | Balance |
1-Jun-16 | By balance b/d | - | - | 19,336.35 |
13-Jun-16 | By Purchases | - | 23,587.31 | 42,923.66 |
17-Jun-16 | To Creditor allowance | 2830.48 | - | 40,093.18 |
|
|
Creditors List
Sr. no. | Particulars | Amount |
1 | Glass glow Industries | 3,762.99 |
2 | Branch Traders | 32,917.40 |
3 | Redo Traders | 40,093.18 |
TOTAL | 76,773.57 |
(Financial 2012)
Supplementary Cashbook
Particulars | Amount | Particulars | Amount |
Cash receipts | 130,531.53 | Balance b/d | 102,769.69 |
Deposit | 3,429.61 | Cash payments | 30,053.20 |
D.Haywood (Direct deposit) | 3,930.53 | Bank statement fees | 455.65 |
Double debit (CC816) | 601.06 | CC814 difference amount | 100.00 |
Difference amount DS736 | 250.00 | Transaction fees | 187.35 |
E. Redford (Direct deposit) | 7,839.11 | Government levy | 306.31 |
|
| CRD120 | 2,871.36 |
|
| Interest on overdraft | 894.64 |
|
| More time insurance (direct) | 8,943.64 |
| 146,581.84 |
| 146,581.84 |
Bank Account B10
Date | Particulars | Amount | Date | Particulars | Amount |
| To Cash | 130,531.53 | 1/Sept./16 | By Balance b/d | 102,769.69 |
| To Balance c/d | 2,291.36 | By Cheque counterfoils | 30,053.20 | |
|
|
| |||
|
| 132,822.89 |
| 132,822.89 | |
|
| 30/Sept./16 | By Balance b/d | 2,291.36 | |
|
|
|
|
|
|
(Bragg, Types of Financial Statements 2015)
Bank reconciliation statement is the statement that is used to reconcile balance as per cash book and balance as per pass book. It can be seen that, difference between bank balance as per cash book and balance as per pass book is experienced by business organisation. Therefore to reconcile or match both balances some adjustments or unrecorded transaction or recorded with wrong amount, etc. of business organisation are recorded (Fareed 2015). Bank reconciliation statement is prepared in two columns i.e. particulars where transactions required adjustments are reflected and second column is of amount where amount of transactions are specified. Bank reconciliation is the statement which is prepared by the organisation for reconciling the balance as per cash book and pass book of the period.
Bank Reconciliation Statement
Particulars | Amount |
Balance as per bank statement (unfavourable) | (47,717.75) |
Bank statement fees | (455.65) |
Transaction fees | (187.35) |
Government levy | (306.31) |
Interest on overdraft | (894.64) |
More time insurance (direct) | (8,943.64) |
D.Haywood (Direct deposit) | 3,930.53 |
E. Redford (Direct deposit) | 7,839.11 |
Rectification of DS 363 | 250.00 |
Deposit not credited | 11,747.84 |
Deposit not credited | 26,716.94 |
Payment not debited | 4,042.16 |
Payment not debited | 2,569.55 |
Double debit (CC816) | 601.06 |
CC814 difference amount | 100.00 |
CRD120 | 2,871.36 |
Difference in balance | 128.15 |
Balance as per bank account (unfavourable) | 2,291.36 |
In this question, balance of creditor and debtors is matched and transactions between two are reconciled. Reconciliation of balance of debtor i.e. Rumari Suppliers and creditor i.e. Footwear Industries were taken into account. Creditor’s reconciliation statement will be prepared in this question and difference in balances will be identified and corrected.
Footwear Industries Account | |||||
Date | Particulars | Amount | Date | Particulars | Amount |
11-Jan-16 | To Bank | 61,365.99 | 1-Jan-16 | By balance b/d | 61,365.99 |
15-Jan-16 | Purchase return CRN80 | 15,307.02 | 11-Jan-16 | By Purchase INV214 | 127,558.52 |
25-Jan-16 | Purchase return CRN96 | 22,814.36 | 21-Jan-16 | By Purchase INV268 | 220,641.76 |
26-Jan-16 | To Bank CHQ529 | 277,760.40 | 30-Jan-16 | By Purchase INV295 | 127,558.52 |
30-Jan-16 | Credit note for INV268 | 34,596.63 |
| ||
31-Jan-16 | By balance c/d | 125,280.39 |
| ||
|
| 537,124.79 |
| 537,124.79 |
Creditors Reconciliation Statement
| ||
Particulars | Amount | |
Balance as per creditors ledger | 61,365.99 | |
Difference in Credit note INV268 | 34,596.63 | |
Cheque herewith | 61,365.99 | |
Difference in CRN96 | 1,456.23 | |
Invoice INV 214 | 137,763.20 | |
Invoice INV295 | 123,731.76 | |
CRN80 | 15,307.02 | |
Payment | 435,586.82 | |
Balance as per Rumari Suppliers | 181,561.96 | |
(Bhatia 2012)
Rectification of errors in the financial statements is common and most important matter that business organisation has to undertake. In this case of Budding, there are some errors that have to be rectified so that true picture of financial statements shall be reflected. In this case, balance that appears in the financial statements will be adjusted with the errors and omission that has taken place during the period.
Following are basic general ledger reconciliation statements as at 31st January, 2016:
Sr. no | Particulars or Account | Balance | Debit | Credit | Closing Balance |
1 | Drawings | 11,586.84 | 2569.74 | - | 14,156.58 |
| Cost of sales | 289,673.45 | - | 2569.74 | 287,103.71 |
| Inventories | 10,450 | - | 2569.74 | 7,880.26 |
2 | Petty cash | 5,130 | - | 229.77 | 4900.23 |
| VAT | 86,189.32 | 32.17 | - | 86,157.15 |
| Cash | 2508.00 | 229.77 | - | 2737.77 |
3 | Cash | 2737.77 | 418 | - | 2319.77 |
| Fuel expenses | 9800.20 | 418 | - | 10,218.20 |
4 | Stationary | 4024.42 | 725.58 | - | 4750 |
| Cash Book | 2319.77 | 725.58 | - | 1594.14 |
5 | Machinery | 165,300 | 5,700 | - | 171,000 |
| Office equipment | 184,300 | - | 5,700 | 178,600 |
6 | VAT | 86,157.15 | 96.50 | - | 86253.65 |
Trading and profit and loss account is the statement that reflects financial performance of the business organisation during the year. It is merger to two accounts i.e. trading account and profit and loss account. Trading account shows transactions related to business operations or related to primary activities of organisation. Profit and loss account shows income and expenses in terms of administration of business operations. Profit and loss account reflects income of business and expenses incurred in administration of business or organisation. Gross profit and net profit are two main elements of trading and profit and loss account prepared by business organisation.
Statement of financial position that reflects financial position in terms of assets, liabilities and owner's capital or equity shareholders fund. Statement of financial position is also known as balance sheet of the business organisation. Items of balance sheet are classified according to its nature or according to its timing i.e. current and non-current items. Current assets, non-current asset, current liabilities, non-current liabilities and owner’s capital are important heads of balance sheet or statement of financial position.
Trading and Profit and Loss Account
As at 28th February, 2016
Particulars | Amount |
Sales revenue | 593,199.65 |
Less: Sales return | (26,137.95) |
Net sale revenue | 567,061.70 |
Cost of sales | (279,299.91) |
Wages and salaries | (84,618.80) |
Gross Profit | 203,142.99 |
Rental income | 36,168.75 |
Dividend income | 8,841.25 |
Packing income | 53,304.70 |
Interest on debtors account | 5,304.75 |
Credit loss recovered | 2,732.75 |
Rates and services | (11,509.70) |
Credit loss | (3,922.30) |
Delivery expense | (11,381.10) |
Shop consumables | (4,018.75) |
Postage and stationery | (1,736.10) |
Insurance | (6,847.95) |
Repairs and maintenance | (4,340.25) |
Interest on creditors account | (2,797.05) |
telephone and fax | (9,580.70) |
Staff refreshments | (3,954.45) |
Rent expense | (40,669.75) |
Net Profit | 208,737.09 |
Statement of Financial Position
Liabilities | Amount | Assets | Amount |
Capital as at 1 March 2015 | 321,500.00 | Non-Current Assets | |
Less: Drawings: | (1,607.50) | Land and building | 392,152.84 |
Add: Net Profit | 208,737.09 | Plant and Machinery | 144,675.00 |
Capital as at 28 February 2016 | 528,629.59 | Motor vehicles | 151,105.00 |
Current Liabilities | Ordinary Shares in Witts Ltd | 38,580.00 | |
Credit control (Creditor) | 17,039.50 | Current Assets | |
Credit card account | 46,135.25 | Bank | 8,359.00 |
Non-Current Liabilities | Debtors control (Debtors) | 14,467.50 | |
Mortgage Loan | 160,750.00 | Petty cash | 1,768.25 |
SARS | 11,734.75 | Inventories (Stock) | 8,841.25 |
| Cash float (Cash in hand and at bank) | 4,340.25 | |
| 764,289.09 |
| 764,289.09 |
(Drake and Fabozzi 2012)
From the above report it can be analysed that there are various types of accounting obligations that business organisation are required to fulfil. One of the major implications is of recording business transaction in the books of accounts that makes business organisation able to analyses its performance. Accounting equation enables business organisation to analyse the impact of transactions. VAT transactions required special attention in terms of amount bifurcation of VAT and purchase or sale or other expenses made. Different types of journals are prepared by business organisation for the appropriate recording of business transactions. These journals includes creditors journal, creditors allowance journal, debtors journal, debtors allowance journal, etc. so that transaction can be easily recorded with bifurcated amount. Bank reconciliation statement is prepared for reconciling cash book of business organisation and pass book of bank account. For this purpose, certain adjustments in cash are required to be done. There are some bank charges, direct deposit in bank account by customers and other difference is reconciled in this statement. Financial statement are comprised mainly of two major statements i.e. statement of financial positional and statement of profit and loss.
Accounting, Basic. The Accounting System and Accounting Basics. 24 May 2012. http://www.bizfilings.com/toolkit/sbg/finance/basic-accounting/accounting-system-accounting-basics.aspx (accessed July 11, 2016).
Atril, P, and E McLaney. Accounting & Finance for Non-specialists. . England: Pearson Education Limited, 2013.
Bhatia, Anuj. “Financial Statement Analysis.” Slide Share, 2012: 7-18.
Bragg, Steven. Types of Financial Statements. 18 July 2015. http://www.accountingtools.com/questions-and-answers/types-of-financial-statements.html (accessed July 08, 2016).
Bragg, Steven. “What is net profit margin.” Accounting Tool, 2011: 1.
Drake, P A, and F J Fabozzi. Analysis of Financial Statements. NJ: John Wiley & Sons, Hoboken, 2012.
Fareed, K A. “The Importance of basic accounting concepts and principles.” Professional Articles, 2015: 1.
Financial, Kaplan. Users of the Financial Statements. 01 January 2012. http://kfknowledgebank.kaplan.co.uk/KFKB/Wiki%20Pages/The%20Users%20of%20Financial%20Statements.aspx (accessed july 08, 2016).
Gartenstein, Devra. How Does Profit and Production Cost Affect the Business? 01 January 2016. http://smallbusiness.chron.com/profit-production-cost-affect-business-41985.html (accessed July 08, 2016).
ICAEW. UK regulation of accounting standards. 01 July 2012. http://www.icaew.com/en/technical/financial-reporting/other-reporting-issues/other-uk-regulation (accessed July 08, 2016).
Jun, Jae. 4 Timeless Articles on Financial Statement Analysis. 08 February 2013. http://www.oldschoolvalue.com/blog/stock-analysis/financial-statement/ (accessed July 08, 2016).
KPMG. “New Zealanf Financial reporting Framework.” Accounting Advisory Services, 2014: 9-20.
Luis, Rivera Colon. Intermediate Accounting. 01 June 2014. https://www.academia.edu/8179393/Intermediate_Accounting_15th_Ed_gnv64_ (accessed July 11, 2016).
Marginean, R, D C Mihaltan, and N Todea. “Structure ratios of profit and loss account – source of information for performance analysis.” Procedia Economics and Finance, 2015: 396-403.