Shobi is a sole trader. The following balances were extracted from the books on 30 September 2018. | Account | $ | | :---------------------------------- | -----: | | 10-year leasehold premises (at cost)| 120000 | | Motor vehicles (at cost) | 40000 | | Fixtures and fittings (at cost) | 19000 | | Provisions for depreciation at 1 October 2017: || | 10-year leasehold premises | 72000 | | Motor vehicles | 10000 | | Fixtures and fittings | 7600 | | Revenue | 265000 | | Purchases | 135000 | | Returns outwards | 8200 | | Carriage inwards | 3100 | | Wages and salaries | 41000 | | Motor vehicle expenses | 6800 | | Rent payable | 15000 | | Rent receivable | 8500 | | Capital | 40000 | | Drawings | 11900 | | 6% Bank loan (repayable 2020) | 50000 | | Bank interest paid | 3000 | | Inventory at 1 October 2017 | 26000 | | Heat, light and power | 5050 | | Advertising | 9000 | | General expenses | 17700 | | Disposal | 1800 Credit | | Bank | 13350 Debit | | Trade payables | 23050 | | Trade receivables | 23250 | | Provision for doubtful debts | 3000 | Additional information at 30 September 2018 1 Inventory was valued at $19500. 2 Shobi had taken $4700 goods for his own use. No entries had been recorded in the books. 3 The rent payable included a payment of $9000 for the six months ended 30 November 2018. 4 General expenses accrued were $2600 and wages and salaries accrued were $1700. 5 Rent receivable of $150 was outstanding. 6 On 26 September 2018 a motor vehicle costing $12000 was purchased by cheque. No entries had been recorded in the books. 7 Depreciation is to be charged on all non-current assets owned at the end of the year as follows: (i) an appropriate amount for the 10-year leasehold premises (ii) motor vehicles at the rate of 25% per annum using the diminishing (reducing) balance method (iii) fixtures and fittings at the rate of 10% per annum on cost. 8 Trade receivables of $750 are irrecoverable. The provision for doubtful debts is to be maintained at 4%.
- (a)REQUIRED (a) Prepare the income statement for the year ended 30 September 2018. Shobi Income Statement for the year ended 30 September 2018[20]
- (b)Prepare the statement of financial position at 30 September 2018. Shobi Statement of Financial Position at 30 September 2018.[20]
Mark scheme
Marking points from the official mark scheme (Oct/Nov 2018). The mark or mark type is shown in brackets.
- [1] Income Statement: Inventory at 1 October 2017 $26000
- [1] Income Statement: Carriage inwards $3100
- [1] Income Statement: Returns outwards ($8200)
- [1] Income Statement: Drawings of goods ($4700)
- [1] Income Statement: Cost of sales ($131700)
- [1] Income Statement: Gross profit $133300
- [1] Income Statement: Rent receivable $8650 ($8500 + $150)
- [1] Income Statement: Profit on disposal $1800
- [1] Income Statement: Decrease in provision for doubtful debts $2100
- [1] Income Statement: Wages and salaries $42700 ($41000 + $1700)
- [1] Income Statement: Motor vehicle expenses $6800
- [1] Income Statement: Rent payable $12000 ($15000 - $3000)
- [1] Income Statement: Bank interest $3000
- [1] Income Statement: Heat, light and power $5050
- [1] Income Statement: Advertising $9000
- [1] Income Statement: General expenses $20300 ($17700 + $2600)
- [1] Income Statement: Bad debt $750
- [1] Income Statement: Depreciation Leasehold premises $12000
- [1] Income Statement: Depreciation Motor vehicles $10500
- [1] Income Statement: Depreciation Fixtures and fittings $1900
- [1] Income Statement: Profit for the year $21850
- [1] Statement of Financial Position: 10-year leasehold premises book value $36000
- [1] Statement of Financial Position: Motor vehicles cost $52000
- [1] Statement of Financial Position: Motor vehicles book value $31500
- [1] Statement of Financial Position: Office fixtures book value $9500
- [1] Statement of Financial Position: Inventory $19500
- [1] Statement of Financial Position: Trade receivables $22500 ($23250 - $750)
- [1] Statement of Financial Position: Less Provision for doubtful debts ($900)
- [1] Statement of Financial Position: Other receivables $3150 ($150 + $3000)
- [1] Statement of Financial Position: Bank $1350 ($13350 - $12000)
- [1] Statement of Financial Position: Profit for the year $21850
- [1] Statement of Financial Position: Drawings ($16600) ($4700 + $11900)
- [1] Statement of Financial Position: Non-current liabilities heading
- [1] Statement of Financial Position: 6% loan $50000
- [1] Statement of Financial Position: Trade payables $23050
- [1] Statement of Financial Position: Other payables $4300 ($2600 + $1700)
- [1] Statement of Financial Position: Total Assets $122600
- [1] Statement of Financial Position: Total Capital and Liabilities $122600
Write your answer and get it marked
On Oracle Prep you can write or photograph your own answer and have it marked by AI against this mark scheme, with feedback on what you missed.
Sign up free →