Feng is a sole trader. The following balances were extracted from the books on 30 September 2019. Non-current assets (at cost) Land and buildings $170000 Motor vehicles $30000 Fixtures and fittings $7000 Provisions for depreciation at 1 October 2018 Land and buildings $18600 Motor vehicles $10000 Fixtures and fittings $1400 Disposal account $8500 Credit Revenue $326000 Purchases $135000 Returns inwards $4300 Carriage of goods $9000 Wages and salaries $90000 Motor vehicle expenses $11250 Insurance $2700 Rent receivable $14500 6% Bank loan (repayable 30 May 2022) $40000 Bank interest paid $2400 Capital $160000 Drawings $25000 Inventory at 1 October 2018 $30000 Electricity and water $6050 Marketing expenses $17300 General expenses $14000 Bank $27450 Debit Trade payables $36550 Trade receivables $35000 Provision for doubtful debts $900 Additional information at 30 September 2019 1 On 15 August 2019 goods had been purchased on credit for $1950. The transaction had not been recorded in the books. 2 Carriage of goods included $2700 for carriage on purchases. 3 Inventory was valued at $35550. 4 Rent receivable, $1500, was due. 5 The insurance included an annual payment of $800 made on 1 January 2019. 6 $750 was owing for water. 7 A new motor vehicle costing $16000 was purchased on 19 September 2019. Payment was made by cheque. No entries had been made in the books. 8 Depreciation is to be charged on all non-current assets owned at the end of the year as follows. (i) Land costing $60000 is not depreciated. The buildings are depreciated at 2% per annum on cost. (ii) Motor vehicles are depreciated at the rate of 25% per annum using the diminishing (reducing) balance method. (iii) Fixtures and fittings are depreciated at the rate of 10% per annum on cost, using the straight-line method. 9 Trade receivables of $7000 are irrecoverable. The provision for doubtful debts is to be maintained at 5% on the remaining trade receivables. REQUIRED
- (a)Prepare the income statement for the year ended 30 September 2019. Feng Income Statement for the year ended 30 September 2019[20]
- (b)Prepare the statement of financial position at 30 September 2019. Feng Statement of Financial Position at 30 September 2019[20]
Mark scheme
Marking points from the official mark scheme (Oct/Nov 2019). The mark or mark type is shown in brackets.
- [1] Revenue 326 000
- [1] Returns inwards (4 300)
- [1] Net Revenue 321 700 (1)
- [1] Inventory at 1 October 2018 30 000
- [1] Purchases 135 000 + 1950 = 136 950 (1)
- [1] Carriage inwards 2700 (1)
- [1] Inventory at 30 September 2019 (35 550)
- [1] Cost of sales (134 100) (1)+w
- [1] Gross profit 187 600 (1of)+w
- [1] Rent receivable 14 500 + 1500 = 16 000 (1)
- [1] Profit on disposal 8500 (1)
- [1] Carriage outwards 6 300 (1)
- [1] Wages and salaries 90 000 (1)
- [1] Motor vehicle expenses 11 250 (1)
- [1] Insurance 2 700-200 = 2 500 (1)
- [1] Bank interest 2 400 (1)
- [1] Electricity and water 6 050 + 750 = 6 800 (1)
- [1] Marketing expenses 17 300 (1)
- [1] General expenses 14 000 (1)
- [1] Bad debt 7 000 (1)
- [1] Increase provision for doubtful debts 500 (1)
- [1] Provisions for depreciation Land and buildings 2 200 (1)
- [1] Provisions for depreciation Motor vehicles 9000 (1)
- [1] Provisions for depreciation Fixtures and fittings 700 (1)
- [1] Profit for the year 42 150
- [1] Non-current assets: Cost, Accumulated depreciation, Net book value
- [1] Land and buildings Cost 170 000, Acc dep 20 800, NBV 149 200 (1)OF
- [1] Motor vehicles Cost 46 000 (1), Acc dep 19 000, NBV 27 000 (1)OF
- [1] Fixtures and fittings Cost 7 000, Acc dep 2 100, NBV 4 900 (1)OF
- [1] Current assets: Inventory 35 550 (1)
- [1] Trade receivables (35 000 – 7000) = 28 000 (1)
- [1] Less Provision for doubtful debts (1400) (1)OF
- [1] Other receivables 1500 (1) + 200 (1) = 1700
- [1] Bank 27450 (1) – 16 000 (1) = 11 450
- [1] Capital: Capital 160 000
- [1] Plus Profit for the year 42 150 (1)OF
- [1] Drawings (25 000)
- [1] Capital (end) 177 150 (1)OF
- [1] Non-current liabilities/Long term liabilities (1): 6% loan 40 000 (1)
- [1] Current liabilities: Trade payables 36 550 (1) + 1950 (1) = 38 500
- [1] Other payables 750 (1)
- [1] Total capital and liabilities 256 400
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 →