Accounting Notes (24mar23) - 0
Accounting Notes (24mar23) - 0
2
Sole Trader’s Financial Statements
                Income Statement for the year ended 31 December 2019                               Statement of Financial Position at 31 December 2019
                                                             $      $      $                                                            Cost   Accumulated    Net Book
Sale /Revenue                                                             xxx                                                                  Depreciation    Value
Less: Sale return (Return inward)                                         (xx)                                                           $          $            $
Net Sale                                                                  xxx     Non Current Asset:
Less: Cost of Sale                                                                      Building                                        xxx        xxx          xxx
      Opening Inventory                                            xxx                  Motor vehicle                                   xxx        xxx          xxx
      Purchase ( xxx—goods drawings)                        xxx                                                                         xxx        xxx          xxx
           Less: Purchase return (Return outward)           (xx)                  Current Asset:
           Add: Carriage inward                             xxx    xxx                  Closing inventory                                          xxx
                                                                   xxx                  Trade receivable                                xxx
      Less: Closing Inventory                                      (xx)   (xx)          Less: Provision for doubtful debts              (xx)       xxx
Gross Profit                                                              xxx           Cash at bank                                               xxx
Add: Income                                                                             Cash in hand                                               xxx
      Discount Received                                            xxx                  Other receivable: (P:E ; A: I)                             xxx          xxx
      Commission received                                          xxx                                                                                          xxx
      Rent received                                                xxx
                                                                                  Capital                                                                       xxx
      Profit on disposal of Non Current Asset                      xxx
                                                                                  Add: Profit for the year                                                      xxx
      Provision for doubtful debts (decrease)                      xxx    xxx
                                                                                  Less: Drawings (Cash drawings + Goods drawings)                               (xx)
Less: Expenses
                                                                                                                                                                xxx
      Discount Allowed                                             xx
                                                                                  Non Current Liabilities:
      Carriage outward                                             xx
                                                                                        Bank Loan                                                               xxx
      Electricity, Water charges, Insurance, Rent                  xx
                                                                                  Current Liabilities:
      Provision for depreciation of NCA                            xx
                                                                                        Trade payables                                             xxx
      Provision for doubtful debts (increase)                      xx
                                                                                        Bank overdraft                                             xxx
      Loss on disposal of NCA                                      xx
                                                                                        Other payable: (A: E ; P : I)                              xxx          xxx
      Administration expenses (xxxx + accrual)                     xx
                                                                                                                                                                xxx
      Selling and distribution expenses (xxxxx - prepaid)          xx     (xxx)
                                                                                    P:E—Prepaid: Expenses        A:I—Accrual: Income
Profit for the year                                                       xxx                                                                                        3
                                                                                    A:E-Accrual: Expenses        P:I– Prepaid: Income
Partnership’s Financial Statements
            Income Statement for the year ended 31 December 2019                                                        Statement of Financial Position at 31 December 2019
                                                                  $             $            $                                                                  $               $           $
Sale /Revenue                                                                               xxx        Non Current Asset:                                                                 xxx
Cost of Sale                                                                                (xx)       Current Asset:                                                                     xxx
Gross Profit                                                                                xxx
                                                                                                                                                                                          xxx
Less: Expenses                                                                              (xx)
                                                                                                       Capital Account: A                                                                 xxx
Loan interest to partners
                                                                                                                         B                                                                xxx
Profit for the year                                                                         xxx        Current Account: A                                                                 (xxx)
Add: Interest on Drawing                                                                                                 B                                                                xxx
               A   (Drawing x     %)                                           xxx
                                                                                                                                                                                          xxx
               B   (Drawing x     %)                                           xxx          xxx
                                                                                                       Non Current Liabilities:                                                           xxx
                                                                                            xxx
                                                                                                       Current Liabilities:                                                               xxx
Less: Interest on Capital
                                                                                                                                                                                          xxx
               A   (Capital x     %)                                           xxx
               B   (Capital x     %)                                           xxx                                                    Partners’ Current Account
Less: Partners’ salary                                                                                  Date            Detail         A       B      Date          Detail          A           B
               A                                                               xxx                      2019                           $       $      2019                          $           $
               B                                                                 -          (xxx)      Jan 1    Balance b/d            xxx           Jan 1   Balance b/d                        xxx
                                                                                            xxx                 Drawing                xxx     xxx   Dec 31 Interest on capital     xxx         xxx
Residual Profit / Profit to be shared:                                                                          Interest on drawing    xxx     xxx           Partners’ salary       xxx    -
               A   (5000 x 1/2)                                                xxx                              Trans: to capital                            Interest on loan       xx           -
               B   (5000 x 1/2)                                                xxx          (xxx)               Residual loss          xxx     xxx           Residual profit        xxx         xxx
                                                                                              -        Dec 31   Balance c/d                    xxx   Dec 31 Balance c/d             xxx
                                       Partners’ Capital Account                                                                       xxx     xxx                                  xxx         xxx
 Date              Detail               A     B    Date               Detail           A           B   2020                                          2020
                                        $     $    2019                                $           $   Jan 1    Balance b/d            xxx           Jan 1   Balance b/d                        xxx
                                                  Jan 1    Balance b/d                 xx         xx
Dec 31    Balance c/d                  xx    xx   Dec 31   Bank (additional capital)   xx         xx
                                                                                                                Partner owed to the business                 Partner owed by the business
                                       xx    xx                                        xx         xx
                                                                                                                              Asset                                     Liability
                                                  Jan 1    Balance b/d                 xx         xx                                                                                            4
Partnership’s Financial Statements
            Income Statement for the year ended 31 December 2019                                                      Statement of Financial Position at 31 December 2019
                                                                  $             $            $
                                                                                                                                                    $             $          $
Sale /Revenue                                                                               xxx         Non Current Asset
Cost of Sale                                                                                (xx)
Gross Profit                                                                                xxx         Current Asset
Less: Expenses                                                                              (xx)                                                                             xxx
                                                                                                                                                    A            B          Total
Loan interest to partners
                                                                                                                                                    $            $            $
Profit for the year                                                                         xxx         Capital Account                             xx           xx          xxx
Add: Interest on Drawing
               A   (Drawing x     %)                                           xxx                      Current Account:
               B   (Drawing x     %)                                           xxx          xxx           Opening balance                           xx           (xx)
                                                                                                          Interest on capital                       xx            xx
                                                                                            xxx
                                                                                                          Partner's salary                          xx             -
Less: Interest on Capital
                                                                                                          Residual profit                           xx            xx
               A   (Capital x     %)                                           xxx                                                                  xxx          xxx
               B   (Capital x     %)                                           xxx                         Drawing                                  xx            xx
Less: Partners’ salary                                                                                     Interest on drawing                      xx            xx
                                                                                                           Residual loss                            xx            xx
               A                                                               xxx
                                                                                                                                                    xxx          xxx
               B                                                                -           (xxx)
                                                                                                           Closing balance                          xx           (xx)       xxx
                                                                                            xxx                                                                             xxx
Residual Profit / Profit to be shared:                                                                  Non Current Liabilities                                              xxx
               A   (5000 x 1/2)                                                xxx
                                                                                                        Current liabilities                                                  xxx
               B   (5000 x 1/2)                                                xxx          (xxx)
                                                                                                                                                                            xxx
                                                                                              -
                                       Partners’ Capital Account
 Date              Detail               A     B    Date               Detail           A            B
                                        $     $    2019                                $            $
                                                  Jan 1    Balance b/d                 xx          xx
Dec 31    Balance c/d                  xx    xx   Dec 31   Bank (additional capital)   xx          xx
                                       xx    xx                                        xx          xx
                                                  Jan 1    Balance b/d                 xx          xx                                                                            5
Limited Company’s Financial Statements
                  Income Statement for the year ended 31 December 2019                                                Statement of Financial Position at 31 December 2019
                                                                           $                $                                                         $             $                $
Sale /Revenue                                                                              xxx         Non Current Asset:                                                            xxx
Less: Cost of Sale                                                                         (xx)        Current Asset:                                                                xxx
Gross Profit                                                                               xxx                                                                                       xxx
Add: Income                                                                                xxx         Capital & Reserve:
Less: Expenses                                                                             (xxx)
                                                                                                               Ordinary Share Capital                                                xx
Operating Profit (PBIT– Profit before interest and tax)                                    xxx                 Preference Share Capital                                              xx
Less: Finance Charges                                                                                          Share premium                                                         xx
               Debenture interest/ Loan interest                           xxx                                 Retained earning / profit                                             xx
               Preference share dividend                                   xxx             (xxx)
                                                                                                               General reserve                                                       xx
Profit for the year (PAT– Profit after tax)                                                xxx                                                                                       xxx
                                                                                                       Non Current Liabilities:
        Statement of Changes in Equity for the year ended 31 December 2019
                                                                                                               % Debenture                                                           xx
                                                                                                       Current Liabilities:                                                          xxx
                                           Ordinary
                                                       Share    Retained         General                                                                                             xxx
                                            Share                                            Total
                                                      Premium   Earning        Reserve
                                           Capital
                                                                                                         No. of shares x Price per share = Share Capital
                                              $           $        $               $              $
(xx)
                                      Subscription Account                                               Income and Expenditure account for the year ended 31 Dec 2019
2019                                      $     2019                                        $                                                                    $      $
Jan 1   Balance b/d (arrear)              xx    Jan 1   Balance b/d (advance)               xx    Income:
Dec 31 Income & Expenditure                     Dec 31 Bank/ Receipt & Payment A/c          xx          Subscription for the year                               xxx
                                          ?
        (Subscription for the year)                     (Subscription received)                         Profit from bar /Refreshment/ Shop/ Café                xxx
Current asset:
                                                                                              31-Dec Subscription receipt              xxx      31-Dec Loan (repayment)           xx
        Closing inventory                                             xx
                                                                                                                                                       Loan interest              xx
        Cash at bank                                                  xx
        Other receivable                                              xx                             Loan                              xx              Purchase of NCA            xx
        Subscription in arrear                                        xx                             Sale proceed of NCA               xx              Repair to NCA              xx
                                                                                 xx
                                                                                 xxx                 Tournament receipt                xx              Tournament expenses        xx
                                                                                                                                                       Other expenses             xx
Accumulated funds                                                                xx
Add: Surplus / Less: Deficit                                                     xx           31-Dec Balance c/d (overdraft)           xx       31-Dec Balance c/d                xxx
                                                                                 xx                                                   xxxx                                       xxxx
                                                                                               2023                                              2023
Non current lia:                                                                 xx
                                                                                               1-Jan Balance b/d                       xx        1-Jan Balance b/d (overdraft)    xx
Current lia:
        Trade payable                                                 xx
        Other payable                                                 xx
        Subscription in advance                                       xx
                                                                                 xx
                                                                                 xxx
Capital Expenditure         Money spend on acquiring, improving and installing       Revenue Expenditure         Money spend on the running on a business on a day to day basis.
                            non-current assets.
E.g Purchase of NCA, Legal costs, Installation cost, Cost of carriage on NCA,        E.g Wages, Insurance, Rent
Upgrades to existing NCA
Capital Receipt             Amount received which do not from part of day to day Revenue Receipts                Amount received in the day to day trading activities and other
                            trading activities.                                                                  items of income.
E.g Receipt of loan, Additional capital, Proceeds of sale of NCA E.g Sales, Commission received, Interest received, Rent received
Errors in end of year financial statement can have serious consequences. Any inaccuracies in profit, capital or asset values could mislead those who depend on these figures
and result in poor decision making.
                                                                                                                                                                                  11
Sale ledger control account          A technique for checking the arithmetical accuracy of      Advantages/Benefits of maintaining Sale Ledger Control Accounts
                                     the sale ledger                                            • Helps to prove arithmetical accuracy of Sale ledger
Purchase ledger control account A technique for checking the arithmetical accuracy of           • Helps to reduce fraud
                                the purchase ledger                                             • Can locate errors/ assist in the location of errors
                                                                                                • Easy access to total trade receivables figures/ provide total of trade receivable
                                                                                                    amount
                                                                                                • Quicker production of financial statements/ provide SOFP to prepare
                               Sale Ledger Control Account
                                                                                                • Provide a summary of transaction relating to trade receivables
                            (Total Trade Receivable Account)                                    Disadvantages of control accounts
                                                                                                • Compensating errors and errors of original entry in the business documents will be
2019                                      $     2019                               $
                                                                                                    carried through
Jan 1   Balance b/d                      xxx    Jan 1    Balance b/d (minor)      xxx           • Errors of omission will not be revealed
Dec 31 Credit sale                       xxx    Dec 31   Sale return              xxx           • Errors of commission will not be revealed
        Interest charged                 xxx             Cash / Bank              xxx           Reason for preparing Trade Payable Control Account
        Refund to customers              xxx             Discount allowed         xxx           • Provides the total of trade payables which can be used to prepare the financial
                                                                                                   statements.
        Dishonoured cheque               xxx             Irrecoverable debt       xxx
                                                                                                • Helps to prevent fraud as the control accounts are normally produced by a different
                                                         Contra                   xxx              person to those who produced the subsidiary ledger accounts.
Dec 31 Balance c/d (minor)               xxx    Dec 31   Balance c/d              xxx           Reason for a credit balance on Sale Ledger Control Account
                                         xxx                                      xxx           • Overpayment by a credit customer of the amount owing
2020                                            2020
                                                                                                • Credit customer failing to deduct available cash discount
                                                                                                • Credit customer returning goods after settling the account
Jan 1   Balance b/d                      xxx    Jan 1    Balance b/d (minor)      xxx
                                                                                                • Credit customer making payment in advance
                           Purchase Ledger Control Account
                                                                                             Contra entry (control account)
                              (Total Trade Payable Account)
                                                                                             Reason: When a business deals with another business or organization as both a customer
2019                                     $     2019                               $          and a supplier, the balance of the two accounts are set off against one another to find the
Jan 1   Balance b/d (minor)             xxx    Jan 1     Balance b/d              xxx        net balance.
Dec 31 Purchase return                  xxx    Dec 31    Credit purchase          xxx        (the entry is made when a sale ledger account is set off against a purchase ledger control
        Cash / Bank                     xxx              Interest charged                    account of the same person/business. Same person is the buyer and seller.)
        Discount received               xxx              Refund from suppliers   Xxx         Meaning: a contra entry is an entry which appears in the purchase ledger control account
        Contra                          xxx
                                                                                             (debit side) and also in the sale ledger control account (credit side)
Dec 31 Balance c/d                      xxx    Dec 31    Balance c/d (minor)      xxx        Contra entry (cash book)
                                        xxx                                       xxx        The transfer of cash to the bank, or the withdrawal of cash from the bank.
2020                                           2020                                          These transactions result in both the debit entry and credit entry for the transaction being
Jan 1   Balance b/d (minor)             xxx    Jan 1     Balance b/d              xxx        recorded in the cash book columns.                                                     12
Accrual and Prepayment                                                                                                       Inventory Account
                               Income              Current Asset                   b/d—Dr   2019                                    $     2019                               $
                                         Income Account
                                                                                            Trial balance at 31 December 2022                 Trial balance at 31 December 2022
  2019                                       $    2019                                 $                         Dr      Cr                                         Dr      Cr
  Jan 1        Balance b/d (Accrual)        xxx   Jan 1    Balance b/d (Prepaid)      xxx                        $       $                                          $       $
                                                  Mar 31 Bank                         xxx
  Dec 31       Income statement              ?    Jun 30   Bank                       xxx
                                                                                            Sale                           10,000           Gross profit                    3,000
                                                  Sep 30 Bank                         xxx   Purchase               8,000
  Dec 31       Balance c/d (Prepaid)        xxx   Dec 31 Balance c/d (Accrual)        xxx   Inventory at                                    Inventory at
                                                                                            1 January 2022         2,000                    31 December 2022        3,000
                                            xxx                                       xxx
  2020                                            2020
  Jan 1        Balance b/d (Accrual)        xxx   Jan 1    Balance b/d (Prepaid)      xxx
                                                                                            Additional information:
                                         Expense Account                                    Inventory at 31 December 2022 valued $ 3,000
  2019                                       $    2019                                 $
  Jan 1        Balance b/d (Prepaid)        xxx   Jan 1    Balance b/d (Accrual)      xxx
  Mar 31       Bank                         xxx
  Jun 30       Bank                         xxx   Dec 31 Income Statement              ??
  Sep 30       Bank                         xxx
  Dec 31       Balance c/d (Accrual)        xxx   Dec 31 Balance c/d (Prepaid)        xxx
                                            xxx                                       xxx
  2020                                            2020
  Jan 1        Balance b/d (Prepaid)        xxx   Jan 1    Balance b/d (Accrual)      xxx                                                                                   13
Depreciation of Non Current Asset                                Full year depreciation                     Straight line method                        Reducing balance method
                                                                                                                                $                                            $
                                                                2016 1-Jan cost                                                     1,000                                          1,000
Depreciation method:                                                 31-Dec Depn:                   (1000x10%)                      (100)        (1000x10%)                        (100)
 1 Straight line method = Cost - Residual value                 2017 1-Jan NBV                                                        900                                            900
                           useful life                               31-Dec Depn:                                                   (100)         (900x10%)                         (90)
                         = Cost x %                             2018 1-Jan NBV                                                       800                                            810
                                                                     31-Dec Depn:                                                   (100)         (810x10%)                         (81)
 2 Reducing balance method =                                                                                                         700                                            729
                   Year 1 Cost x %
                   Year 2 Net book value x %                    Monthly depreciation /                      Straight line method                        Reducing balance method
                          (Cost - Acc.depn:) x %                   Date of purchase                                             $                                            $
                                                                2016 1-Oct cost                                                     1,000                                          1,000
 3 Revaluation method =      Opening + Additional - Closing          31-Dec Depn:                 (1000x10%x3/12)                   (250)     (1000x10%x3/12)                      (250)
                             balance              balance       2017 1-Jan NBV                                                        750                                            750
                                                                     31-Dec Depn:                   (1000x10%)                      (100)         (750x10%)                          (75)
                                                                2018 1-Jan NBV                                                        650                                            675
                                                                     31-Dec Depn:                                                   (100)         (675x10%)                          (68)
                                                                                                                                      550                                            607
Straight line method: 10 % on Cost                            Reducing balance method: 10% on Net Book Value                          Revaluation Method
               Provision for depn: of NCA                                      Provision for depn: of NCA                                              Small Tools A/c
                      $                             $                                  $                                    $         2019                $                             $
                          2019                                                              2019                                      1-Jan bal b/d      1000
                          31-Dec I/S                100                                     31-Dec I/S                       100                              31-Dec         I/S             100
31-Dec bal c/d       100            (1000*10%)                31-Dec   bal c/d            100              (1000*10%)                                               31-Dec   Bal c/d         900
                     100                            100                                   100                                100                             1000                           1000
                           2020                                                                 2020                                  2020
                           1-Jan    bal b/d         100                                         1-Jan      bal b/d           100      1-Jan   Bal b/d         900
                           31-Dec   I/S             100                                         31-Dec     I/S                90      1-Jun   Bank            200 31-Dec     I/S             200
31-Dec bal c/d       200                                      31-Dec   bal c/d            190            (1000-100)*10%                                           31-Dec     Bal c/d         800
                     200                            200                                   190                                190                             1100                           1000
                           2021                                                                 2021                                  2021
                           1-Jan    bal b/d         200                                         1-Jan      bal b/d           190      1-Jan   bal b/d         800
                                                                                                                                                                                       14
Disposal of Non Current Asset                                                                 Irrecoverable debts and Provision for doubtful debt
                           Non Current Asset Account                                                                    Trade receivable Account
2019                                         $     2019                                 $     2019                                 $    2019                                $
Jan 1       Balance b/d                     xx                                                Jan 1   Balance b/d                  xx   Dec 31 Irrecoverable debt          xx
Jan_Dec     Cash/ Bank                      xx     Jan_Dec      Disposal                xx                                              Dec 31 Balance c/d                 xx
                                                   Dec 31       Balance c/d             xx                                         xx                                      xx
xx xx 2020
                                                                                                      trade receivable x   %)
                                                                                                                                   xx                                      xx
          Depn: for the year = [ ( Cost - Disposal ) - ( Acc.depn: - Disposal) ] x %
                                                                                                                                        Jan 1   Balance b/d                xxx
          (RBM)                            Cost                   Acc.depn:                                                                                                15
            Profitability Ratio                          Liquidity Ratio                           Income statement ratio                  Statement of financial position ratio
1. Gross profit margin 1. Current ratio (Working capital ratio) 1. Gross profit margin 1. Current ratio
2. Gross profit mark up 2. Liquid/Quick/Acid test ratio 2. Gross profit mark up 2. Liquid ratio
3. Profit to revenue margin 3. Trade receivable collection period 3. Profit to revenue margin 3. Trade receivable turnover
 4. Return on Capital Employed (ROCE)       (Debt collection period)                        4. Rate of inventory turnover              4. Trade payable turnover
                                            4. Trade payable payment period                                                            5. Return on capital employed (ROCE)
 5. Rate of inventory turnover
2.     Gross profit mark-up                    Gross profit x 100                      2.         Quick ratio / Liquid / Acid test ratio     Current Asset - Inventory
                                               Cost of sale                                                                                  Current Lia:
3.     Profit margin                           Profit for the year (PAT) x 100         3.         Trade receivable collection period         Trade receivable x 365
                                               Revenue                                            (Trade receivable turnover days)           Credit Sale
4.     Return on Capital Employed (ROCE)       Profit for the year (PBIT) x 100        4.         Trade payable payment period               Trade payable x 365
                                               Capital Employed                                   (Trade payable turnover                    Credit Purchase
Capital Employed Closing Capital + Non-Current Lia: • Sole Trader >>> Capital employed = Closing capital + Non current lia:
• Company >>> > Capital employed = Closing capital & reserve + NCL
Rate of Inventory turnover Average inventory x 365 Working Capital = Current Asset—Current Lia:
                         Accounting policies should be carried out in the same way year         5   Employee          •   to see if the business is likely to continue operating
5   Consistency
                         on year.
                                                                                                                      •   To access job security
                         A business's transactions and the owner's private transactions are                           •   To assess likelihood of wages increases
6   Business entity
                         recorded separately in a business's accounting system.                 6   Bank/lender       •   Check on security for overdraft/ loan to check collateral in case of
                                                                                                                          bankruptcy
                         Every transaction has two aspects leading to the making of two
7   Duality                                                                                                           •   Check the ability of the business to repay any loan/overdraft when
                         entries for each transaction in the accounting system.
                                                                                                                          due
                         In accounting, only transactions that have a definite monetary                               •   Check the ability of the business to pay any interest when due
8   Money measurement
                         value are recorded.                                                    7   Investors         •   To see the returns of the business for their investments
Disadvantage          difficulty raising capital /financing   sharing profit                                          costly and complicated set up
                      no check and balance on decisions taken Unlimited Liability                                     Public disclosure of accounts
                      Unlimited Liability                     disagreement may occur                                  Limited role of shareholders
    Income Statement for the year ended 31 Dec 2021                Income Statement for the year ended 31 Dec 2021         Income Statement for the year ended 31 Dec 2021
                               $            $                                               $           $                                                $        $
Revenue                                                          Revenue                                                Revenue
Cost of sale                                                     Cost of sale                                           Cost of sale
Gross profit                                                     Gross profit                                           Gross profit
Add: Income                                                      Add: Income                                            Add: Income
Less: Expenses                                                   Less: Expenses                                         Less: Expenses
                                                                 Profit for the year                                    Operation Profit (PBIT)
                                                                 Add: Interest on drawing
                                                                 Less: Interest on capital                              Less: Finance charges
                                                                 Less: Partner's salary
Profit for the year                                              Residual profit                                        Profit for the year (PAT)
      Statement of financial position at 31 Dec 2021                 Statement of financial position at 31 Dec 2021          Statement of financial position at 31 Dec 2021
                                 $             $                                             $             $                                               $         $
Non Current Asset                                                Non Current Asset                                      Non Current Asset
Current Asset                                                    Current Asset                                          Current Asset
                                                                             Invoice
                                   Sale Journal                                                       Purchase Journal
           Record
                                                                          Return
Assets: resources with a monetary value that are owned by          Liabilities: amount owed by a business to other          Capital: the investment made by the owner of the
the business or amounts that are owed to the business.             business, organisations or individuals.                  business. This is called ‘equity’ also.
Source documents                   Written documents that provide information from which accounting records can be prepared. They provide evidence that particular
                                   transactions took place.
Purchase invoice                   The source document that provides information about goods purchased on credit and the amount due.
Purchase journal                   the book of prime entry used to record purchases of goods on credit. The information required to prepare this journal is taken from
                                   purchase invoices.
Purchase ledger                     a part of the double entry system that is used to keep the personal accounts of trade payables.
Sale invoice the source document that provides information about goods sold on credit and the amount due.
Sale journal                       the book of prime entry used to record sales of goods on credit. The information required to prepare this book of prime entry is taken
                                   from sales invoices
Sale ledger                        a part of the double entry system that is used to keep the personal accounts of trade receivables.
Nominal ledger (General ledger) A part of the double entry system that is used to keep all of the accounts, other than those for trade payables and trade receivables.
Debit note                         A source document used by a purchaser to notify the seller that goods are being returned and the amount that should be deducted
                                   from the amount due.
Purpose of Debit note              • Issued by the customer to request a reduction in an invoice.
                                   • To notify the supplier of an overcharge/goods being returned/ faulty goods
Credit note                        The source document that records the amount to be deducted from a previous invoice to avoid a business being overcharged.
                                   • for damaged goods/ faulty goods
                                   • Goods returned
                                   • Correction of overcharged
                                                                                                                                                                            21
   Purchase return journal         The book of prime entry used to list in date order details shown on credit notes relating to goods returned to suppliers.
   Sale return journal             The book of prime entry used to list in date order details shown on copies of credit notes relating to goods returned by customers.
   Statement of account            A summary of transaction that have taken place between a supplier and a credit customer. The statement provides a means of checking
                                   the accuracy of accounts and of reminding customers how much they owe.
                                   Purpose of statement of account
                                   • to inform the buyer/customer of the amount due
                                   • To provide a summary of the transaction for the month/period
                                   • To allow buyer to check his records
                                   Statement of account did not record in the ledger. Why?
                                   • The statement is a summary of the transactions which have already been recorded in the accounting records.
   Remittance advice               To inform the supplier of the transaction being settled.
Double entry bookkeeping System Trial Balance : To check arithmetical accuracy of the double entry/ the ledger
Advantages:      •   Enables easier preparing of financial statements / easy reference           Advantages:     Ensure the arithmetical accuracy of the entries in the books as
                                                                                                                 both sides must be equal.
                 •   Enables to check arithmetic accuracy of the financial records/
                     to locate errors                                                            Disadvantages: However, it does not identify all the types of errors.
Cash book                                    A book of prime entry in which all cash and bank transactions are recorded.
                                             Cash book is books of original entry and also part of the double entry. Why?
                                             It is a book of prime entry because it is written up from business documents.
                                             It is part of the double entry system as it acts as ledger accounts for cash and bank.
                                             Explain why there can never be a credit balance on the cash account?
                                             • Cash is a physical asset so it is impossible to pay out more cash than is available.
                                                                                                                                                                       23
Discount                          Trade discount—a reduction in price given as a reward for buying in large quantities.
                                  Cash discount—a reduction in the amount paid by credit customers, or to credit suppliers, when accounts are settled
                                  within an agreed time limit (credit period)
Reason for Trade Discount         1. For buying in bulk
                                  2. In the same trade/ same line of activity
                                  3. Loyal/ regular customer
Reason for Cash discount          To encourage trade receivable to pay promptly before an agreed time limit
Trade discount Cash discount State why it was necessary to deduct trade discount on the credit note.
Is given for bulk buying                              Is given for prompt payment                             * The amount on the credit note must equal the amount originally charged for
                                                                                                              those goods, so trade discount must deducted from the list price.
Is calculated on the cost                             Is calculated on the amount due
                                                                                                              * Trade discount was deducted on invoice or when purchased.
Is deducted on invoice and no record in the ledger Is recorded in the ledger
Trial Balance
•    To check arithmetical accuracy of the double entry/ of the ledgers
•    A summary of all the accounts in a business’s books of account which provides a check on the accuracy of the double entry.
Income Statement
•    an end of financial period statement that shows a business’s gross profit and profit for that period (usually a year)
Statement of financial position
•    a statement that shows an organization’s assets, liabilities and capital at a particular date, which is prepared at the end of a financial period.
Gross profit                -     the difference between the income from sale and the expenditure on goods sold.
Profit for the year         -     the difference between a business’ income (sales) and expenditure (purchase and expenses)
 1. Error of Principle             When item is entered in wrong class of account      1. Addition error          Incorrect additions in any journal
 2. Error of Commission            Correct amount, wrong person/ account                                          (overcasting or undercasting)
                                   same class of account                               2. Partial omission        Making an entry on only one side of the account
                                                                                                                  (single entry)
 3. Error of Omission              Transaction is completely omitted
                                                                                       3. Entries do not match Entering a different amount on the debit side from the
 4. Error of Original entry        When an item is entered using incorrect amount                              amount on the credit side
                                   e.g. $260>> $26; $100>>$1000                        4. Error in writing up the trial balance
 5. Complete reversal of entries   Correct amount but wrong side of both accounts
                                                                                       5. Account balances are not picked up to the trial balance
 6. Compensating errors            Two or more errors are cancelled off by two other    Reason for opening Suspense Account
                                   errors                                               • To balance the trial balance
 Error of transposition            When a number is recorded backward on both           • Because there are errors on the trial balance
                                                                                        • To allow draft financial statement to be prepared
                                   sides. E.g $123>>$132
Drawings
Double entry for Cash drawings
Drawings—Dr
                  Cash/Bank—Cr
Double entry for Goods drawings
Drawings— Dr
                  Purchase—Cr                                                                                                                                       25
Cause of depreciation           1.   Physical deterioration/ wear and tear/ usage/ rust/ erosion/ rot and decay
                                2.   Economical factor/ obsolescence
                                3.   Time factor/ passage of time
                                4.   Depletion / Technological factor
Reason for charging depn:       •    to spread the cost of the asset over its useful life to avoid the profit overstating
                                •    To match the cost against the revenue of the years which benefit from the use of the asset.
                                •    To recognise that most non-current assets lose value with the passage of time.
Depreciation Method             1. Straight line method
                                2. Reducing balance method
                                3. Revaluation method
Straight line method            Where the annual depreciation charge is based on the cost of          Easier to calculate/ only one calculation needed
(Equal instalment method)       non current asset and is the same amount each year.                   Suitable when lose equal value each year
                                Depn: = Cost x % ; (Cost—Residual value) x %                          Suitable when annual usage is the same
                                Depn: = (Cost—Residual value) / useful life ;                         Should not change method without good reason/ apply consistency
Reducing balance method         Where the annual depreciation charge is based on the value of         Has to be recalculate each year
(Diminishing balance method)    the non current asset at the beginning of the year under review.      Suitable when lose more value in early years
                                Depn: = Net Book Value x %                                            Shows a more realistic book value
                                Depn: = (Cost—Acc.depn:) x %                                          Matches cost more closely with revenue
                                                                                                      Unable to compare with previous accounts
Revaluation method              Where the annual depreciation charge is based on comparing the estimated value of a group of non current assets at the end of
                                a financial year with the value at the beginning of the financial year.
                                Depn: = Opening balance of NCA+ Purchase of NCA—Closing balance of NCA
Reason: Straight line method    •    Principle of Materiality - not practical/ too many items/ too difficult/ too costly to depreciate each item separately.
could not used for hand tools   •    Do not depreciate by an equal amount each year
                                •    May be certain amount of loss of tools each year.
Reason: Reducing Balance        •    More depn: is charged in the early years of its life.
method is appropriated for      •    Most of the benefit of the asset is gained in the early years.
Delivery vehicle.               •    The net book value is more likely to relate to the amount which will be realised on sale.
                                •    The vehicle may become out of date quickly depending on the vehicle type.
                                •    As repair costs are likely to be minimal in the early years, the overall charge to the income statement each year is more likely to be
                                     fairly constant if the reducing balance method is used.
Reason for using
Revaluation method              Low value items which are not easy to depreciate separately/ Not practical to keep detailed records of such assets.
                                                                                                                                                                         26
Bad debt (Irrecoverable debt) An amount owing to a business which will not be paid by credit customer
Recovery of debts               When a credit customer pays some or all of the debt previously written off as a bad debt.
Provision for doubtful debt     an amount set aside from profits to take account of the likelihood that some trade receivable will not pay the amount due and so will reduce
                                the value of this asset on SOFP.
                                How maintaining a provision for doubtful debt as an application of prudence principle?
                                1. Ensures that the profit for the year is not overstated by anticipating losses.
                                2. Ensures that trade receivable are shown at a realistic level in SOFP.
5.   Issue invoices and monthly statement of account                          Disadvantages: 1. may lose customers/ may reduce sales
6.   Introduce/ improve credit control                                                       2. Will increases administration costs/ may reduce profit for the year
7.   Obtain reference from new credit customers                                              3. May damage relationship with customers
8.   Fix credit limit to each customers
Accrual Expenses—An amount owing for expenses at the end of a financial period
Prepaid Expenses—The payment of an expenses in advance of the accounting year to which it relates.
Other receivable—Term used on a statement of financial position to include prepaid expenses and income accrued.
Other payable—Term used on a statement of financial position to include accrued expenses and income prepaid.
Difference between              Prepaid expenses are the advance payments for goods and services that are to be used up in the future and are classified as an
Prepaids and Accruals           asset on the balance sheet, while expense accruals are liabilities, amounts that have been incurred but have not been paid by a
                                period's end.
Evaluate: It is necessary to account for other receivable and other payable. Why?
This is an application of the accrual concept.
To apply the concept, it is necessary to transfer to the income statement only the amounts covered by that period.
This allows a more meaningful comparison of financial statements year on year and allows the business to present a true and fair view of its financial position.
It is necessary to account for other receivable and other payable to present a more accurate view of profit and loss and / or current asset and current liability.
                                                                                                                                                                           27
Partnership agreement                                                                Do not have agreement
1. Rate of Interest on drawing                                                       1. No interest on drawing
2. Rate of Interest on capital                                                       2. No interest on capital
3. Partner's salary                                                                  3. No partner's salary
4. Capital contribution                                                              4. Profit and loss sharing equally
5. Profit and loss sharing ratio                                                     5. 5% loan interest (Partner’s loan)
Advantages of being Partners rather than Sole Trader                                 Disadvantages of being Partners rather than Sole Trader
1. Share losses                                                                      1. Share profit
2. Share responsibilities                                                            2. Decision must be recognised by all partners
3. Share risk                                                                        3. Decision may be take longer to implement
4. Share decision making                                                             4. One partner's action can blind other partner
5. Additional finance available                                                      5. Disagreement may occur
6. Additional skill and experience available                                         6. All partners are responsible for all the debts of the business.
Each partner has both a current and a capital account. Why?
1. To keep a separate record of capital introduced/ be able to calculate the interest on capital
2. To allow easy comparison of drawing and profit shares
3. To see if partner has overdrawn on profit allocation
Reason for partnership agreement;                                                    The credit balance of current account meant_
• To avoid misunderstanding and disagreement in the future                           • The partnership owes to the partners
Reason for charging interest on drawing                                              Reason for charging interest on capital
• To discourage partners from taking drawing                                         • To reward the partners for their investment
• To reduce the level of drawing                                                     • To encourage for more capital introduced
                                                                                                                                                                                 29
Shareholders : Owner of the share capital of a limited liability company          Raw material             •   Goods were purchased for converting into finished goods
Limited liability: the liability of shareholders of the debts of the company is                            •   Resources needed to make finished goods
limited to the amount they agreed to pay for their shares
Limited liability company is a separate legal identity from its shareholders.
                                                                                  Work in progress         •   Goods which are partly made
In the event of winding up,                                                       Finished goods           •   Completed products which are waiting for sale
1. Trade payable
2. Loan/ Debenture
3. Preference shareholders                                                        Direct cost              Manufacturing costs that are attributable to a single product,
4. Ordinary shareholders                                                                                   particularly direct materials and direct labour.
                Dividend vary according to the profit        Reduction in profit available for ordinary Will not dilute their voting power    May be repaid early
                                                             shareholders
                Shares could be sold to new or existing      Prior claim on the assets of the business If expansion profitable, potential
                shareholders                                 in a event of winding up.                 for higher dividend as debenture
                                                                                                       holders received fixed interest
                                                                                                         Prior claim on the assets of the
                                                                                                         company in winding up
Disadvantages   Dilution of ownership of the company /       Dividend must be paid whether there is      Interest on debenture must be       Fixed rate of interest need to
                Less control of existing shareholders        profit or not                               paid whether there is profit or not paid each year
                Less chances of claim on the assets of the Prior claim on the assets of the company Funds have to be available when           Interest would be payable
                company in the event of winding up         after Debenture in the event of winding repayment is due.                          irrespective of profit
                                                           up
                New shares rank equally with existing                                                    Annual profit reduced because of     Must be repaid in full in a fixed
                ordinary share with regards to dividend                                                  interest                             period
                New shares rank equally with existing                                                    Reduced profit available for ordi-   Security would have to be
                ordinary share with regards to repayment                                                 nary shareholders                    provided
                in a winding up
                It may take longer to raise the funds/
                It may not be easy to sell the shares
                                                                                                                                                                           31
                       Receipt and Payment account                                                             Income and Expenditure account
Define: An annual summary of a club’s cash book Define: An annual summary that shows whether a club mad a surplus or a deficit.
showing opening and closing balance show surplus and deficit for the year
contain revenue receipt and revenue expenditure contain revenue items only
no adjustments for accrual and prepayment (cash basis) make adjustments for accrual and prepayment (accrual basis)
doesn’t contain non cash items include non cash items (e.g. depreciation)
•   The company is not making the most effective use of their capital       •   Buy in bulk to get trade discount
    employed
                                                                            •   Looking for cheaper supplier
Explain why the difference between gross profit margin and
                                                                            •   Reduce production overhead
Profit margin is an indication of the efficiency of the business.
The difference between the two percentage represents the percentage
of expenses to revenue. The lower the percentage the more efficiently
the expenses are being controlled.
                                                                                                                                                             33
Working Capital                                     Current Ratio (Working Capital Ratio)                         Quick ratio / Acid test ratio/ Liquid ratio
The difference between Current asset and Current    •    it is measure the excess of Current asset over Current Liquid assets in relation to current liabilities. Liquid assets are
liabilities                                              liability.                                             all of a business’s current assets excluding inventories.
(Working capital =Current asset—Current liabilities) •   It measures the margin of safety between CA and CL
Two ways to improve Working Capital                 To improve Current ratio                                      To improve quick ratio (acid test ratio).
1. Introduce additional capital/                    1. introduce addition capital/ new partner                    1. Introduce additional capital
    admit another partner                           2. Reduce drawing/ control cash outflow                       2. Reduce drawings
2. Sell surplus of NCA                              3. Sell surplus of NCA                                        3. Sell surplus non-current assets
3. Reduce cash drawing                              4. Obtain bank loan                                           4. Obtain long-term loan
4. Obtain bank loan
5. Increase sale/ profit                                              30 April 2016    30 April 2017              Explain why calculate the quick ratio as well as current ratio
                                                     Current ratio    1.85:1           1.68:1                     •   Inventory is not included in quick ratio as it is not regarded
Two possible problems if working capital is          Quick ratio      1.01:1           0.78:1                         as a liquid asset.
inadequate
                                                                                                                  •   Quick ratio shows the ability of the business to pay
                                                    Two reasons for the change in current ratio
1. Cannot meet debts when they fall due                                                                               immediate
                                                    1. Change from positive bank balance to overdraft
2. Cannot take advantage of cash discounts/                                                                       Explain why the quick ratio is more reliable than the current
    business opportunities as they arise            2. Increase level of inventory                                ratio as an indicator of the liquidity.
3. Impossible to obtain further supplies on credit 3. Purchase of NCA                                             Quick ratio does not include the inventory
                                                                                                                  Inventory is the least liquid asset—a buyer has to be found and then
4. Cannot replace inventory                         4. Repayment of long term loan
                                                                                                                  the money collected (or)
5. Cannot meet day to day expenses                  5. Increase in drawing                                        The quick ratio shows whether the business would have any surplus
                                                    6. Decrease in Trade receivable/ credit sale                  liquid funds if all the current liabilities were paid immediately from the
6. May not able to take cash drawings
                                                                                                                  liquid assets
                                                    7. Increase in current lia/ Bank overdraft
                                                    Selling inventory at cost price would increase quick ratio but would not effect current ratio.
                                                    Current ratio: no change as inventory decrease and trade receivable/bank increase by the same amount.
                                                    Quick ratio: increase as inventory decrease does not effect liquid assets but increase in trade receivable/ bank
                                                    does affect the liquid assets.
                                                                                                                                                                                     34
Suggest to reduce Collection period
•   Offering cash discount for prompt payments                                 Business allows credit customers a cash discount 2% (within 30 days).
• Charge interest on overdue amount Proposal: offer cash discount 3% (within 21 days)
Advantage:
1. obtain discount received
2. Better relationship with supplier
Disadvantage:                                                              Day 1                   Day 15               Day 20                  Day 30
1. may find difficult to pay running expenses
2. May not be take advantage of business opportunities when it is arise.
3. Deprived of use money for other things earlier                                                                                                                  35
                                  2016                 2017                                       31 Dec 2015         31 Dec 2016      Allowed period
Collection period               28 days               38 days             Collection period       34 days             28 days          30 days
Payment period                  22 days               30 days             Payment period          41 days             38 days          40 days
•      The company had to wait longer to receive the money from Trade     Reasons for changes in collection period
       receivables
                                                                          •   Increase in rate of cash discount
•      Delay in receiving money may be the reason why company took
       longer to pay Trade payables                                       •   Improvement in credit control
•      Company would not qualify for cash discount                        •   Introduction of interest charged on overdue account
•      Company would not have to allow discount                           •   Refusal of further supplies until outstanding balance cleared.
•      Company may be charged for late payment                            Effects for changes in payment period
•      Company may charge interest on late receipt.
                                                                          •   Cash discount will be received
Business is proposing customers to pay cash instead of offering credit    •   If credit customer continue to pay before 30 days the money received
terms.                                                                        can be used to pay the credit supplier.
    Suggest effects of this proposal.                                     •   Will not have the use of money from credit customers as long as pre-
•      Eliminates possibility of bad debts                                    viously, before it is required to pay the credit suppliers.
•      Improve cash flow/ better liquidity                                •   If the credit customers delay paying, the business will have to use the
•      Customers may go to other agencies where credit terms available/       existing money to pay the credit suppliers
       sale decrease
                                                                          •   If the business unable to pay the credit suppliers within 30 days no
•      Reduce provision for doubtful debts                                    cash discount will be received.
•      Trade receivables will reduce/ not exist.
                                                                                                                                                        36
                                                                                      Comparing with other business
International Accounting Standards (IAS)                                              •   Should compare with a business in the same trade.
A set rules and guidelines that business in many countries must follow in producing
financial statements.
                                                                                      •   Should compare with a business of approximately the same size
                                                                                      •   Should compare with a business of the same type (sole trader)
Accounting Policies                                                                   •   The financial statements may be for one year, which will not show trends.
1. Comparability - when it can be compared with other periods.
2. Relevant - when it affects business decisions                                      •   The financial statements may be for one year which is not a typical year.
3. Reliability - when it is free from error and bias                                  •   The businesses may apply different accounting policies.
4. Understandability - when it can be understood by the users
                                                                                      •   The statements do not show non-monetary factors
Comparability                                                                         •   It may not be possible to obtain all the information needed to make compari-
• They can identify similarities with the financial statements of other business.         sons.
• Financial statement can be compared with similar business/ year to year.
• Accounting policies should be applied consistently so that financial statement
   can be compared from year to year                                                  Business wishes to compare the results with those of a similar business and was able
                                                                                      to obtain the financial statements of a business in the same trade.
Relevance
• Financial statements must provide information in time for financial decision to
    be made.                                                                          State how Historical Cost may be regarded as a limitation of financial statements
• They can be sure that information in the financial statement is up to date.         • Transaction are recorded at actual cost/ purchase price.
• Information is relevant if it is capable of influencing the decisions being made.   • It is difficult to compare transactions taking place at different time.
• Information must be available in time for decisions to be taken.
• Relevant information helps the directors to evaluate past, present and future       How Non Financial Factors may be regarded as a limitation of financial statements
    events.                                                                           • Only information which was be expressed in monetary terms is recorded.
                                                                                      Many important factors which affect the business are not recorded.
Reliability
• Financial information is reliable only.
• If it can be depended on to represent actual events
• If it is free from error/ bias
• Financial statement must be prepared in such a way as to ensure they present a
    true and fair view of the financial position.
• They can use the financial statement in decision making
•
Understandability
• A financial report must be capable/grasp of being understood by the users of
    that report.
State how IAS help to achieve understandability?
• by narrowing areas of difference in financial statements.
                                                                                                                                                                      37
                                                                                                Money measurement principles
Explain how providing for Depreciation of NCA is an application of the principle of Accrual
(Matching)?                                                                                     •   Non monetary items cannot be recorded
• The loss in value of NCA during the year is set against the revenue of the same period. • Money is widely used/ understood unit of measure
• The cost of NCA is spread over the year which benefit from the use of the assets. • Transaction are traditionally recorded in money terms
Explain how charging Depreciation of NCA is an example of the application of the                •   Subjectivity/ personal opinion is avoided
Prudence principle?                                                                             •   Easier to make comparison year on year/ with other business
•   Ensure that NCA are shown at more realistic value.                                          Explain how the realisation principle is applied to the recording of credit sales.
•   Ensure that the profit for the year is not overstated.                                         revenue is regarded as being earned when title to the goods is passed.
                                                                                                   The profit on sales is not recognized until it is earned.
How maintain a provision for doubtful debts is an application of the principle of Accrual          Profit is recognized when earned not when payment is received.
(Matching)?                                                                                        Profit is earned when the sale is completed/ legal title passes
   in order to calculate a true and fair profit, income for a financial year is matched           No profit is recognized when goods are ordered.
    exactly with expenses that relate to that accounting year whether paid or not.              Reasons why business did not record calculator as a non-current asset
   The sale for which a business is unlikely to be paid are regarded as an expenses of the        The principle of materiality was applied
    year in which those sales are made.
                                                                                                   The cost of the calculator was an immaterial amount
Explain how the prudence principle is applied to the maintenance of provision for
doubtful debts.                                                                                    The cost of recording the calculator as a non current asset would have
                                                                                                    outweighed the benefit.
   to ensure that profits/ trade receivable are not overstated.
                                                                                                   The amount of depreciation would be insignificant.
   To ensure that trade receivable are shown at a realistic amount in the statement of
    financial position.                                                                            The calculator may not last over 12 months.
   Profits and assets are reduced when the provision for doubtful debts is increase/         22FM20 Interest bearing account [From business bank account]
    profit and assets are increased when the provision is reduced.
                                                                                              Advantages:      It would reduce cash sitting idle in business bank A/c
                                                                                                               The level of Trade receivable and Trade payable suggest that there will be
                                                                                                               future net cash flow.
                                                                                                               Interest would be earned on the amount transaction.
                                                                                              Disadvantages:   It may not be possible to withdrawn money from the deposit a/c without
                                                                                                               giving notice.
                                                                                                               Cash may not be available if business decides to draw the full amount to
                                                                                                               which she is entitled at the end of the year.
                                                                                                               Will decrease working capital/ will reduce liquidity
                                                                                                                                                                                  38
                                                                                                               Business may be considering other uses for the cash
Credit transfer /Direct debit                                               Apply for Bank loan
Advantages:
 do not need to keep as much cash on the business premises.                Advantages:                                     Disadvantages
 Less risk of theft or fraud                                               • Loan interest may be lower than overdraft     • loan will have to be repaid
 Do not have to have face to face meeting to pay/ Time saving                 interest                                     • Loan interest will have to be paid
Disadvantages:                                                              • No interest on overdraft to pay               • Early repayment may not be allowed
 no source documents immediately available                                 • Have a longer time to repay a loan            • The bank may require security
 May be easier/ more suitable to uses cheques                              • May improve relationship with bank
 May increase bank charges                                                 • Bank balance would be improved/ liquidity
                                                                               would be improved
Interest charges on overdue accounts
Advantages:                                                                 Reason for taking bank overdraft                •    Bank overdraft is not suitable for long term
 will encourage customers to pay earlier                                   1. High level of drawing/ trade receivable           borrowing.
 May increase liquidity / cash flow                                           amount                                       •    Bank may require overdraft to be repaid at short
 May reduce administration cost/ time.                                     2. Lack of expenditure control                       notice.
                                                                            3. To improve cashflow/ liquidity
Disadvantages:                                                              4. To meet short term debts                     •    Interest may be more than that on a loan
 good relationships with customers will be damaged                         5. To be able to take advantages of business
 May lose customers/ sales may reduce                                                                                      •    Overdraft facility may be withdrawn at a short
                                                                               opportunities as they arise
 May incur extra costs to attract customer/ advertising/ marketing                                                              notice.
                                                                                                 Credit sale = Bank (receipt) + c/d - b/d + Sale return + Discount allowed
            Statement of affair at closing date
                                         $             $
Assets at closing date                                                                                Cash purchase >>>       Cash book (Credit side)
          Motor van                                   xxx                      Total Purchase =               +
          Inventory                                   xxx                                             Credit purchase >>>                       Trade payable Account
          Trade receivable                            xxx                                                                                          $                           $
          Bank                                        xxx                                                                                                 Bal b/d
                                                      xxx                                                                     Pur.return                  Credit purchase      ??
          Other receivable
                                                                                                                              Bank
                                                      xxx
                                                                                                                              (payment)
Less: Liabilities at closing date
                                                                                                                              Discount received
          Bank loan                      xxx
                                                                                                                              Bal c/d
          Trade payable                  xxx
          Other payable                  xxx
          Bank overdraft                 xxx         (xxx)                                                                                                  Bal b/d
Capital at closing date                               xxx
                                                                                              Credit purchase = Bank (payment) + c/d - b/d + Pur.return + Discount received