FOA Past Year Jan 2011

download FOA Past Year Jan 2011

of 19

Transcript of FOA Past Year Jan 2011

  • 7/29/2019 FOA Past Year Jan 2011

    1/19

    1

    Posted into CEL since 21 November 2011

    PAST YEARS PAPERS FOR STUDENTS PRACTISE

    Question 2 (January 2010/2011)(A)

    AB Sdn. Bhd. received the monthly bank statement for the month ended 31 October 2010 and

    the balance was RM6,203 at 31 October 2010. The balance of the cash account as at 31

    October 2010 was RM6,138. Upon checking the bank statement with the cash book, thefollowing differences were revealed:

    1. Bank service charges for October amounted to RM67.2. A cheque for RM650 given to AB Sdn. Bhd. by a customer was dishonoured.3. The bank had incorrectly credited AB Sdn. Bhd.s account with a deposit of RM100

    which should have been credited to AA Sdn Bhds account.

    4. A cheque deposit of RM160 was made on 30 October and this deposit did not appear inthe bank statement.

    5. The following three cheques issued by AB Sdn. Bhd. were not presented for payment asat 31 October 2010:

    Cheque Number: RM408 130

    410 375

    411 355

    6. Cheque Number 412 issued to a creditor for RM86 was wrongly recorded as RM68 in the

    cash account.

    Required:

    (a) Based on the above information, prepare the following:(i) Revised bank account; and (6 marks)

    (ii) Bank reconciliation statement as at 31 October 2010. (7 marks)

    (b) Explain the purpose of preparing the bank reconciliation statement. (2 marks)

    Proposed solution:(a) (i)

    Bank Account

    Bal b/d 6,138 Bank charges 67

    Accounts receivables 650

    Accounts payables 18

    Bal c/d 5,403____________ __________

    6,138 6,138

    =========== =========

    Bal b/d 5,403

    6 marks

  • 7/29/2019 FOA Past Year Jan 2011

    2/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    2

    Page

    2

    (a)(ii)

    AB Sdn Bhd

    Bank Reconciliation Statement

    As at 31 October 2010

    RM RM

    Bal per the bank statement 6,203

    Add: Outstanding lodgment 160

    6,363

    Less: Error by the bank 100

    Less: Outstanding cheques

    Balance in the Cash Book( bank account)

    408

    410

    411

    130

    375

    355

    ____ 960

    5,403

    =====

    7 marks

    (b) Reasons for preparing bank reconciliation statement:

    To detect errors made by either party. To identify items like bank charges to be included in the accounts.

    (B)

    At the end of its financial year, an imbalance in the list of account balances was revealed in

    HL Sdn. Bhd.s trial balance. The total credits was less then the total debits by RM1,040. A

    suspense account was temporarily created while the accounts were being investigated. The

    following errors were discovered:

    1. A sale of goods on credit for RM1,000 was omitted from the sales account.2. Inventory of RM240 has been ignored.3. A purchase of raw material of RM350 had been recorded in the purchases account as

    RM850.

    4. The purchase return day book includes a sales credit note of RM230 for goods returnedby a customer. This was only recorded in his personal account.

    The gross profit, before the correction of errors was RM35,750.

    Required:(a) Prepare the suspense account and show the correction of the errors. (4 marks)

    (b) Calculate the revised gross profit after the correction of the errors. (6 marks)

    [TOTAL: 25 MARKS]

  • 7/29/2019 FOA Past Year Jan 2011

    3/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    3

    Page

    3

    Proposed solution:

    (a) Suspense A/c

    Difference 1,040

    Sales 1,000

    Purchases(850-350) 500 Purchase return 230

    Sales return 230

    _______ _____

    1,500 1,500

    ====== =====

    (b) Calculation of revised gross profit

    RM RM

    Gross profit 35,750Add: sales omitted 1,000

    Cost wrongly charged 240

    Purchase overstated 500

    1,740

    Less: Purchase return 230

    Sales return 230

    ( 460)

    Revised gross profit 37,030

    =====

  • 7/29/2019 FOA Past Year Jan 2011

    4/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    4

    Page

    4

    Question 3 (January 2010/2011)Synergy Plus Sdn. Bhd. maintains separate sales ledger and purchase ledger for recording its

    individual trade receivables and trade payables accounts. The following information

    relates to the year ended 31 December 2010:

    Required:(a) Prepare the trade receivables control account and the trade payables control account for

    the year ended at 31 December 2010. (23 marks)

    (b) Describe TWO (2) advantages for maintaining control accounts. (2 marks)

    [TOTAL: 25 MARKS]

    Proposed solution:

    (a) Trade Receivables Control Account

    Bal b/d 66,300 Bal b/d 724

    Goods sold on credit 323,614 Cash 299,149

    Discount allowed 2,930

    Bad debts 3,651

    Interest charged o/due 277 eturns inwards 2,805

    Trade payablescontra 1,106/

    Bal c/d 815 Bal c/d 80,641

    _______ ________

    391,006 391,006

    ======= =======

    RM

    Debit balances on the trade receivables control account as at 1 Jan 2010 66,300

    Credit balances on trade payables control account as at 1 Jan 2010 50,600

    Sundry credit balances on trade receivables control account as at 1 Jan 2010 724Goods purchased on credit 257,919

    Goods sold on credit 323,614

    Cash received from trade receivables 299,149

    Cash paid to trade payables 210,522

    Discounts received 2,663

    Discounts allowed 2,930

    Cash purchases 3,627Cash sales 5,922

    Bad debts written off 3,651

    Interest charged on overdue trade receivables accounts 277

    Returns outwards 2,926

    Returns inwards 2,805

    Amount settled by contra between the trade receivables and trade payables

    accounts

    1,106

    Sundry credit balances on trade receivables control accounts as at 31 Dec 2010 815

    Sundry debit balances on trade payables control accounts as at 31 Dec 2010 698

  • 7/29/2019 FOA Past Year Jan 2011

    5/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    5

    Page

    5

    Trade Payables Control Account

    Cash 210,522 Bal b/d 50,600

    Discounts received 2,663 Purchase 257,919

    Returns outwards 2,926 Bal c/d 698

    Trade receivables A/c 1,106

    Bal c/d 92,000

    _______ ________

    309,217 309,217

    ====== ========

    (b) Advantages for preparing control accounts

    Easy to locate errors in the accounts Reduce the number of entries in the control accounts an independent check on the accuracy of the sales ledger and purchase ledger

  • 7/29/2019 FOA Past Year Jan 2011

    6/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    6

    Page

    6

    Question 4 (January 2010/2011)The following purchases and sales are made by Trader Sdn. Bhd. during the first two weeks in

    January 2010. There was no opening inventory.

    Purchases Sales

    Month

    January

    Units Cost per

    unit RM

    Units Price per unit

    RM

    1 100 7 10 9

    2 20 9

    5 50 9

    7 75 8

    10 20 9

    12 50 10

    Total unitspurchased

    175 Total unitssold

    150

    At the end of January, there were 25 units in the closing inventory.

    Required:(a) Prepare the inventory card for Trader Sdn. Bhd. according to the following valuation

    method:

    (i) First-in, first-out (FIFO); and (9 marks)(ii) Weighted Average Cost (WAC) (10 marks)

    (b) Explain THREE (3) advantages of the FIFO method. (6 marks)

    [TOTAL: 25 MARKS]

    Proposed solution:

    (a)(i) FIFO basis

    Date Receipts Issues Balance

    Units Price RM Units Price RM Units Price RM

    Jan, 1 100 7 700 10 7 70 90 7 630

    Jan, 2 - - - 20 7 140 70 7 490

    Jan, 5 - - - 50 7 350 20 7 140Jan, 7 75 8 600 - - - 20 7 140

    75 8 600

    Jan, 10 - - - 20 7 140 75 8 600

    Jan, 12 - - - 50 8 400 25 8 200

    _____ _____ ____ ____

    175 1,300 150 1,100 25 200

  • 7/29/2019 FOA Past Year Jan 2011

    7/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    7

    Page

    7

    (ii) WAC basisDate Receipts Issues Balance

    Units Price RM Units Price RM Units Price RM

    Jan, 1 100 7 700 10 7 70 90 7 630

    Jan, 2 - - - 20 7 140 70 7 490Jan, 5 - - - 50 7 350 20 7 140

    Jan, 7 75 8 600 - - - 95 7.8/ 741

    Jan, 10 - - - 20 7.8 156 75 7.8 585

    Jan, 12 - - - 50 7.8 390 25 7.8 195

    _____ ______ ____ ____

    175 1,300 150 1,106 25 195

    (b) Advantages

    Inventory values are easy to calculate and based on actual price paid. Closing inventories is based on the most recent purchase price that reflects thecurrent market value.

    Acceptable by the Inland Revenue Board, Malaysia for tax purpose. Acceptable by the international financial reporting standards.

  • 7/29/2019 FOA Past Year Jan 2011

    8/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    8

    Page

    8

    Question 2 (April 2010/2011)Encik Ahmad, a small business owner, does not keep a full set of accounts. The following is

    a summary of Ahmads bank account for the year ended 31 December 2010:

    Summary of Bank Account

    RM RM

    Balance 1 Jan 2010 4,000 Payments to suppliers 36,000

    Receipts from

    customers

    45,000 Cash purchases 700

    Cash sales 650 Rent 1,000

    Insurance 500

    Other expenses 275

    Personal use 10,450

    Balance c/d ?

    Balance b/d ?

    Ahmad had received a cash discount of RM230 for prompt payment from a supplier.

    Debts of RM450 had been written off and a discount of RM300 allowed during the year.

    Additional information available:

    As at 31 December 2009 As at 31 December 2010

    RM RM

    Inventory 12,000 14,000

    Trade payables 5,400 6,500

    Trade receivables 10,000 9,650

    Rent prepaid 150 200

    Insurance owing 50 100Machinery at valuation 3,500 3,250

    Required:(a) Calculate total sales for the year ended 31 December 2010. (4 marks)(b) Calculate total purchases for the year ended 31 December 2010. (4 marks)(c) Prepare the Statement of Comprehensive Income for the year ended 31 December 2010.

    (9 marks)

    (d) Prepare the Statement of Financial Position as at 31 December 2010. (8 marks)[Total: 25 marks]

    Proposed solution:

  • 7/29/2019 FOA Past Year Jan 2011

    9/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    9

    Page

    9

    Question 3 (April 2010/2011)The following Trial Balance is extracted from the books of General Making Sdn Bhd as at 31

    December 2010:

    Trial Balance as at 31 December 2010 Dr

    Cr

    RM RM

    10% Preference share capital of RM1 each 150,000

    Ordinary share capital of RM1 each 70,000

    10% debentures (repayable 2015) 30,000

    Building at cost 340,500

    Equipment at cost 8,000

    Motor vehicles at cost 17,200

    Provision for depreciation : equipment 1.1.2009 2,400

    Provision for depreciation : motors 1.1.2009 5,160

    Inventories 22,690Purchases and Sales 63,910 298,200

    Carriage inwards 2,620

    Salaries 10,240

    Directors remuneration 10,300

    Motor expenses 6,120

    Rates & Insurance 3,930

    Stationeries 660

    Debenture interest 1,500

    Trade Receivables and Trade Payables 158,509 66,270

    Cash at Bank 8,390

    General reserve 5,000Share premium account 14,000

    Interim ordinary dividend paid 3,500

    Retained profits: 31.12.2009 17,039

    658,069 658,069

    The following adjustments are needed:

    (i) The directors proposed the following:

    a. Final ordinary dividend of 10%

    b. The preference share dividend is to be paid in full

    c. Transfer RM5,000 to general reserve

    (ii) Inventories at 31.12.2010 were RM27,220.(iii) Depreciation of motor vehicles RM3,000 and equipment RM1,200.

    (iv) Accrued debenture interest RM1,500.

    (i) Authorised share capital is RM400,000 in preference shares and RM300,000 in ordinaryshares.

    (ii) Provision for income tax RM5,000.Required:Prepare the Statement of Comprehensive Income and Working Notes on the Appropriation of

    Profits for the financial year ended 31 December 2010 and the Statement of Financial

    Position as at that date.

    [Total: 25 marks]

    Proposed solution:

  • 7/29/2019 FOA Past Year Jan 2011

    10/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    10

    Page

    10

    Question 4 (April 2010/2011)(A)

    PA Sdn Bhds cash book showed a debit balance of RM4,880 at the end of October 2010 but

    its bank statement showed a credit balance of RM4,580. The following items were the cause

    of the difference between the cash book and bank statement:

    1. Cheques amounting to RM1,800 received by PA Sdn Bhd had not been credited by thebank.

    2. Cheques amounting to RM1,360 issued by PA Sdn Bhd had not been presented forpayment.

    3. Bank charges of RM20 were not recorded in the cash book.4. A cheque for RM400 marked refer to drawer had been returned by the bank but it had

    not been recorded in the cash book.

    5. A credit transfer of RM600 was not recorded in the cash book.6.

    A cheque of RM40 drawn by PA Sdn Bhd was omitted from the cash book but appearedon the bank statement.

    Required:(a) Prepare a revised cash book as at 31 October 2010. (6

    marks)

    (b) Prepare a bank reconciliation statement as at 31 October 2010. (5marks)

    Proposed solution:

    (B)

    At the end of GK Sdn. Bhd.s financial year, 30 November 2010, the following information

    extracted from the companys books:

    RM

    Sales 400,000

    Cost of Sales 300,000

    Other income 80,000

    Operating expenses 120,000Closing inventory 30,000

    Trade receivables 50,000

    Bank overdraft 40,000

    Trade payables 20,000

    Required:(a) Calculate the following ratios for GK Sdn. Bhd. and briefly comment on each of the

    ratios:

    (i) Gross profit as a percentage of sales; (2

    marks)

    (ii) Net profit as a percentage of sales; (2marks)

    (iii) Current ratio; and (2marks)

  • 7/29/2019 FOA Past Year Jan 2011

    11/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    11

    Page

    11

    (iv) Quick ratio. (2marks)

    (b) Explain the purpose of the following ratios:

    (i) Inventory turnover ratio; (2marks)

    (ii) Trade receivable turnover; and (2marks)

    (iii) Trade payable turnover. (2marks)

    [Total: 25

    marks]

    Proposed solution:

  • 7/29/2019 FOA Past Year Jan 2011

    12/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    12

    Page

    12

    Question 2 (August 2011/2012)AA Sdn. Bhd. drawn up its trial balance for the year ended 31 December 2010. However, the

    debit exceeds the credit balance by RM2,000. You are required to open a suspense account

    for the difference in amount.

    During 2011 the following errors made in 2010 were located:

    (i) Disposal of an old laptop for RM400 was recorded as AAs sales. (ii)Purchases day book was overcast by RM1,850.(iii)The owner did a private purchase that was wrongly included as business purchases that

    amount to RM690.

    (iv)A debit advice of RM30 for bank charges was found only in the cash book.(v)A sale of goods to Hermoine amounting to RM790 was correctly entered in the sales day

    book however; it was recorded in her personal account as RM970 instead.

    Required:(a) Indicate the required journal entries to correct the errors (narratives with working whereappropriate is necessary).

    (8 marks)

    (b)Write up the suspense account showing the corrections of appropriate errors.(4 marks)

    (c)The original net profit before adjusting for errors was RM12,000. Show your calculationof the revised net profit for the period ended 31 December 2010.

    (7 marks)

    (d)Describe THREE(3) types of errors where the trial balance will still balance.(6 marks)

    [Total: 25 marks]

    Proposed solution:

    (a) Correcting journal entries:

    RM RM

    (i) Dr Sales 400

    Cr Disposal of computer 400

    (Correction of errorproceeds from

    disposal of computer wrongly enteredinto Sales account)

    (ii) Dr Suspense 1,850

    Cr Purchases 1,850

    (Correction of errorPurchases Day

    Book overcast)

    (iii) Dr Drawings 690

    Cr Purchases 690

    (Correction of errorprivate purchase

    wrongly entered into Purchases account)

    (iv) Dr Bank charges 30

    Cr Suspense 30

  • 7/29/2019 FOA Past Year Jan 2011

    13/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    13

    Page

    13

    (Correction of errorbank charges not

    posted)

    (v) Dr Suspense 180

    Cr Trade Receivable: Hermoine 180

    (Correction of errorsales amount

    wrongly posted to the personal account)

    [970790]

    (b)

    Suspense Account

    RM RM

    Purchases 1,850 Balance b/d 2,000

    T. Recble: Hermoine

    (970790)

    180 Bank charges 30

    2,030 2,030

    Statement of Adjusted Net Profit for the year ended 31 December

    2010

    RM RM

    Net profit (with errors) 12,000

    Add: (i) Disposal of laptop 400

    (ii) Purchases overcast 1,850

    (iii) Private purchase 690 2,940

    14,940

    Less: (i) Sales overstated 400(iv) Bank charges 30 (430)

    Adjusted net profit 14,540

    (d)

    Any 3 types of errors where trial balance will still balance:

    1. Errors of omissionA transaction is completely omitted from the books i.e. there is no debit and credit entry

    for the transaction. We must correct this error by making a double-entry to record the

    transaction.

    2. Errors of commission/postingAn entry is posted to the correct side of the ledger but to the wrong account within the

    same class/category. We must correct this error by cancelling out the wrong account and

    entering into the correct account.

    3. Errors of principleAn item is posted to the wrong class/category of account. We must correct this error by

    cancelling out the wrong account and entering into the correct account.

    4. Compensating errorsError on one side of the ledger is compensated by the error of the same amount on theother side i.e. the errors cancel out each other.

    5. Errors of original entry

  • 7/29/2019 FOA Past Year Jan 2011

    14/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    14

    Page

    14

    A wrong amount is recorded or omitted in the books of prime entry or the source

    document, and subsequently posted to the ledger accounts. The correct double-entry

    principle has been observed using the incorrect figure.

    6. Complete reversal of entriesThe correct accounts are used but each item is shown on the wrong side of the account i.e.

    a debit as a credit and vice versa. The correction of this error requires an amount double

    the amount of its original error in order to set the accounts right.

  • 7/29/2019 FOA Past Year Jan 2011

    15/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    15

    Page

    15

    Question 3 (August 2011/2012)

    You are to study the following financial statements for two furniture stores and then answer

    the questions which follow:

    Statement of comprehensive income for the period ended

    Trade All Find All

    RM RM RM RM

    Sales 473,800 617,800

    Less: Cost of goods sold:

    Opening inventories 11,950 21,950

    Purchases 401,200 502,200

    413,150 524,150

    Less: Closing inventories (25,000) (388,150) (35,000) (489,150)

    Gross profit 85,650 128,650

    Less: Expenses:

    Depreciation 5,000 10,000Wages & salaries 36,000 65,000

    Other expenses 3,700 (44,700) 1,150 (76,150)

    Net profit 40,950 52,500

    Statement of financial position as

    at

    Non-current assets

    Equipment 80,000 220,000

    Current assets

    Inventories 25,000 35,000

    Trade receivables 36,000 116,000Bank 19,700 31,000

    Less: Current liabilities 80,700 182,000

    Trade payables (76,500) 4,200 (186,500) (4,500)

    84,200 215,500

    Financed by:

    Opening capital 57,250 177,000

    Add: Net profit 40,950 52,500

    98,200 229,500

    Less: Drawings (14,000) (14,000)84,200 215,500

    Required:(a) Write the formulae and calculate the following ratios for each of the above businesses:

    (i) Gross profit as a percentage of sales;

    (ii) Net profit as a percentage of sales;

    (iii) Current ratio;

    (iv) Quick ratio;

    (v) Inventories turnover (times);

    (vi) Trade receivables turnover (days); and

    (vii) Trade payables turnover (days).(21 marks)

    (b) Explain any TWO (2) categories of ratios, you may use your tabulated results from (a) to

    illustrate the selected ratios explained. (4

    marks)

  • 7/29/2019 FOA Past Year Jan 2011

    16/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    16

    Page

    16

    [Total: 25 marks]

    Proposed solution:

    (a) Trade All Find All(i) Gross profit as a

    percentage of sales

    GP/Sales

    85,650 x 100% 128,650 x 100%

    473,800 617,800

    = 18% = 21%

    (ii) Net profit as a

    percentage of sales

    NP/Sales

    40,950 x 100% 52,500 x 100%

    473,800 617,800

    = 9% = 8%

    (iii) Current ratioCA/CL 80,700 182,00076,500 186,500

    = 1.1 times = 0.98 times

    (iv) Quick ratio 55,700 147,000

    CA-Inv/CL 76,500 186,500

    = 0.7 times = 0.8 times

    (v) Inventories turnover

    times

    338,150 489,150

    Cost of goods sold 18,475 28,475

    Average inventories = 18.3 times = 17.2 times

    (vi) Trade receivables

    turnover days

    TR/Sales x 365

    36,000 x 365 116,000 x 365

    473,800 617,800

    = 28 days = 69 days

    (vii) Trade payables

    turnover days

    TP/Pur x 365

    76,500 x 365 186,500 x 365

    401,200 502,200

    = 70 days = 136 days

    (b)

    1. Profitability ratios measure the financial performance of the business. Find All seems toindicate better GP margin than Trade All. However, Trade All seems to have better expenses

    control than Find All.

    2. Liquidity ratios tell us whether the business will be able to pay its creditors, expenses,

    loans falling due, etc. at the correct times. Failure to ensure that these payments are covered

    could mean that the business would have to be closed down. Both Trade All & Find All

    seems to indicate similar ability to manage their assets and liabilities.

    3. Efficiency ratios measure how well the business is able to utilise its assets to generate

    sales and profits. Both indicate almost similar inventories turnover rate however, Trade All

    display better ability to collect money from its customers. An over utilisation of credit period

    with suppliers may cause suppliers not wanting to deal with them. Unless, of course, it is an

    industry norm to give such credit period.

  • 7/29/2019 FOA Past Year Jan 2011

    17/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    17

    Page

    17

    Question 4 (August 2011/2012)The following is the trial balance of Triad Bhd. as at 31 December 2010:

    Dr

    RM

    Cr

    RM

    Inventory as at 1 January 2010 102,994

    Debenture interest 1,600

    Office Equipment at cost 225,000

    Furniture & Fittings at cost 57,200

    Bank 4,973

    Cash 62

    Returns inwards 18,400

    Carriage inwards 1,452

    Wages and salaries 123,289

    Rent, business rates and insurance 16,240

    Discounts allowed 3,415Directors remuneration 82,400

    Purchases & Sales 419,211 880,426

    Trade receivable & trade payable 227,219 54,818

    Share capital: authorised and issued 200,000

    8% debentures 40,000

    General reserve 45,000

    Retained profits as at 1 January 2010 12,411

    Accumulated depreciation at 1 January 2010

    Office Equipment 32,600

    Furniture & Fittings 18,200

    1,283,455 1,283,455

    Additional information:

    (i) Inventories as at 31 December 2010 RM111,317.(ii) The share capital consists of 300,000 ordinary shares of RM0.50 each and 50,000 12%

    preference shares of RM1 each. The dividend on the preference shares was proposed to

    be paid as well as a dividend of 18% on the ordinary shares.

    (iii) Accrued: rent RM802; Directors remuneration RM6,000.(iv) Debenture: years interest owing.(v) Depreciation on cost: Office equipment 20%; Furniture & Fittings 25%.(vi) Transfers to general reserves was RM15,000RequiredPrepare the following for Triad Bhd.:

    a. Statement of comprehensive income for the year ended 31 December 2010(10 marks)

    b. Working notes on the appropriation of profits for the year ended 31 December 2010(4 marks)

    c. Statement of financial position as at 31 December 2010.(11 marks)

    [Total: 25 marks]

  • 7/29/2019 FOA Past Year Jan 2011

    18/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    18

    Page

    18

    Proposed solution:

    Triad Ltd

    Statement of comprehensive income for the year ended 31 December 2010

    RM RM RM

    Sales 880,426

    Less: Returns inwards (18,400) 862,026

    Less: Cost of goods sold

    Opening inventories 102,994

    Purchases 419,211

    Add: Carriage inwards 1,452 420,663

    523,657

    Less: Closing inventories (111,317) (412,340)

    Gross profit 449,686Less: Expenditure

    Loan note interest (1,600 + 1600) 3,200

    Wages and salaries 123,289

    Rent, rates & insurance (16,240 +

    802)

    17,042

    Discounts allowed 3,415

    Directors remuneration (82,400 +

    6,000)

    88,400

    Depn: Equipment (225,000 x 20%) 45,000

    Depn: Motor vehicles (57,200 x

    25%)

    14,300 (294,646)

    Profit for the year 155,040

    Triad Ltd

    Working notes on the appropriation of profits for the year ended 31 December 2010

    RM RM RM

    Profit for the year 155,040

    Less: Appropriation

    Proposed final dividends:

    - Ordinary shares (300,000 x RM0.50 x

    18%)

    27,000

    - Preference shares (50,000 x RM1 x

    12%)

    6,000 33,000

    Transfer to general reserve 15,000

    (48,000)

    107,040

    Retained profits b/d 12,411

    Retained profits c/d 119,451

  • 7/29/2019 FOA Past Year Jan 2011

    19/19

    ABFA1023 FUNDAMENTALS OF ACCOUNTING

    19

    age

    19

    Triad Ltd

    Statement of financial position as at 31 December 2010

    RM RM RM

    Non-current assets

    Office Equipment at cost 225,000

    Less: Accum. Depreciation

    (32,600+45,000)

    (77,600) 147,400

    Furniture & Fittings at cost 57,200

    Less: Accum. Depreciation

    (18,200+14,300)

    (32,500) 24,700 172,100

    Current assets

    Inventory 111,317

    Trade receivables 227,219

    Bank 4,973

    Cash 62

    343,571Less: Current liabilities

    Trade payables 54,818

    Dividends payable 33,000

    Accrued expenses (802 + 6,000 +

    1,600)

    8,402 (96,220)

    Net current assets 247,351

    419,451

    Financed by:

    Issued capital

    300,000 Ordinary shares of RM0.50

    each

    150,000

    50,000 12% Preference shares of RM1

    each

    50,000

    200,000

    Reserves

    General reserve (45,000 + 15,000) 60,000

    Retained profits 119,451 179,451

    Non-current liabilities

    8% Debentures 40,000

    419,451