Sie sind auf Seite 1von 68

aat

AQ2013 Level 3

PREPARE FINAL ACCOUNTS FOR SOLE


TRADERS AND PARTNERSHIPS

FOCUS NOTES

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Kaplan Financial Limited, 2014


All rights reserved. No part of this publication may be reproduced, stored in a retrieval system, or
transmitted, in any firm or by any means, electronic, mechanical, photocopying, recording or
otherwise, without the prior written permission of Kaplan Publishing.
The text in this material and any others made available by any Kaplan Group company does not
amount to advice on a particular matter and should not be taken as such. No reliance should be
placed on the content as the basis for any investment or other decision or in connection with any
advice given to third parties. Please consult your appropriate professional adviser as necessary.
Kaplan Publishing Limited and all other Kaplan group companies expressly disclaim all liability to
any person in respect of any losses or other claims, whether direct, indirect, incidental,
consequential or otherwise arising in relation to the use of such materials.

ii

K A P LA N P UB L I S H I N G

CONTENTS
CHAPTER

TITLE

PAGE

Sole trader accounts preparation

Partnerships

11

Incomplete records

33

Answers to examples

49

Quality and accuracy are of the upmost importance to us so if you spot an error in any of our
products, please send an email to mykaplanreporting@kaplan.com with full details, or follow the
link to the feedback form in MyKaplan.
Our Quality Co-ordinator will work with our technical team to verify the error and take action to
ensure it is corrected in future editions.
KAPLAN P UBLI S H I N G

iii

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

iv

K A P LA N P UB L I S H I N G

Sole trader accounts preparation

Learning objectives:
At the end of this chapter you will be able to:

understand the format of the accounts of a sole trader

understand how to prepare the accounts for a sole trader from a trial balance

Contents:
1

Introduction

Format of the statement of profit or loss

Format of the statement of financial position

Example 1 Sole trader accounts preparation

Summary

Further reading and questions

KAPLAN P UBLI S H I N G

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Introduction

Purpose of this unit:

Follows on from ACPR

Purpose to develop double-entry skills and knowledge

Prepare accounts for sole traders and partnerships

Identify relevant information and evaluate results

Provides basis of preparation for Level 4 unit FSTM

Core topics within FSTP:

Financial statements for sole traders

Partnership accounting

Incomplete records

Assessment of FSTP:

Task 1 Incomplete records and reconstruction of ledger accounts

Task 2 Missing figures and the process of preparing financial statements

Task 3 Financial statements of sole traders

Task 4 Partnership accounting

Task 5 Partnership statement of financial position

K A P LA N P UB L I S H I N G

SO LE TR ADER ACCOUNTS PREPA RA TION : CHAPTER 1

Format of the statement of profit or loss


Statement of profit or loss is a summary of income and expenses for a period, usually a
year, to calculate the profit or loss made.
The trading account calculates the gross profit or loss that has been made from trading
activities the buying and selling of goods or the provision of a service.
The net profit or loss is arrived at by deducting all expenses of the business from the gross
profit.
Statement of profit or loss for the year ended 31 December 20X1

Sales revenue
Less: sales returns

Opening inventory
Purchases
Purchase returns
Carriage inwards
Closing inventory
Cost of goods sold
Gross profit
Add: Sundry income:
Discount received
Interest received
Gain on disposal of non-current asset
Expenses:
Discounts allowed
Rent
Carriage outwards
Electricity
Depreciation
Irrecoverable debt
Allowance for doubtful debt adjustment
Stationery
Telephone
Total expenses
Net profit (loss) for the year

KAPLAN P UBLI S H I N G

X
X
(X)
X
(X)

X
(X)

(X)

X
X
X
X

X
X
X
X
X
X
X
X

(X)

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Format of the statement of financial position


Statement of financial position is a summary or list of all assets and liabilities of the sole
trader at the end of the accounting period.
Non-current assets are those assets that will be used in the business over a number of
years; examples include land and buildings, plant and equipment and motor vehicles.
Current assets are those assets which are expected to be realised in the business in the
normal course of trading (usually a period of less than one year); examples include
inventory and prepayments.
Non-current liabilities are those liabilities which will be paid off over a period exceeding
one year from the statement of financial position date; an example of this would be longterm bank loans.
Current liabilities are the short-term payables of the business which are due to be paid
within twelve months of the statement of financial position date; examples include trade
payables and bank overdrafts (not long-term loans).
Statement of financial position as at 31 December 20X1
Cost
Accumulated
depreciation

Non-current assets:
e.g. land and buildings
X
X

Current assets:
Inventory
X
Trade receivables
X
Less allowance for receivables
(X)
X

X
Prepayments
X
Bank
X

Total current assets


X
Current liabilities:
Trade payables
(X)
VAT (Sales tax)
(X)
Accruals
(X)
Total current liabilities

(X)
Net current assets/ (liabilities)

Non-current liabilities:
Bank loan 20X5
Net assets
Financed by:
Capital
Add: Profit/(Loss) for the year
Less: Drawings

Carrying
amount

X/(X)

(X)

X
X/(X)
(X)

K A P LA N P UB L I S H I N G

SO LE TR ADER ACCOUNTS PREPA RA TION : CHAPTER 1

Example 1 Sole trader accounts preparation


At the end of the financial year the following trial balance was drafted for Hardy who owns
a design business.
Trial balance for the year ended 31 December 20X9 for Hardy, trading as Design Gecko.
Description
Sales revenue
Purchases
Opening inventory
Closing inventory SFP
Closing inventory P&L
Wages
Printing and stationery
Motor expenses
Computer consumables
Sales ledger control account
Purchase ledger control account
Bank current account
Irrecoverable debts
Allowance for doubtful debts
Discounts allowed
Discounts received
Drawings
Capital
Motor vehicles at cost
MV Accumulated depreciation
Fixtures and fittings at cost
F&F Accumulated depreciation
Land
Total

Dr

Cr

365,200

266,800
23,340
25,680
25,680
46,160
13,000
3,720
760
17,330
23,004
4,560
120
588
864
1,622
20,800
200,000
24,000
12,240
28,000
16,800
170,000

645,134

645,134

Task:
Prepare the statement of profit or loss and the statement of financial position of Hardy
from the available information.
The answer to the above example can be found in Chapter 4.

KAPLAN P UBLI S H I N G

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Solution:
Hardy trading as Design Gecko
Statement of profit or loss for the year ended 31 December 20X9

Sales revenue
Opening inventory
Purchases
Closing inventory

Cost of goods sold

Gross profit
Sundry income:
Discounts received

Expenses:
Wages
Printing and stationery
Motor expenses
Computer consumables
Irrecoverable debts
Discounts allowed

Total expenses

Net profit for the year

K A P LA N P UB L I S H I N G

SO LE TR ADER ACCOUNTS PREPA RA TION : CHAPTER 1

Hardy trading as Design Gecko


Statement of financial position at 31 December 20X9
Cost

Accumulated
depreciation

Carrying
amount

Non-current assets:
Land
Fixtures & fittings
Motor vehicles

Current assets:
Inventory
Trade receivables
Less: allowance for doubtful debts

Prepayments
Bank

Total current assets


Current liabilities:
Trade payables
Accruals

Total current liabilities

Net current assets

Net assets

Capital account:
Capital account
Add: net profit for the year
Less: drawings

KAPLAN P UBLI S H I N G

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Summary

Statement of profit or loss


A summary of income and expenses
for the accounting period to calculate
net profit for the year.

Statement of financial position


A statement of assets and liabilities
at the year end.
Non-current assets are used within
the business over a number of years.
Current assets are expected to be
realised by the business in the normal
course of trading.
Non-current liabilities are payables or
creditors that will be paid over a
period exceeding one year from the
statement of financial position date.
Current liabilities are short-term
payables or creditors that are
expected to be paid within twelve
months of the statement of financial
position date.

K A P LA N P UB L I S H I N G

SO LE TR ADER ACCOUNTS PREPA RA TION : CHAPTER 1

Further reading and questions


Further reading
For more detailed explanation, analysis and illustration of this topic please read Chapter 1
of the Prepare Final Accounts for Sole Proprietors and Partnerships text book.
Less detailed summaries can be found in Chapter 1 of the FSTP pocket notes.
Real assessment style questions
Revision kit:

Q15 Inventory Trading

Q17 Balfour

Additional, more challenging questions


The following questions can be found at the rear of Chapter 1 of the FSTP text book.

Workbook activity 5 David Pedley

Workbook activity 6 Karen Finch

Workbook activity 7 Elmdale

If you are attending a revision course, please do not attempt the revision kit questions
until your tutor instructs you to do so.

KAPLAN P UBLI S H I N G

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

10

K A P LA N P UB L I S H I N G

Partnerships

Learning objectives:
At the end of this chapter you will be able to:

understand the nature of a partnership

apply the principles of profit appropriation to profit made by a partnership

apply the principles of accounting for admission of a partner, including accounting for
goodwill

apply the principles of accounting for retirement of a partner, including accounting for
goodwill

Contents:
1

The nature of a partnership

The accounts of a partnership

Appropriation of profit between partners

Example 1 Appropriation of profit

Example 2 Appropriation of profit and current accounts

Appropriation of profit with change of partnership

Example 3 Appropriation of profit with admission of new partner

Example 4 Appropriation of profit with retirement of a partner

Admission of a new partner

10

Example 5 Admission of a new partner

11

Retirement of a partner

12

Example 6 Retirement of a partner goodwill and partners accounts

13

Accounts of a partnership

14

Example 7 Accounts of a partnership

15

Summary

16

Further reading and questions

KAPLAN P UBLI S H I N G

11

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

The nature of a partnership


A partnership is two or more persons carrying on business together with a view to making
a profit and sharing that profit (or loss) on an agreed basis.
Partners in business each contribute capital to finance the business in exchange for an
agreed share or appropriation of profit (or loss).
The appropriation account summarises how the profit (or loss) for the year has been
allocated or shared between the partners.
Capital accounts reflect the amounts of capital introduced into the business by each
partner. They normally remain fixed unless there is a change in partnership, or if additional
capital is introduced by any of the partners into the business for any reason.
Current accounts reflect the share of profit (or loss) due to each partner, less any drawings
taken from the business in the year.
Drawings reflect the amounts withdrawn during the year by each partner for their own
personal use.

Principal distinctions of a partnership from a sole trader and a partnership:

Each partner will have both a capital account and a current account.

Allocation of elements of net profit (or loss) in an appropriation account


between the partners

The accounts of a partnership


The accounts of a partnership consist of:

Statement of profit or loss

Appropriation account

Statement of financial position

Appropriation of profit between partners


Elements of profit appropriation between partners:

12

Salary

Interest earned on capital

Interest charged on drawings

Residual profit share

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Specimen appropriation account template horizontal format


Partners
Net profit from statement of profit or loss
account
Salary
Interest on capital
Interest charged on drawings
Residual profit
Residual profit allocation

Total
X

(X)
(X)
X

X
(X)

X
X
(X)

X
X
(X)

Total to current account


Specimen appropriation account template vertical format

Net profit from statement of profit or loss


Salary
A
B
Interest on capital
A
B
Add: Interest charged on drawings
A
B
Residual profit available for allocation
between partners
Profit share
A
B

Total

X
(X)
(X)
(X)
(X)
X
X

(X)
(X)

Note: The appropriation of profit between the partners will be identical whichever format
of appropriation account is used.
Note: The share of profit or loss for each partner is then transferred to their individual
current account.

KAPLAN P UBLI S H I N G

13

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Current accounts of the partners:


Current accounts
Detail

Drawings
Int on drawings
Balance c/d
Residual loss

Detail

Balance b/d
Salary
Int on capital
Residual profit

Illustration 1 Specimen appropriation account template to include admission of a


partner horizontal format (numbers for illustrative purposes only)
A and B are in partnership and their partnership agreement states that B will receive a
salary at the rate of 1,200 per annum and that they will divide any remaining profit in the
proportion 60:40. They have made a net profit of 40,000 for the year.
Total

40,000

Net profit for the year


Salary:
B

(1,200)

38,800

Residual profit
Residual profit allocation:
A (38,810 60%)
B (38,810 40%)

(23,286)
(15,514)

Nil

Summary of total profit appropriation between the partners = 40,000 as follows:

A = 23,286 and B = 16,714


Current accounts

Detail

Balance b/d
Salary
Int on capital
Residual profit

Drawings
Int on drawings
Balance c/d

14

Detail

1,200

23,286

15,514

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Example 1 Appropriation of profit


Sam and Sally are in partnership and the following information has been provided to you:
1

Sam has a balance on his capital account of 32,000, and Sally has a capital account
balance of 48,000.

The net profit for the year is 54,000.

Sally will receive a salary of 10,000 for the year for taking on the responsibility of
writing up the accounting records during the year.

Interest on capital is earned at the rate of 10% per annum.

Residual profits are to be allocated between Sam (2/3) and Sally (1/3).

Tasks:
Part (a) Prepare the appropriation account of the partnership for the year.
Part (b) Prepare the appropriation account for the partnership for the year if the net
profit for the year was only 14,400.
The answer to the above example can be found in Chapter 4.
Solution:
(a)
Net profit for
the year

Partners
Sam

Sally

Profit for the year


Salary to Sally
Interest on capital:
Sam
Sally

Residual profit
Sam
Sally
To current accounts

KAPLAN P UBLI S H I N G

15

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

(b)
Net profit for
the year

Partners
Sam

Sally

Profit for the year


Salary to Sally
Interest on capital:
Sam
Sally

Residual profit (loss)


Sam
Sally

To current accounts
Note that the appropriation of salary and interest on capital take place as normal,
with the resulting residual profit or loss then allocated accordingly.

Example 2 Appropriation of profit and current accounts


Paula and Jane are in partnership. Paula has a balance on her capital account of 28,000.
Jane has a balance on her capital account of 12,000. The profit for the financial year is
22,000. Paula has made drawings of 12,000 and Jane 8,000. At the start of the year,
Paula had a credit balance on her current account of 8,500 and Jane had a credit balance
on her current account of 7,500.
The partners decide to share profits on the following basis:

Interest on capital 10%

Interest on drawings 5%

Salary 8,000 Paula and 12,000 Jane

Residual profits to be split 3/5 Paula and 2/5 Jane

Task:
Prepare the appropriation account of the partnership for the year, together with the
current accounts for each of the partners.
The answer to the above example can be found in Chapter 4.

16

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Solution:
Net profit for
the year

Partners
Paula

Jane

Profit for the year


Salary to Paula
Salary to Jane
Interest on capital:
Paula
Jane
Interest charged on drawings:
Paula
Jane

Residual loss
Paula
Jane
To current accounts
Current accounts of the partners:
Current accounts
Detail

Paula

Jane

Paula

Jane

Balance b/d
Salary
Int on capital

Drawings
Int on drawings
Share of loss
Balance c/d

Detail

Appropriation of profit with change in partnership


Appropriation of profit with admission of new partner:

Split profit or loss for the year based upon date of change of partnership

Apply old partnership agreement to earlier part of the year on pro-rata


basis

Apply new partnership agreement to later part of the year on pro-rata


basis

KAPLAN P UBLI S H I N G

17

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Appropriation of profit with retirement of a partner:

Split profit or loss for the year based upon date of change of partnership

Apply old partnership agreement to earlier part of the year on pro-rata


basis to old partners

Apply new partnership agreement to later part of the year on pro-rata


basis to new partners

Illustration 2 Specimen appropriation account template to include admission of a


partner horizontal format (numbers for illustrative purposes only)
A and B are in partnership and their partnership agreement states that B will receive a
salary at the rate of 1,200 per annum and that they will divide any remaining profit in the
proportion 60:40.
Nine months through the year, C joins the partnership and the new partnership agreement
states that A and B will each receive a salary at the rate of 1,500 per annum, with any
remaining profit split between A, B and C in the following proportion: 40:40:20.
Split

Net profit for the year


Salary:
A Nil & (3/12 1,500)
B (9/12 1,200) & (3/12 1,500)
C Nil & Nil
Residual profit
Residual profit allocation:
A (29,100 60%) & (9,250 40%)
B (29,100 40%) & (9,250 40%)
C Nil & (9,250 20%)
Total to current account

Total

40,000

9/12

30,000

3/12

10,000

(375)
(1,275)

38,350

(900)

29,100
X
(17,460)
(11,640)

Nil

(375)
(375)

9,250
X
(3,700)
(3,700)
(1,850)

(21,160)
(15,340)
(1,850)

Nil

Summary of total profit appropriation between the partners = 40,000 as follows:

18

A = (375 + 21,160) = 21,535

B = (1,275 + 15,340) = 16,615

C = (Nil + 1,850) = 1,850

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Example 3 Appropriation of profit with admission of new partner


Cagney and Lacey started a business several years ago; they had set up a partnership
agreement as follows:

Cagney was to receive an annual salary of 2,500 and Lacey an annual salary of
1,500

Interest on capital at the rate of 10% per annum

The residual profit was to be split equally between the two partners.

At 1 May 20X1, Cagney had a capital account credit balance of 20,000 and Lacey had a
capital account credit balance of 14,000.
Starsky was admitted to the partnership on 1 February 20X2 and introduced capital of
10,000 into the business. From that date, the partners agreed the following:

Profit share: Cagney 40%: Lacey 40%: and Starsky 20%.

Partner salaries: Cagney 2,500 for the year; Lacey 1,500 for the year and Starsky
1,000 for the period 1 February to 30 April 20X2.

Interest on capital accounts: 10% per annum on the balance invested on a monthly
basis. At that date, the capital account of Cagney was 20,000, and for Lacey it was
14,000.

The net profit for the year ended 30 April 20X2 was 50,000.
Task:
Prepare the appropriation account using a vertical format of the partnership for the year
ended 30 April 20X2.
The answer to the above example can be found in Chapter 4.
Solution:

Period split

1 May 20X1
31 Jan 20X2
9/12

1 Feb 20X2
30 April 20X2
3/12

Total
12/12

Profit for the year


Salary:
Cagney
Lacey
Starsky
Interest on capital:
Cagney
Lacey
Starsky

Profit available for appropriation


Cagney
Lacey
Starsky

KAPLAN P UBLI S H I N G

19

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Example 4 Appropriation of profit with retirement of a partner


Tom, Dick and Harry have been in partnership for many years; they had set up a
partnership agreement as follows:

Tom was to receive an annual salary of 2,400 and Harry and annual salary of 1,200.

Interest on capital accounts balances at the rate of 5% per annum.

The residual profit or loss is to be split between Tom, Dick and Harry in the following
proportion: 40:40: 20.

At 1 April 20X3, the credit balance on the capital account of each partner was as follows:
Tom 50,000, Dick 30,000 and Harry 20,000.
Harry retired from the partnership on 30 September 20X3. From that date, Tom and Dick
agreed the share profits and losses on the following basis:

Partner annual salaries: Tom 3,000 and Dick 1,800.

Interest on capital accounts was to remain at the rate of 5% per annum. Following
retirement of Harry, the capital account balance of the remaining partners was as
follows: Tom had a credit balance of 60,000 and Dick had a credit account balance
of 36,000.

Residual profit share: Tom 60% and Dick 40%.

The net profit for the year ended 31 March 20X4 was 60,000.
Task:
Prepare the appropriation account using a vertical format of the partnership for the year
ended 31 March 20X4.
The answer to the above example can be found in Chapter 4.
Solution:

Period split

1 April 20X3
30 Sept 20X3
6/12

1 Oct 20X3
31 Mar 20X4
6/12

Total
12/12

Profit for the year


Salary:
Tom
Dick
Harry
Interest on capital:
Tom
Dick
Harry

Profit available for appropriation


Tom
Dick
Harry

20

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Admission of a new partner

Goodwill:

It is the value of the business in excess of recorded net assets at date of


change in partnership.

Not normally retained as a permanent asset in the partnership accounts.

Introduced and then immediately eliminated at date of change of


partnership.

Admission of a partner step 1:

Goodwill recognised as an asset and old partnership capital accounts


credited in old profit sharing ratio

Dr: Goodwill

Cr: Old partners capital accounts in old profit-sharing ratio

Admission of a partner step 2:

New partner introduces cash and/or assets into the business.

Dr: Cash / Assets

Cr: Partner capital account

KAPLAN P UBLI S H I N G

21

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Admission of a partner step 3:

Goodwill eliminated as an asset and new partnership capital accounts


debited

Dr: New partners capital accounts in new profit-sharing ratio

Cr: Goodwill

In effect, goodwill has been introduced and then immediately eliminated from the
partnership accounts; the consequence is that there is an adjustment to the capital account
balances of those partners who remain in the business.

10

Example 5 Admission of a new partner


Red and Amber have been in partnership together sharing profit and loss equally. The
capital account balances for Red was 100,000 and for Amber 80,000. On 1 January 20X4,
Green was admitted to the partnership and introduced 70,000 cash into the partnership.
At that date, goodwill was valued at 120,000. From 1 January 20X4, the profits and losses
of the business where to be shared in the ratio 40:40:20
Show the accounting entries required to account for admission of the new partner. You
should also prepare a goodwill account and the partners capital accounts to reflect the
admission of Green as a partner.
The answer to the above example can be found in Chapter 4.
Solution:
Step 1
Debit:

Goodwill

Credit:

Old partners capital accounts in old profit sharing ratio:

Red

Amber

Debit:

Bank account

Credit:

Capital account Green

Step 2

Step 3
Debit:

22

New partners capital accounts in new profit sharing ratio:


Red

Amber

Green

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Credit:

Goodwill

Detail

Goodwill account
Detail

Old partnership:
Red
Amber

New partnership:
Red
Amber
Green

Capital accounts
Detail

Red

Amber

Green

Red

Amber

Green

Balance b/d
Bank
Goodwill

Goodwill
Balance c/d

11

Detail

Retirement of a partner

KAPLAN P UBLI S H I N G

23

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Retirement of a partner:

Term used when a partner leaves the partnership for any reason.

Goodwill must be introduced and then immediately eliminated as an asset


at date of change of partnership.

Retiring partner is paid off in cash and/or assets for combined capital and
current account balance.

Retirement of a partner step 1:

Combine the retiring partners capital and current accounts into one capital
account balance.

Dr: Partner current account

Cr: Partner capital account

Retirement of a partner step 2:

Goodwill recognised as an asset and old partnership capital accounts


credited in old profit sharing ratio

Dr: Goodwill

Cr: Old partners capital accounts in old profit-sharing ratio

Retirement of a partner step 3:

24

Balance due to retiring partner paid off by cash and/or loan to the
partnership

Dr: Partner capital account

Cr: Cash and / or loan account

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

Retirement of a partner step 4:

12

Goodwill eliminated as an asset and new partnership capital accounts


debited in old profit sharing ratio

Dr: New partners capital accounts in new profit-sharing ratio

Cr: Goodwill

Example 6 Retirement of a partner, goodwill and partners accounts


Kent, Essex and Devon have been in partnership for a number of years sharing profits and
losses in the ratio of 3:2:1. On 30 June 20X3 Kent is to retire from the partnership. At
30 June 20X3 the goodwill of the partnership was estimated to be 60,000 and the
partners capital and current account balances were as follows:
Capital

80,000
60,000
40,000

Kent
Essex
Devon

Current

3,600
2,100
4,400

On retirement Kent has agreed to be paid 50,000 of what is owed to him in cash and to
leave the remainder as a loan to the partnership. After Kents retirement Essex and Devon
are to share profits and losses in the ratio of 3:2.
Task:
Show the accounting entries required to account for retirement of a Kent as a partner.
You should also prepare a goodwill account and the partners capital and current
accounts to reflect the retirement of Kent as a partner.
The answer to the above example can be found in Chapter 4.
Solution:
Step 1
Debit:

Kent current account

Credit:

Kent capital account

Debit:

Goodwill

Credit:

Old partners capital accounts in old profit sharing ratio:

Step 2

Kent

Essex

Devon

KAPLAN P UBLI S H I N G

25

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Step 3
Debit:

Kent capital account

Credit:

Partnership bank account

Partnership loan account

Step 4
Debit:

Credit:

New partners capital accounts in new profit sharing ratio:


Essex

Devon

Goodwill

Goodwill account

Detail
Old partnership:
Kent
Essex
Devon

Detail
New partnership:
Essex
Devon

Capital accounts
Detail

Kent

Essex

Devon

Goodwill
Cash
Loan
Balance c/d

Detail

Kent

Essex

Devon

Balance b/d
Goodwill
Current a/c

Kent

Essex

Balance b/d
Current accounts
Detail

Kent

Essex

Devon

Capital ac/c
Balance c/d

Detail

Devon

Balance b/d

Balance b/d
Note that the current accounts for Essex and Devon are not affected by the admission or
retirement of a partner.
26

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

13

Accounts of a partnership
Accounts of a partnership:

14

Statement of profit or loss

Appropriation account

Statement of financial position

Example 7 Accounts of a partnership


Ben and Gerry have been in partnership for many years sharing profits and losses in the
ratio of 2 to 1. Gerry is allowed a salary of 4,000 per annum and interest on capital is paid
at 3% per annum based upon the opening capital balance. Given below is the trial balance
of the partnership after the net profit has been calculated at the year end of 30 September
20X4.

Net profit

40,000

Sales ledger control account

40,500

Purchase ledger control account

26,300

Motor vehicles at cost

50,000

Motor vehicles accumulated depreciation

20,000

Fixtures and fittings

25,000

Fixtures and fittings accumulated depreciation

10,000

Closing inventory

23,500

Prepayments

2,200

Accruals

5,400

Bank

6,250

Cash

750

Loan

15,000

Current account Ben (debit balance)

1,000

Current account Gerry (credit balance)

2,500

Drawings Ben

25,000

Drawings Gerry

15,000

Capital; account Ben

45,000

Capital account Gerry

25,000

KAPLAN P UBLI S H I N G

27

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Task:
(a)

Prepare the partnership appropriation account for the year ending 30 September
20X4.

(b)

Prepare the partners current accounts.

(c)

Prepare the statement of financial position of the partnership as at 30 September


20X4.

The answer to the above example can be found in Chapter 4.


Solution:
(a)

Partnership appropriation account for the year ending 30 September 20X4

Net profit
Salary Gerry
Interest on capital:
Ben
Gerry

Profit available for appropriation


Profit share:
Ben
Gerry

(b)
Current accounts
Detail

Ben

Gerry

Ben

Gerry

Balance b/d
Drawings
Balance c/d

Balance b/d

28

Balance b/d
Salary
Int on capital
Profit share
Balance c/d

Balance b/d

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

(c)

Statement of financial position as at 30 September 20X4


Cost

Accumulated
depreciation

Carrying
amount

Non-current assets:
Motor vehicles
Fixtures and fittings

Current assets:
Inventory
Trade receivables
Prepayments
Cash at bank
Cash in hand

Total current assets


Current liabilities:
Trade payables
Accruals

Total current liabilities

Net current assets


Non-current liability:
Loan

Net assets

Capital and current accounts:


Capital accounts
Current accounts
Less: drawings

KAPLAN P UBLI S H I N G

Ben

Gerry

29

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

15

Summary

Partnership
Two or more persons carrying on
business with a view to making a
profit and sharing that profit (or loss)
on an agreed basis.

Appropriation account
The allocation of net profit for the
year between the partners which
may include salary, interest on
capital, interest on drawings and
allocation of the residual profit or
loss.

Capital and current accounts


Capital accounts deal with amounts
introduced by each partner to
finance the business.
Current accounts deal with the share
of profit (or loss) together with any
drawings withdrawn from the
business.

Admission and retirement of a


partner
Incoming partner introduces capital.
Upon change of partners, account for
goodwill and crediting capital
accounts of old partners in old profitsharing ratio. Eliminate goodwill by
debiting capital accounts of new
partners in new profit-sharing ratio.
Total of capital and current accounts
settled with retiring partner by cash
and/or loan to partnership.

30

K A P LA N P UB L I S H I N G

P AR TNER SH IP S : C HA P T ER 2

16

Further reading and questions


Further reading
For more detailed explanation, analysis and illustration of this topic please read Chapter 2
of the Prepare Final Accounts for Sole Traders and Partnerships text book.
Less detailed summaries can be found in Chapters 2 and 3 of the FSTP pocket notes.
Real assessment style questions
Revision kit:

Q19 Wyn, Francis and Bill capital and goodwill

Q20 Phil, Geoff and Jack capital and goodwill

Q22 Rachel, Ed and Matty profit appropriation

Q28 Derek, Jin and Ahmed profit appropriation

Q32 R & R Trading partnership statement of financial position

Q33 Osmond Partnership partnership statement of financial position

Additional, more challenging questions


The following questions can be found at the rear of Chapter 2 of the FSTP text book.

Workbook activity 9 Curran and Edgar

Workbook activity 11 Liam, Sam and Fred

Workbook activity 12 Wilson and Bridget

If you are attending a revision course, please do not attempt the revision kit questions
until your tutor instructs you to do so.

KAPLAN P UBLI S H I N G

31

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

32

K A P LA N P UB L I S H I N G

Incomplete records

Learning objectives:
At the end of this chapter you will be able to:

calculate opening and/or closing capital using incomplete information

calculate the opening and/or closing cash/bank account balances

prepare sales and purchase ledger control accounts, using these to correctly calculate sales,
purchases and bank figures

calculate account balances using mark-ups and margins

Contents:
1

Incomplete records techniques

The net assets approach

Example 1 Net assets approach June

The cash and bank approach

Example 2 Cash and bank approach April

Mark-ups and margins

Example 3 Mark-ups and margins Tarquin

Sales ledger and purchase ledger control accounts

Example 4 Control account reconciliations May

10

Example 5 Incomplete records mini case study

11

Summary

12

Further reading and questions

KAPLAN P UBLI S H I N G

33

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Incomplete records techniques


The net assets approach (i.e. accounting equation) is used to construct a statement of
financial position. From this, the accounting equation can be used to derive the profit (or
loss) for the year or drawings as a balancing figure. Note that, if all other information is
provided, the one missing figure can always be derived, for example the opening or closing
capital figure.
The cash and bank account approach is used to construct records of cash and bank
transactions as a basis for identifying and classifying those transactions into items of
income or expense, or that they relate to changes in items included in the statement of
financial position.
Mark-ups and margins are used to apply information about known relationships between
cost, profit and selling price to determine gross profit.
Sales ledger and purchase ledger control accounts may be constructed to identify any one
missing figure from the control account. Note that you may need to set up and use several
standard workings for the control accounts to find the link to complete the missing
information.

34

The net assets approach

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

Example 1 Net assets approach June


The statement of financial position for June, a sole trader, at 31 May 20X3 showed that she
had net assets totalling 28,500. During the year to 31 May 20X4 June did not keep a full
set of accounting records but she can supply you with the following list of assets and
liabilities at 31 May 20X4:

13,300
6,200
10,400
500
2,100
150
10,200
1,800
750
12,500
3,500

SLCA
PLCA
Motor vehicle at carrying amount
Accruals
Bank account balance overdrawn
Cash in till
Fixtures and fittings at carrying amount
Computer at carrying amount
Prepayments
Inventory
Bank loan

June can also tell you that she withdrew 15,200 of cash for her own use during the year
and that she did not introduce any new capital into the business.
Task:
How much profit did June make for the year ended 31 May 20X4?
The answer to the above example can be found in Chapter 4.
Solution:
Assets:
Fixtures and fittings
Motor vehicle at carrying amount
Computer at carrying amount
Inventory
Receivables
Prepayments
Cash in till

Liabilities
Bank overdraft
Payables
Accruals
Bank loan

Net assets at 31 May 20X4

KAPLAN P UBLI S H I N G

35

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Increase in net assets

=
=
==
==
==

Capital introduced + profit drawings

The cash and bank approach


Cash balance is the value of notes and coins in the till or petty cash box at a specific date,
normally the year-end date.
Bank balance is the balance on the bank current or cheque account of the business at a
specific date, normally the year-end date.

Use of cash and bank information:

Summarise transactions to quantify and identify missing amounts

May need to reconcile transfers between cash and bank accounts

e.g. amounts banked may be after deducting a fixed monthly amounts for
proprietors drawings.- the total of these two amounts would be receipts
from customers

e.g. any shortfall or difference in the cash account reconciliation may be


due to drawings

Example 2 Cash and bank approach April


Given below is the summarised cash book for April, a sole trader, for the year ended 30
September 20X6.
Cash book summary

63,425

Cash from customers

Payments to suppliers
Payments for expenses
Drawings

28,650
5,800
15,450

The owner can also provide you with details of the assets and liabilities at the start and at
the end of the year as follows:

Receivables
Payables
Accruals
Inventory

36

1 October 20X5

10,500
6,200
350
8,200

30 September 20X6

11,200
7,500
675
9,500

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

Tasks:
(a)

What is the sales revenue figure for the year?

(b)

What is the purchases figure for the year?

(c)

What is the gross profit for the year?

(d)

What is the net profit for the year?

The answer to the above example can be found in Chapter 4.


Solution:
(a)
SLCA
Detail
Balance b/d
Sales revenue (bal fig)
Balance c/d

Detail
Cash received
Balance c/d

Balance b/d
(b)
PLCA
Detail
Cash payments
Balance c/d

Detail
Balance b/d
Purchases (bal fig)

Balance b/d
(c)
Detail
Sales revenue
Opening inventory
Purchases

Less: closing inventory

Cost of goods sold

Gross profit

KAPLAN P UBLI S H I N G

37

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

(d)
Detail
Gross profit
Less: expenses

Net profit

The adjustments to the expenses are for opening and closing accruals

Mark-ups and margins

Example 3 Mark-ups and margins Tarquin


You have been provided with information by Tarquin, a sole trader who prices some goods
based by adding a profit mark-up to cost of purchase, whilst other goods are priced to
achieve a required sales margin based upon selling price as follows:
Task:
Product A had a purchase cost of 50. What is the selling price and gross profit per unit if
Tarquin adds a mark-up of 30%?
Product B had a purchase cost of 90. What is the selling price and gross profit margin if
Tarquin adds a mark-up of 40%?
Tarquin sells product C for 80. What was the purchase cost and gross profit per unit if
the selling price includes a margin of 25%?
Tarquin sells product D for 75. What was the purchase cost and gross profit per unit if
the selling price includes a margin of 20%?
The answer to the above example can be found in Chapter 4.

38

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

Solution:

Product A

Percentage

Product B

Percentage

Product C

Percentage

Product D

Percentage

Sales ledger and purchase ledger control accounts


Control account reconciliations:

Use when there is some, but incomplete, information

Able derive missing or balancing figures

May include use of mark-up or sales margin information

May need to distinguish between cash and bank transactions

KAPLAN P UBLI S H I N G

39

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Purchase ledger control account


Bank payments
Purchase returns
Discounts received
Contra with SLCA
Closing balance

Opening balance
Sales

40

X
X
X
X
X

Opening balance
Purchases

Sales ledger control account

X
Bank receipts
X
Discount allowed
X
Sales returns
X
Bad debts written off
X
Contra with PLCA
Closing balance

X
X

X
X
X
X
X

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

Example 4 Control account reconciliations


You have been provided with the following information by May, a sole trader:

Inventory
SLCA
PLCA
Bank

1 July 20X7

23,850
16,175
10,860
825

30 June 20X8

25,765
18,325
11,325
700 (overdraft)

During the year cash payments were made for purchases of 67,450 and for expenses of
6,300. May tells you that all sales are made at a mark-up on cost of 20%. However she is
not able to tell you how much she took out of the business as drawings.
Task:
What were Mays drawings for the year ended 30 June 20X8?
The answer to the above example can be found in Chapter 4.
Solution:
Drawings =

per bank account reconstruction


Purchase ledger control account

Cash payments
Balance c/d

Balance b/d
Purchases (bal fig)

Trading account
Detail
Sales revenue
Opening inventory
Purchases

%
120

Less: closing inventory

Cost of goods sold

100

Gross profit

20

KAPLAN P UBLI S H I N G

41

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Balance b/d
Sales revenue

Sales ledger control account

Cash received (bal fig)


Balance c/d

Balance b/d
Cash from sales (SLCA)
Balance c/d

10

Bank account

Payments for purchases


Expenses paid
Drawings (bal fig)

Example 5 Incomplete records mini case study


Jane Smith is considering buying a small wholesale business. The vendor of the business has
provided some financial information for his business, which is set out below.
(i)

Assets and liabilities as at 31 October 20X3


Freehold premises at cost
Less: depreciation to date

Fixtures and fittings at cost


Less: depreciation to date

Inventory
SLCA
Prepaid general expenses
Cash

PLCA
Bank overdraft

42

150,000
30,200

119,800

30,500
18,250

12,250

37,420
48,370
850
805

87,445

40,160
16,400

56,560

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

(ii)

A summary of the business bank account for the year ended 31 October 20X4:
Cash banked
Receipts from customers

305,625
757,850

Opening balance
Payments to suppliers
General expenses
Salaries
Drawings
Closing balance

1,063,475

(iii)

16,400
832,160
9,315
100,250
42,000
63,350

1,063,475

Other information:

The profit margin achieved on all sales was 25%.

The value of the closing inventory held on 30 April 20X1 is unknown

Depreciation is calculated as follows:

Premises 2% per annum on cost

Fixtures and fittings 25% per annum on cost

All cash is banked at the end of each day, apart from a cash float. During the
year, the cash float decreased from 805 to 750.

On 31 October 20X4 the outstanding balances were:


PLCA
SLCA
Accrual for general expenses

67,200
61,390
250

Tasks:
Jane Smith has asked you to calculate some key figures as follows:
(a)

Calculate the total value of the credit sales for the year ended 31 October 20X4.

(b)

Calculate the total sales for the year ended 31 October 20X4.

(c)

Calculate the total value of the purchases for the year ended 31 October 20X4.

(d)

Calculate the value of the closing inventory held on 31 October 20X4.

(e)

Calculate the net profit made for the year ended 31 October 20X4.

(f)

Show the carrying amount of the non-current assets held on 31 October 20X4.

The answer to the above example can be found in Chapter 4.

KAPLAN P UBLI S H I N G

43

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Solution:
(a)

SLCA

Bal b/d
Credit sales (bal fig)

Cash receipts
Balance c/d

(b)

Cash

Balance b/d
Cash sales (bal fig)

Total sales
Credit
Cash

Cash banked
Balance c/d

(c)

PLCA

Cash payments
Balance c/d

44

Balance b/d
Purchases (bal fig)

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

(d)

Sales revenue
Less: cost of goods sold
Opening inventory
Purchases (part c)

%
100

Closing inventory (bal fig)

Cost of goods sold

75

Gross profit

25

(e)

Gross profit (part d)


Less: expenses
General expenses
Salaries
Depreciation
premises
fixtures and fittings

Net profit

(f)
Premises

Total

Fixtures and
fittings

Cost
Accumulated depreciation

Carrying amount

KAPLAN P UBLI S H I N G

45

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

11

Summary
Incomplete records
This term is used when there is
incomplete information available to
prepare accounting information.
There are several approaches that
may be adopted to create or identify
the missing information.

Net assets approach


This requires the compilation of
either a trial balance or statement of
financial position to identify the
missing value as a balancing figure.

Cash and bank approach


This requires completion of control or
total accounts to identify a balancing
or missing value.
It is important to distinguish between
cash transactions and those passing
through the bank account.

Mark-ups and margins


Mark-up on cost adds an extra
amount to cost to get selling price.
Margins include the profit within
selling price.

Purchase ledger and sales ledger


control accounts
This requires compilation of control
accounts to identify a balancing or
missing value.
Normally, there will be detailed,
although incomplete information
available that should enable a full set
of accounts to be prepared.

46

K A P LA N P UB L I S H I N G

I NCO MPLE TE RECORD S : CHAPTER 3

12

Further reading and questions


Further reading
For more detailed explanation, analysis and illustration of this topic please read Chapter 3
of the Prepare Final Accounts for Sole Traders and Partnerships text book.
Less detailed summaries can be found in Chapter 4 of the FSTP pocket notes.
Real assessment style questions
Revision kit:

Q1 A Catering Business

Q9 Chiron

Q10 Parker

Additional, more challenging questions


The following questions can be found at the rear of Chapter 3 of the FSTP text book.

Workbook activity 7 Brew-By-Us

Workbook activity 8 Diane Kelly

If you are attending a revision course, please do not attempt the revision kit questions
until your tutor instructs you to do so.

KAPLAN P UBLI S H I N G

47

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

48

K A P LA N P UB L I S H I N G

Answers to examples

Chapter 1
Example 1 Sole trader accounts preparation
Hardy trading as Design Gecko
Statement of profit or loss for the year ended 31 December 20X9

Sales revenue
Opening inventory
Purchases
Closing inventory

23,340
266,800
(25,680)

Cost of goods sold

(264,460)

100,740

Gross profit
Sundry income:
Discounts received

Expenses:
Wages
Printing and stationery
Motor expenses
Computer consumables
Irrecoverable debts
Discounts allowed
Total expenses
Net profit for the year

KAPLAN P UBLI S H I N G

365,200

1,622

102,362
46,160
13,000
3,720
760
120
864

(64,624)

37,738

49

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Hardy trading as Design Gecko


Statement of financial position at 31 December 20X9
Cost

Non-current assets:
Land
Fixtures & fittings
Motor vehicles

Current assets:
Inventory
Sales ledger control account
Less: allowance for doubtful debts
Prepayments
Bank

170,000
28,000
24,000

222,000

16,800
12,240

29,040

Carrying
value

170,000
11,200
11,760

192,960

25,680
17,330
(588)

16,742
4,560

46,982

Total current assets


Current liabilities:
Purchase ledger control account
Accruals

Accumulated
Depreciation

23,004

Total current liabilities


Net current assets
Net assets
Capital account:
Capital account
Add: net profit for the year
Less: drawings

50

(23,004)

23,978

216,938

200,000
37,738
(20,800)

216,938

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Chapter 2
Example 1
(a)
Net profit for
the year
Profit for the year
Salary to Sally
Interest on capital:
Sam (10% 32,000)
Sally (10% 48,000)
Residual profit
Sam (2/3)
Sally (1/3)
To current accounts

54,000
(10,000)
(3,200)
(4,800)

36,000
(24,000)
(12,000)

Nil

Partners
Sam

Sally

10,000

3,200
4,800

24,000
12,000

26,800

27,200

(b)
Net profit for
the year
Profit for the year
Salary to Sally
Interest on capital:
Sam (10% 32,000)
Sally (10% 48,000)
Residual profit (loss)
Sam (2/3)
Sally (1/3)
To current accounts

14,400
(10,000)
(3,200)
(4,800)

(3,600)
(2,400)
(1,200)

Nil

Partners
Sam

Sally

10,000

3,200
4,800

(2,400)

800

(1,200)

13,600

Note that the appropriation of salary and interest on capital take place as normal, with the
resulting residual profit or loss then allocated accordingly.

KAPLAN P UBLI S H I N G

51

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Example 2
Net profit for
the year

22,000
(8,000)
(12,000)

Profit for the year


Salary to Paula
Salary to Jane
Interest on capital:
Paula (10% 28,000)
Jane (10% 12,000)
Interest on drawings:
Paula (5% 12,000)
Jane (5% 8,000)

(2,800)
(1,200)
600
400

(1,000)
600
400

Nil

Residual loss
Paula (3/5)
Jane (2/5)
To current accounts

Partners
Paula

Jane

8,000
12,000
2,800
1,200
(600)
(400)

(600)

9,600

(400)

12,400

Note the effect of interest on drawings upon the appropriation account. They represent a charge
against each partner, with the effect that the profit available for allocation between the partners
has been increased.
Current accounts of the partners:
Current accounts
Detail

Drawings
Int on drawings
Share of loss
Bal c/d

52

Paula

12,000
600
600
6,100

19,300

Jane

8,000
400
400
11,900

20,700

Detail
Balance b/d
Salary
Int on capital

Paula

8,500
8,000
2,800

Jane

7,500
12,000
1,200

19,300

20,700

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Example 3

Period split
Profit for the year
Salary:
Cagney
Lacey
Starsky
Interest on capital:
Cagney
Lacey
Starsky
Profit available for appropriation
Cagney
Lacey
Starsky

1 May 20X1
31 Jan 20X2
9/12

37,500

1 Feb 20X2
30 April 20X2
3/12

12,500

12/12

50,000

(1,875)
(1,125)

(625)
(375)
(1,000)

(2,500)
(1,500)
(1,000)

(1,500)
(1,050)

(500)
(350)
(250)

9,400
(3,760)
(3,760)
(1,880)

Nil

(2,000)
(1,400)
(250)

41,350
(19,735)
(19,735)
(1,880)

Nil

1 April 20X3
30 Sept 20X3
6/12

30,000

1 Oct 20X3
31 Mar 20X4
6/12

30,000

Total
12/12

60,000

(1,200)
(600)

(1,500)
(900)

(2,700)
(900)
(600)

(1,250)
(750)
(500)

25,700
(10,280)
(10,280)
(5,140)

Nil

(1,500)
(900)

25,200
(15,120)
(10,080)

Nil

(2,750)
(1,650)
(500)

50,900
(25,400)
(20,360)
(5,140)

Nil

31,950
(15,975)
(15,975)

Nil

Total

Example 4

Period split
Profit for the year
Salary:
Tom
Dick
Harry
Interest on capital:
Tom
Dick
Harry
Profit available for appropriation
Tom
Dick
Harry

KAPLAN P UBLI S H I N G

53

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Example 5
Step 1
Debit:

Goodwill

120,000

Credit:

Old partners capital accounts in old profit sharing ratio:


Red

60,000

Amber

60,000

Debit:

Bank account

70,000

Credit:

Capital account Green

70,000

Step 2

Step 3
Debit:

Credit:

New partners capital accounts in new profit sharing ratio:


Red

48,000

Amber

48,000

Green

24,000

Goodwill

120,000

Goodwill account
Detail

Detail

Old partnership:

New partnership:

Red

60,000

Red

48,000

Amber

60,000

Amber

48,000

Green

24,000

54

120,000

120,000

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Capital accounts
Detail

Red

Amber

Green

Detail
Balance b/d

Goodwill new
partners

48,000

48,000

112,000

92,000

Amber

Green

100,000

80,000

24,000 Cash
introduced
Goodwill old
partners

Bal c/d

Red

70,000
60,000

60,000

46,000

160,000

140,000

70,000

160,000

140,000

70,000

Example 6
Step 1
Debit:

Kent current account

3,600

Credit:

Kent capital account

3,600

Step 2
Debit:

Goodwill

Credit:

Old partners capital accounts in old profit sharing ratio:

60,000

Kent

30,000

Essex

20,000

Devon

10,000

Step 3
Debit:

Kent capital account

113,600

Credit:

Partnership bank account

50,000

Partnership loan account

63,600

Step 4
Debit:

Credit:

New partners capital accounts in new profit sharing ratio:


Essex

36,000

Devon

24,000

Goodwill

60,000

KAPLAN P UBLI S H I N G

55

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Goodwill account
Detail

Detail

Old partnership:

New partnership:

Kent

30,000

Essex

36,000

Essex

20,000

Devon

24,000

Devon

10,000

60,000

60,000

Capital accounts
Kent

Goodwill
Cash
Loan
Balance c/d

Essex Devon

36,000 24,000

50,000
63,600

113,600

44,000

80,000

Kent

Balance b/d 80,000


Goodwill
30,000
Current account 3,600

Essex

60,000
20,000

Devon

40,000
10,000

113,600

80,000

44,000

50,000

26,000

Kent

3,600

Essex

2,100

Devon

4,400

3,600

2,100

2,100

4,400

4,400

26,000

50,000

Balance b/d

Current accounts

Capital account
Balance c/d

Kent

3,600

3,600

Essex

Devon

Balance b/d

2,100 4,400

2,100 4,400

Balance b/d

56

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Example 7
(a)

Partnership appropriation account for the year ending 30 September 20X4

Net profit
Salary
Interest on capital
Ben (45,000 3%)
Gerry (25,000 3%)

40,000
(4,000)

1,350
750

(2,100)

33,900

Profit share:
Ben (33,900 2/3)
Gerry (33,900 1/3)

22,600
11,300

(33,900)

(b)

Current accounts

Balance b/d
Drawings
Balance c/d

Ben
Gerry

1,000
25,000 15,000
3,550

Balance b/d


26,000 18,550

2,050

KAPLAN P UBLI S H I N G

Ben

Balance b/d
Salary
Interest on capital
Profit share
Balance c/d

Balance b/d

1,350
22,600
2,050

26,000

Gerry

2,500
4,000
750
11,300

18,550

3,550

57

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

(c)

Statement of financial position as at 30 September 20X4


Cost

Non-current assets:
Motor vehicles
Fixtures and fittings

50,000
25,000

75,000

Current assets:
Inventory
Receivables
Prepayments
Cash at bank
Cash in hand

Current liabilities:
Payables
Accruals

Accumulated
depreciation

Carrying
value

20,000
10,000

30,000

30,000
15,000

45,000

23,500
40,500
2,200
6,250
750

73,200
(26,300)
(5,400)

(31,700)

Non-current liability:
Loan

(15,000)

71,500

Capital accounts
Ben
Gerry

Current accounts
Ben
Gerry

41,500

86,500

45,000
25,000

70,000
(2,050)
3,550

1,500

71,500

58

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Chapter 3
Example 1
Assets:
Fixtures and fittings
Motor vehicle at carrying amount
Computer at carrying amount
Inventory
Receivables
Prepayments
Cash in till

Liabilities:
Bank overdraft
Payables
Accruals
Bank loan

2,100
6,200
500
3,500

Net assets at 31 May 20X4

Increase in net assets


36,800 28,500
8,300
8,300 + 15,200
23,500

=
=
==
==
==

10,200
10,400
1,800
12,500
13,300
750
150

49,100

(12,300)

36,800

Capital introduced + profit drawings


0 + profit 15,200
Profit 15,200
Profit for the year
Profit for the year

Example 2
(a)
SLCA
Detail
Balance b/d
Sales revenue (bal fig)

Balance b/d

KAPLAN P UBLI S H I N G

10,500
64,125

74,625

11,200

Detail
Cash received
Balance c/d

63,425
11,200

74,625

59

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

(b)
PLCA
Detail
Cash payments
Balance c/d

28,650
7,500

74,625

Detail
Balance b/d
Purchases (bal fig)

Balance b/d

6,200
29,950

36,150

7,500

(c)
Detail
Sales revenue
Opening inventory
Purchases

Less: closing inventory

64,125

8,200
29,950

38,150
(9,500)

Cost of goods sold


Gross profit

(28,650)

35,475

(d)
Detail
Gross profit
Less: expenses (5,800 350 + 675)
Net profit

35,475
(6,125)

29,350

The adjustments to the expenses are for opening and closing accruals.

60

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

Example 3
Product A
Cost
Mark-up
Selling price
Product B
Cost
Mark-up
Selling price
Product C

Percentage

100

50

30

15

50 30%

130

65

50 130%

Percentage

100

90

40

36

90 40%

140

126

90 140%

Percentage

Cost

75

60

80 75%

Mark-up

25

20

80 25%

100

80

Selling price
Product D

Percentage

Cost

80

60

75 80%

Mark-up

20

15

75 20%

100

75

Selling price

Example 4
Drawings = 4,825
Purchase ledger control account
Cash payments
Balance c/d

KAPLAN P UBLI S H I N G

67,450
11,325

78,775

Balance b/d
Purchases (bal fig)

10,860
67,915

78,775

61

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

Trading account
Detail
Sales revenue
Opening inventory
Purchases

Less: closing inventory

79,200

%
120

(66,000)

13,200

100

23,850
67,915

91,765
(25,765)

Cost of goods sold


Gross profit

20

Sales ledger control account


Balance b/d
Sales revenue

16,175
79,200

95,375

Cash received (bal fig)


Balance c/d

77,050
18,325

95,375

Bank account
Balance b/d
Cash from sales (SLCA)
Balance c/d

825
77,050
700

78,575

Payments for purchases


Expenses paid
Drawings (bal fig)

67,450
6,300
4,825

78,575

Example 5
(a)

SLCA
Opening balance
Credit sales (bal fig)

62

48,370 Cash receipts


770,870 Closing balance

819,240

757,850
61,390

819,240

K A P LA N P UB L I S H I N G

AN SWERS TO E XAM PLES : CHAPTER 4

(b)

Cash
Opening balance
Cash sales (bal fig)

805 Cash banked


305,570 Closing balance

306,375

Total sales
Credit
Cash

305,625
750

306,375

770,870
305,570

1,076,440

(c)

PLCA
Cash payments
Closing balance

832,160 Opening balance


67,200 Purchases (bal fig)

899,360

40,160
859,200

899,360

(d)

Sakes revenue (770,870 + 305,570)


Less: cost of goods sold
Opening inventory
Purchases (part c)

Closing inventory (bal fig)


Cost of goods sold
Gross profit

KAPLAN P UBLI S H I N G

1,076,440

%
100

807,330

269,110

75

37,420
859,200

896,620
(89,290)

25

63

AAT FOCUS NOTES (STUDENT): PREPARE FINAL ACCOUNTS FOR SOLE TRADERS AND PARTNERSHIPS (FSTP)

(e)

Gross profit (part d)


Less: expenses
General expenses
(9,315 + 850 + 250)
Salaries
Depreciation
premises
(2% 150,000)
fixtures and fittings
(25% 30,500)

269,110

10,415
100,250

3,000
7,625

121,290

147,820

Net profit
(f)
Premises

Cost
Accumulated depreciation
(30,200 + 3,000)
(18,250 + 7,625)
Carrying amount

64

150,000

Fixtures and
fittings

30,500

Total

180,500

25,875

4,625

59,075

121,425

33,200

116,800

K A P LA N P UB L I S H I N G

Das könnte Ihnen auch gefallen