preparing the trading and profit and loss account in the...
TRANSCRIPT
Prepare end-of-period financial reports
ContentsKey to resources 2Introduction 3Income statement 3Balance sheet 12Feedback to activities 20
This learning guide is based on the following resource(s):
Textbook
Duncan A (2006) Introductory Accounting, National Core Accounting Publications, Bondi
Note
A new edition of this textbook was being published at the same time as this resource.Where possible, we have provided a second Key to resource to this new edition.
Prepare end-of-period financial reports 1© NSW DET 2006 2006/053/12/2006 LRR 3877
Key to resources
Resource Textbook (2006 edition)
1 Chapter 16 ‘Closing entries’, section 16.7, p 498
2 Chapter 16, section 16.7, p 499
Resource Textbook (2007 edition)
1 Chapter 14 ‘Closing entries’, pp 448– 450 (periodic inventory)
2 Chapter 14, section 16.7, pp 451 – 453 (perpetual inventory)
2 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
IntroductionThe two key financial reports for management are the income statement and the balance sheet. There is another financial report—the statement of cash flows. However, that statement will be the subject of future studies.
Income statementThe income statement is prepared from the details in the general ledger for the trading account and profit and loss account. The income statement restates the information in the trading and profit and loss accounts and puts that information in a format more useful to management. It shows the results of the business operations for a given period. Recall that the following steps occurred for the preparation of the trading account and profit and loss account:
1 Balance day adjustments recorded in the general journal
2 Balance day adjustments posted into the general ledger
3 Closing general journal entries recorded in the general journal
4 Closing general journal entries posted to the general ledger including the trading and profit and loss accounts.
5 Net profit/loss transferred to the capital account from the profit and loss account.
Now go to Resource 1
Look at the income statement for W Kenny. This income statement is prepared for a business using periodic inventory. If W Kenny was using perpetual inventory, the income statement would appear as the one presented below.
Prepare end-of-period financial reports 3© NSW DET 2006 2006/053/12/2006 LRR 3877
Income statement of W Kennyfor year ended 30 June 20x7
Sales (net) 117 900
Less: Cost of goods sold 62 498
Gross profit 55 402
Add: Other operating income 306
Discount received 306
Total income 55 708
Less: Operating expenses 34 220
Marketing 7 300
Advertising 1 400
Cartage outwards 1 500
Sales commission 4 400
Administration 22 980
Insurance 800
Depreciation 7 000
General expenses 3 500
Salaries and wages 11 680
Financial 3 940
Discount allowed 720
Doubtful debts 220
Interest on mortgage 3 000
Net profit 21 488
Note: The heading of the income statement is for a given period. Also note particularly the sub-headings under the main heading of operating expenses. The sub-headings are:
marketing (also known as selling and distribution): includes any expense related to selling goods or services
administration (also known as general and administration): includes all expenses not involved in marketing (see above) or finance (see below)
financial: includes the expenses incurred in obtaining or maintaining funds to operate the business.
Note also that the amounts shown in the income statement include any adjustment required by the balance day adjustments.
4 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 1
From the records for the business In Sufficient presented below, prepare a classified income statement.
Feedback for this activity is provided at the end of this document.
Balance day adjustment general journal entries
General journal of In Sufficient
Date Account Folio Debit $ Credit $
20x7
June 30 General salaries 1 200
Expenses accrued 1 200
Salaries due – not paid
Expenses prepaid 1 600
Advertising 1 600
Advertising paid in advance
Bad debts 1 000
GST clearing account 100
Accounts receivable control 1 100
Bad debt written off
Income accrued 300
Commission income 300
Income due – not received
Depreciation – Plant and equipment 34 200
Accumulated depreciation 34 200
Plant and equipment
Depreciation charge for year
Prepare end-of-period financial reports 5© NSW DET 2006 2006/053/12/2006 LRR 3877
General ledger In Sufficient
Inventory
20x7
June 30 Balance 30 600
Bank
20x7
June 30 Balance 22 400
Accumulated depreciation – Plant and equipment20x7
June 30 Balance 33 000
Dep – Plant & equipment 34 200
67 200
GST clearing account
20x7 20x7
June 30 Account receivable 100 June 30 Balance 6 000
Balance c/d 5 900
6 000 6 000
Balance b/d 5 900
Sales
20x7 20x7
June 30 Trading 349 000 June 30 Balance 349 000
6 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Cost of goods sold
20x7 20x7
June 30 Balance 267 000 June 30 Trading 267 000
General salaries
20x7 20x7
June 30 Balance 51 800 June 30 Profit and loss 53 000
Expenses accrued 1 200
53 000 53 000
Accounts receivable
20x7 20x7
June 30 Balance 10 800 June 30 Bad debts 1 100
Balance c/d 9 700
10 080 10 080
20x7 Jul 1 Balance b/d 9 700
Plant and equipment
20x7
June 30 Balance 182 600
Accounts payable
20x7
June 30 Balance 10 200
Capital
20x7 20x7
June 30 Profit and loss 43 100 June 30 Balance 228 400
Drawings 22 600
Balance c/d 162 700
228 400 228 400
20x7 July 1 Balance b/d 162 700
Prepare end-of-period financial reports 7© NSW DET 2006 2006/053/12/2006 LRR 3877
Drawings
20x7 20x7
June 30 Balance 22 600 June 30 Capital 22 600
Commission income
20x7 20x7
June 30 Profit and loss 700 June 30 Balance 400
Profit and loss 300
700 700
Advertising
20x7 20x7
June 30 Balance 11 800 June 30 Expenses prepaid 1 600
Profit and loss 10 200
11 800 11 800
Electricity and phone
20x7 20x7
June 30 Balance 18 800 June 30 Profit and loss 18 800
General expenses
20x7 20x7
June 30 Balance 6 400 June 30 Profit and loss 6 400
Expenses accrued
20x7
June 30 General salaries 1 200
8 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Bad debts
20x7 20x7
June 30 Accounts receivable 1 000 June 30 Profit and loss 1 000
Depreciation – Plant and equipment
20x7
June 30 Accumulated depr.
Plant and equipment 34 200 20x7June 30
Profit and loss 34 200
Discount allowed
20x7 20x7
June 30 Balance 2 200 June 30 Profit and loss 2 200
Expenses prepaid
20x7
June 30 Advertising 1 600
Income accrued
20x7
June 30 Commission income 300
Trading account
20x7 20x7
June 30 Cost of goods sold 267 000 June 30 Sales 349 000
Profit and loss account 82 000
349 000 349 000
Prepare end-of-period financial reports 9© NSW DET 2006 2006/053/12/2006 LRR 3877
Profit and loss account
20x7 20x7
June 30 Advertising 10 200 June 30 Trading account 82 000
General salaries 53 000 Commission income 700
Electricity and phone 18 800 Capital account 43 100
General expenses 6 400
Discount allowed 2 200
Bad debts 1 000
Depreciation plant and equipment
34 200
125 800 125 800
10 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Closing general journal entries
General journal of In Sufficient
Date Account Folio Debit $ Credit $
20x7 June 30 Sales 349 000
Trading account 349 000
Balance transferred
Trading account 267 000
Cost of goods sold 267 000
Balance transferred
Trading account 82 000
Profit and loss 82 000
Gross profit transferred
Commission income 700
Profit and loss account 700
Balance transferred
Profit and loss account 125 800
Advertising 10 200
General salaries 53 000
Electricity and phone 18 800
General expenses 6 400
Discount allowed 2 200
Bad debts 1 000
Depreciation plant and equipment 34 200
Balance transferred
Capital 43 100
Profit and loss account 43 100
Net loss transferred
Capital 22 600
Drawings 22 600
Balance transferred
Prepare end-of-period financial reports 11© NSW DET 2006 2006/053/12/2006 LRR 3877
In SufficientAdjusted trial balance as at 30 June 20x7
Debit $ Credit $
Inventory 30 600
Accounts receivable 9 700
Bank 22 400
Plant and equipment 182 600
Accumulated depreciation – plant and equipment 67 200
Accounts payable 10 200
GST clearing account 5 900
Capital 162 700
Expenses accrued 1 200
Expenses prepaid 1 600
Income accrued 300
247 200 247 200
Commentary The balance day adjustments have affected expense and income
balances. In addition, two asset accounts (expenses prepaid and income accrued) and one liability account (expenses accrued) have been introduced.
The closing general journal entries have closed off all the income and expense accounts, after the balance day adjustments to trading and profit and loss accounts.
The balance of profit and loss account (a loss in this case) and drawings have been transferred to the capital account.
Then, the accounts left open in the general ledger with balances make up the adjusted trial balance. The accounts are assets, liabilities and owner’s equity (capital).
Balance sheetRecall that after the transfer of net profit or loss from the profit and loss account to the capital account and the transfer of drawings to the capital account the remaining accounts with balances in the general ledger are assets, liabilities and owner’s equity (capital).
These accounts form the balance sheet. The balance sheet sets out the financial position of the business as at a specified date, hence the heading is ‘as at’ a given date.
12 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Now go to Resource 2
In the balance sheet for W Kenny note that the heading should read ‘as at 30 June 20x7’ and not ‘for the year ended’.
The balance day adjustments affecting assets and liabilities, eg accrued salaries and prepaid advertising, are reflected in the balance sheet.
The headings must be in the format shown, that is:
Current assets—cash or assets generally convertible into cash within 12 months
Non-current assets—assets to be kept beyond 12 months
Total assets
Current liabilities—liabilities expected to be paid within 12 months
Non-current liabilities—liabilities expected to be paid beyond 12 months
Total liabilities
Net assets
Owner’s equity (not capital as shown)
Capital
Add: Profit
Less: Drawings
Note that under owner’s equity the capital account for the period is restated, that is:
Capital
Drawings xxxx Opening balance xxxx
Profit and loss (net profit) xxxx
Activity 2
Prepare a balance sheet from the adjusted trial balance of the previous example for In Sufficient.
Feedback for this activity is provided at the end of this document.
Prepare end-of-period financial reports 13© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 3
Prepare an income statement and balance sheet from the solution to Activity 1.
Feedback for this activity is provided at the end of this document.
Activity 4
From the following additional information and trial balance for the business Nightingale, prepare the following:
(a) general journal entries for the balance date adjustments
(b) closing general journal entries
(c) trading account
(d) profit and loss account
(e) balance sheet.
Additional information Advertising of $400 was prepaid.
Office wages owing are $1600.
Depreciation on delivery vans was $10 000.
Depreciation on building was $6000.
Provide for doubtful debts at 5% of accounts receivable.
A physical stocktake disclosed an inventory value of $21 700.
14 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Nightingale trial balanceas at 30 June 20x7
Debit $ Credit $
Sales 98 000
Commission income 4 000
Cost of goods sold 37 500
Advertising 2 000
Discount allowed 1 500
Discount received 500
Selling expenses 2 600
Office wages 1 750
Stationery 400
Insurance 800
Electricity 800
Cash at bank 16 000
Accounts receivable 18 000
Inventory 22 000
Land 40 000
Buildings 80 000
Accumulated depreciation – Building 20 000
Delivery vans 50 000
Accumulated depreciation – Delivery vans 10 000
Accounts payable 6 200
GST clearing account 7 800
Mortgage – Due 30 June 20x9 20 000
Capital – J Hopkins 108 850
Drawings 2 000
275 350 275 350
Feedback for this activity is provided at the end of this document.
Prepare end-of-period financial reports 15© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 5
From the following additional information and trial balance for the business Seal & Co, prepare the following:
(a) general journal entries for the balance day adjustments
(b) closing general journal entries
(c) income statement
(d) balance sheet.
Additional information relating to 30 June 20x7 Rent income received in advance was $600.
General wages due and unpaid was $1 200.
Insurance paid in advance was $500.
Depreciation of motor vehicles was $8800 and on office equipment was $1100.
Accounts receivable are considered doubtful to the extent of 4%.
Provide for long service leave of $5000 (due after 30th June 20x8).
16 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Seal and Co.Trial balance as at 30 June 20x7
Debit $ Credit $
Capital 137 900
Drawings 4 000
Bank 6 000
Inventory 17 200
Account receivable 26 000
Accounts payable 9 000
GST clearing 5 000
Land & buildings at cost 224 000
Fixtures & fittings at cost 11 000
Office equipment at cost 22 000
Accumulated dep. – Office equipment 2 300
Motor vehicles at cost 44 000
Accumulated dep. – Motor vehicles 5 200
Mortgage on freehold – Due 30 June 20x8 108 000
Sales 472 760
Cost of goods sold 247 900
Rent income 5 000
Salaries – Sales 43 000
Advertising 4 400
Salaries – Office 44 000
Insurance 1 700
Discount allowed 2 400
Discount received 2 240
General wages 46 000
Commission – Sales 3 000
Telephone 1 360
Bad debts 240
Motor vehicle expenses 4 700
Office expenses 6 500
753 400 753 400
Feedback for this activity is provided at the end of this document.
Prepare end-of-period financial reports 17© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 6
From the following trial balance and additional information for Acme Trading prepare the:
(a) general journal entries for balance day adjustment
(b) income statement
(c) balance sheet.
Feedback for this activity is provided at the end of this document.
Acme TradingTrial balance as at 30 June 20x7
Debit $ Credit $
Capital 29 956
Drawings 200
Sales 7 580
Travelling expenses for sales people 320
Wages – Sales 2 400
Inventory 6 000
Electricity 600
Cost of goods sold 1 420
Interest income 160
Interest expense 96
Rates 100
Buildings 6 000
Accounts receivable 4 000
Accounts payable 4 000
GST clearing account 1 600
Allowance for doubtful debts 140
Insurance 200
Bills receivable 600
Bills payable 500
10% Commonwealth bonds – Due 30 June 20x9 2 000
Bank 1 200
Loan from Blue Rory – Due 30 June 20x9 1 200
Machinery 20 000
$45 136 $45 136
18 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Additional information Provide for depreciation on: machinery $2000; buildings $300.
Bad debt to be written off is $220 including GST.
Allowance for doubtful debts is to be adjusted to 5% of current trade accounts receivable (after bad debt write-off).
Accrued wages at 30 June 20x7 were $70.
Insurance paid in advance is $60.
Accrued interest income on bonds is $40.
Prepare end-of-period financial reports 19© NSW DET 2006 2006/053/12/2006 LRR 3877
Feedback to activities
Activity 1In Sufficient
Income statementfor year ended 30 June 20x7
$ $ $
Sales 349 000
Less: Cost of goods sold 267 000
Gross profit 82 000
Add: Other income
Commission income 700
Total income 82 700
Less: Operating expenses 125 800
Marketing 10 200
Advertising 10 200
Administration 112 400
General salaries 53 000
Electricity and phone 18 800
General expenses 6 400
Depreciation – Plant and equipment 34 200
Financial 3 200
Discount allowed 2 200
Bad debts 1 000
Net loss 43 100
20 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 2In Sufficient
Balance sheetas at 30 June 20x7
$ $ $
Current assets 64 600
Inventory 30 600
Accounts receivable 9 700
Bank 22 400
Expenses prepaid 1 600
Income accrued 300
Non-current assets 115 400
Plant and equipment 182 600
Less: Accumulated depreciation 67 200 115 400
Total assets 180 000
Current liabilities 17 300
Accounts payable 10 200
GST clearing account 5 900
Expenses accrued 1 200
Non-current liabilities _
Total liabilities 17 300
Net assets 162 700
Owner’s equity 162 700
Capital 1 July 20x6 228 400
Less: Loss 43 100
185 300
Less: Drawings 22 600
Prepare end-of-period financial reports 21© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 3Jack Straw
Income statementfor year ended 30 June 20x8
$ $ $
Sales 329 643
Less: Cost of goods sold 195 875
Gross profit 133 768
Add: Other income 3 700
Rent income 3 700
Total income 137 468
Less: Operating expenses 75 094
Marketing 2 862
Advertising 2 862
Administration 70 269
Office salaries 38 915
Rates and taxes 8 052
Light and power 10 329
Office cleaning 5 293
Depreciation – Buildings 2 600
Depreciation – Motor vehicles 5 080
Financial 1 963
Bad debts 1 059
Doubtful debts 904
Net profit 62 374
22 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Jack Straw
Balance sheetas at 30 June 20x8
$ $ $
Current assets 87 941
Inventory 58 565
Account receivable 18 080
Less: Allowance for doubtful debts 904 17 176
Cash at bank 11 200
Petty cash 1 000
Non–current assets 255 061
Land and buildings 239 941
Less: Accumulated depreciation 5 200 234 741
Motor vehicles 25 400
Less: Accumulated depreciation 5 080 20 320
Total assets 343 002
Current liabilities 17 942
Accounts payable 9 280
GST clearing account 8 087
Income received in advance 575
Non–current liabilities –
Total liabilities 17 942
Net assets 325 060
Owner’s equity 325 060
Capital 280 000
Add: Profit 62 374
342 374
Less: Drawings 17 314
Prepare end-of-period financial reports 23© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 4General journal
Nightingale Products balance day adjustments
Date Details Fol Debit $ Credit $
20x7 Expenses prepaid 400
June 30 Advertising 400
Advertising paid – not due
Office wages 1 600
Expenses accrued 1 600
Office wages due – not paid
Depreciation – Delivery vans 10 000
Depreciation – Buildings 6 000
Accumulated depreciation –Delivery van 10 000
Accumulated depreciation – Buildings 6 000
Depreciation charge for year
Doubtful debts 900
Allowance for doubtful debts 900
Allowance for doubtful debts created
Inventory variance 300
Inventory 300
Adjusting inventory to physical stocktake
Cost of goods sold 300
Inventory variance 300
Balance transferred
24 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Nightingale Products Closing journal entries
Date Details Fol Debit $ Credit $
20x7 Sales 98 000
June 30 Trading account 98 000
Balance transferred
Trading account 37 800
Cost of goods sold 37 800
Balance transferred
Trading account 60 200
Profit and loss account 60 200
Gross profit transferred
Discount received 500
Commission income 4 000
Profit and loss 4 500
Balance transferred
Profit and loss 27 950
Advertising 1 600
Discount allowed 1 500
Selling expenses 2 600
Office wages 3 350
Stationery 400
Insurance 800
Electricity 800
Depreciation – Delivery van 10 000
Depreciation – Buildings 6 000
Doubtful debts 900
Balances transferred
Profit and loss 36 750
Capital 36 750
Net profit transferred
Capital 2 000
Drawings 2 000
Balance transferred
Prepare end-of-period financial reports 25© NSW DET 2006 2006/053/12/2006 LRR 3877
Nightingale Products
Trading account
Date Particulars Fol Amount Date Particulars Fol Amount
20x7June 30
Trading account 37 800 20x7June 30
Sales 98 000
Profit and loss 60 200
98 000 98 000
Profit and loss account
Date Particulars Fol Amount Date Particulars Fol Amount
20x7June 30
Advertising 1 600 20x7June 30
Trading Account 60 200
Discount allowed 1 500 Discount Received 500
Selling expenses 2 600 Commission Income 4 000
Office wages 3 350
Stationery 400
Insurance 800
Electricity 800
Depreciation – Delivery van 10 000
Depreciation – Buildings 6 000
Doubtful debts 900
Capital (Net profit) 36 750
64 700 64 700
26 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Nightingale Products
Balance sheetas at 30 June 20x7
$ $ $
Current assets 55 200
Inventory 21 700
Accounts receivable 18 000
Less: Allowance for doubtful debts 900 17 100
Cash at bank 16 000
Expenses prepaid 400
Non–current assets 124 000
Land 40 000
Buildings 80 000
Less: Accumulated depreciation 26 000 54 000
Delivery vans 50 000
Less: Accumulated depreciation 20 000 30 000
Total assets 179 200
Current liabilities 15 600
Accounts payable 6 200
GST clearing account 7 800
Expenses accrued 1 600
Non-current liabilities 20 000
Mortgage 20 000
Total liabilities 35 600
Net assets 143 600
Owner’s equity 143 600
Capital 108 850
Add: Net profit 36 750
145 600
Less: Drawings 2 000
Prepare end-of-period financial reports 27© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 5General journal
Seal and CoBalance day adjustments
Date Details Fol Debit $ Credit $
20x7 Rent Income 600
June 30 Income received in advance 600
Rent income received – not due
General wages 1 200
Expenses accrued 1 200
General wages due – not paid
Expenses Prepaid 500
Insurance 500
Insurance paid – not due
Depreciation – Motor vehicle 8 800
Depreciation – Office equipment 1 100
Accum. depre. – Motor vehicle 8 800
Accum. depre. – Office equipment 1 100
Depreciation charge for year
Doubtful debts 1 040
Allowance for doubtful debts 1 040
Allowance for doubtful debts created
Long service leave 5 000
Provision long service leave 5 000
Providing for long service leave
28 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Seal and Co Closing general journal entries
Date Details Fol Debit $ Credit $20x7 Sales 472 760
June 30 Trading account 472 760
Balance transferred
Trading account 247 900
Cost of goods sold 247 900
Balance transferred
Trading account 224 860
Profit and loss account 224 860
Gross profit transferred
Rent income 4 400
Discount received 2 240
Profit and loss account 6 640
Balances transferred
Profit and loss account 173 940
Salaries – Sales 43 000
Advertising 4 400
Salaries – office 44 000
Insurance 1 200
Discount allowed 2 400
General wages 47 200
Commission – Sales 3 000
Telephone 1 360
Bad debts 240
Motor vehicle expenses 4 700
Office expenses 6 500
Depreciation – Motor vehicle 8 800
Depreciation – Office equipment 1 100
Doubtful debts 1 040
Long service leave 5 000
Balances transferred
Profit and loss account 57 560
Capital 57 560
Net profit transferred
Capital 4 000
Drawings 4 000
Balance transferred
Prepare end-of-period financial reports 29© NSW DET 2006 2006/053/12/2006 LRR 3877
Seal and Co
Income statementfor year ended 30 June 20x7
$ $ $
Sales 472 760
Less: Cost of goods sold 247 900
Gross profit 224 860
Add: Other operating income 6 640
Rent income 4 400
Discount received 2 240
Total income 231 500
Less: Operating expenses 173 940
Marketing 50 400
Salaries – Sales 43 000
Advertising 4 400
Commission sales 3 000
Administration 119 860
Salaries office 44 000
Insurance 1 200
General wages 47 200
Telephone 1 360
Motor vehicle expenses 4 700
Office expenses 6 500
Depreciation – Motor vehicle 8 800
Depreciation – Office equipment 1 100
Long service leave 5 000
Financial 3 680
Discount allowed 2 400
Bad debts 240
Doubtful debts 1 040
Net profit 57 560
30 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Seal and Co
Balance sheetas at 30 June 20x7
$ $ $
Current assets 42 660
Inventory 17 200
Account receivable 26 000
Less: Allowance for doubtful debts 1 040 24 960
Expenses prepaid 500
Non-current assets 283 600
Land and buildings 224 000
Fixtures and fittings 11 000
Office equipment 22 000
Less: Accumulated depreciation 3 400 18 600
Motor vehicles 44 000
Less: Accumulated depreciation 14 000 30 000
Total assets 326 260
Current liabilities 21 800
Accounts payable 9 000
GST clearing 5 000
Bank (overdraft) 6 000
Income received in advance 600
Expenses accrued 1 200
Non-current liabilities 113 000
Mortgage on freehold 108 000
Provision long service leave 5 000
Total liabilities 134 800
Net assets 191 460
Owner’s equity 191 460
Capital 137 900
Add: Net profit 57 560
195 460
Less: Drawings 4 000
Prepare end-of-period financial reports 31© NSW DET 2006 2006/053/12/2006 LRR 3877
Activity 6General journal
Acme Trading CoBalance day adjustments
Date Details Folio Debit $ Credit $
20x7 June 30 Depreciation – Machinery 2 000
Depreciation – Buildings 300
Accumulated depreciation –Machinery 2 000
Accumulated depreciation – Buildings 300
Depreciation charge for year
Bad debts 200
GST clearing account 20
Accounts receivable 220
Bad debt written off
Doubtful debts 49
Allowance doubtful debts 49
Adjusting allowance for doubtful debts
Wages – Sales 70
Expenses accrued 70
Wages due – not paid
Expenses prepaid 60
Insurance 60
Insurance paid – not due
Income accrued 40
Interest income 40
Income due – not received
32 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877
Acme Trading Co
Income statementfor year ended 30 June 20x7
$ $ $
Sales 7 580
Less: Cost of goods sold 1 420
Gross profit 6 160
Add: Other operating income 200
Interest income 200
Total income 6 360
Less: Operating expenses 6 275
Marketing 2 790
Travelling expenses 320
Wages sales 2 470
3 140
Administration
Electricity 600
Rates 100
Insurance 140
Depreciation – Machinery 2 000
Depreciation – Buildings 300
345
Financial
Interest expense 96
Bad debts 200
Doubtful debts 49
Net profit 85
Prepare end-of-period financial reports 33© NSW DET 2006 2006/053/12/2006 LRR 3877
Acme Trading
Balance sheetas at 30 June 20x7
$ $ $
Current assets 11 491
Inventory 6 000
Account receivable 3 780
Less: Allowance for doubtful debts 189 3 591
Bills receivable 600
Bank 1 200
Expenses prepaid 60
Income accrued 40
Non-current assets 25 700
Buildings 6 000
Less: Accumulated depreciation 300 5 700
Machinery 20 000
Less: Accumulated depreciation 2 000 18 000
10% Commonwealth bonds 2 000
Total assets 37 191
Current liabilities 6 150
Accounts payable 4 000
GST clearing account 1 580
Bills payable 500
Expenses accrued 70
Non-current liabilities 1 200
Loan from Blue Rory 1 200
Total liabilities 7 350
Net assets 29 841
Owner’s equity 29 841
Capital 29 956
Add: Profit 85
30 041
Less: Drawings 200
34 Prepare end-of-period financial reports© NSW DET 2006 2006/053/12/2006 LRR 3877