
248 17: Preparation of sole trader's accounts ⏐ Part C Final accounts and audit
(a) Payables as at 31 January 20X6
The amount owing to payables is the sum of the amount owing at the beginning of the period, plus the cost of
purchases during the period (net of all discounts), less the payments already made for purchases.
$
Payables as at 1 August 20X5
4,000
Add purchases during the period, net of trade discount
9,800
13,800
Less settlement discounts received
(400
)
13,400
Less payments to payables during the period*
(7,600
)
5,800
* $8,000 less cash discount of $400.
(b) Cash at bank and in hand at 31 January 20X6
You need to identify cash payments received and cash payments made.
$
(i)
Cash received from sales
Total sales in the period
27,250
Add receivables as at 1 August 20X5
0
27,250
Less unpaid debts as at 31 January 20X6
3,250
Cash received
24,000
(ii)
Cash paid
$
Trade payables (see (a))
7,600
Stationery, postage and wrapping
500
Telephone charges
200
Electricity
600
Cleaning and refreshments
150
Bank charges and interest
40
Bank overdraft repaid
2,000
Drawings by proprietor
6,000
17,090
Note. It is easy to forget some of these payments, especially drawings.
$
(iii)
Cash in hand at 1 August 20X5
1,000
Cash received in the period
24,000
25,000
Cash paid in the period
(17,090
)
Cash at bank and in hand as at 31 January 20X6
7,910
(c) When bad debts are written off, the value of outstanding receivables must be reduced by the amount written off.
Receivables in the statement of financial position will be valued at $3,250 less bad debts $250 and the allowance
for receivables of $60 – ie at $2,940.
(d) Non-current assets should be depreciated. However, in this exercise depreciation has been ignored.
269465 www.ebooks2000.blogspot.com