Question 1: Preparing adjusting entries and financial statements for Aurora Pty Ltd
$ |
$ |
|||
Date |
Account name (narration) |
Ref # |
Debit |
Credit |
30-Jun-17 |
Accounts Receivable |
110 |
300 |
|
Service Revenue |
400 |
300 |
||
(To record amount due in lieu of services provided) |
||||
30-Jun-17 |
Office supplies expense |
510 |
800 |
|
Office supplies |
120 |
800 |
||
(To record office supplies used) |
||||
30-Jun-17 |
Insurance expense |
530 |
750 |
|
Prepaid Insurance |
130 |
750 |
||
(To record amortization of prepaid insurance) |
||||
30-Jun-17 |
Depreciation expense |
540 |
600 |
|
Accu. Dep. – Office Equipment |
141 |
600 |
||
(To record depreciation expense for the year) |
||||
30-Jun-17 |
Salaries expense |
500 |
550 |
|
Salary Payable |
210 |
550 |
||
(To record salaries due to be paid) |
||||
30-Jun-17 |
Rent recd. In advance |
220 |
400 |
|
Rent Revenue |
410 |
400 |
||
(To record rent income against rent recd in advance) |
Aurora Pty Ltd. |
||
Statement of Profit or loss for the year ended on 30 June, 2017 |
||
(Amount in $) |
||
Particulars |
For the year ended on |
|
Income: |
||
Service Revenue |
17,300 |
|
Rent Revenue |
5,900 |
|
Total Income – (a) |
23,200 |
|
Expenses: |
||
Salaries expense |
9,050 |
|
Office supplies expense |
800 |
|
Rent expense |
7,500 |
|
Insurance expense |
750 |
|
Depreciation expense |
600 |
|
Total Expenses – (b) |
18,700 |
|
Net Profit (a-b) |
4,500 |
Aurora Pty Ltd. |
||
Statement of Changes in Equity for the year ended on 30 June, 2017 |
||
Particulars |
Share Capital |
Retained Earnings |
Balance as at 1 July, 2016 |
5,000 |
2,800 |
Profit for the year |
4,500 |
|
Balance as at June 30, 2017 |
5,000 |
7,300 |
>
Aurora Pty Ltd. |
||
STATEMENT OF FINANCIAL POSITION |
||
For the year ended on 30 June, 2017 |
||
(Amount in $) |
||
Particulars |
As at |
|
Current assets |
||
Cash and cash equivalents |
5,200 |
|
Trade receivables |
4,700 |
|
Office supplies |
350 |
|
Prepaid Insurance |
1,250 |
|
Total current assets |
11,500 |
|
Non-current assets |
||
Property, plant and equipment |
||
– Office Equipment |
7,000 |
|
– Accumulated depreciation – Office Equipment |
(2,400) |
4,600 |
Total non-current assets |
4,600 |
|
Total assets – (a) |
16,100 |
|
Current liabilities |
||
Accounts payable |
2,900 |
|
Salary Payable |
550 |
|
Rent recd. In advance |
350 |
|
Total current liabilities |
3,800 |
|
Non-current liabilities |
||
Total non-current liabilities |
– |
|
Total liabilities – (b) |
3,800 |
|
Net assets (a-b) |
12,300 |
|
Equity |
||
Share capital |
5,000 |
|
Retained earnings |
7,300 |
|
Total equity |
12,300 |
Part (e) |
Accounts that would be closed on 30 June, 2017 |
|
The following account would be closed on 30 June, 2017: |
||
400 |
Service Revenue |
|
410 |
Rent Revenue |
|
500 |
Salaries expense |
|
510 |
Office supplies expense |
|
520 |
Rent expense |
|
530 |
Insurance expense |
|
540 |
Depreciation expense |
No. |
Account Name |
Dr. |
Cr. |
100 |
Cash |
5,200 |
|
110 |
Accounts Receivable |
4,700 |
|
120 |
Office supplies |
350 |
|
130 |
Prepaid Insurance |
1,250 |
|
140 |
Office Equipment |
7,000 |
|
141 |
Accu. Dep. – Office Equipment |
2,400 |
|
200 |
Accounts Payable |
2,900 |
|
210 |
Salary Payable |
550 |
|
220 |
Rent recd. In advance |
350 |
|
300 |
Share Capital |
5,000 |
|
310 |
Retained Earnings |
7,300 |
|
18,500 |
18,500 |
Cash |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
01-Sep-16 |
Share Capital |
30,000 |
04-Sep-16 |
Delivery trucks |
20,000 |
18-Sep-16 |
Service revenue |
5,000 |
08-Sep-16 |
Rent Expense |
2,000 |
15-Sep-16 |
Prepaid insurance |
800 |
|||
20-Sep-16 |
Salaries expense |
1,000 |
|||
30-Sep-16 |
Dividend paid |
1,500 |
|||
30-Sep-16 |
Balance c/d |
9,700 |
|||
35,000 |
35,000 |
||||
Accounts Receivable |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Service revenue |
2,000 |
30-Sep-16 |
Balance c/d |
2,000 |
2,000 |
2,000 |
||||
Delivery trucks |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
04-Sep-16 |
Cash |
20,000 |
30-Sep-16 |
Balance c/d |
45,000 |
04-Sep-16 |
Loan payable |
25,000 |
|||
45,000 |
45,000 |
||||
Prepaid insurance |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
15-Sep-16 |
Cash |
800 |
30-Sep-16 |
Balance c/d |
800 |
800 |
800 |
Loan Payable |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Balance c/d |
25,000 |
04-Sep-16 |
Delivery trucks |
25,000 |
25,000 |
25,000 |
||||
Accounts Payable |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Balance c/d |
200 |
25-Sep-16 |
Electricity Expense |
200 |
200 |
200 |
Service Revenue |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Balance c/d |
7,000 |
18-Sep-16 |
Cash |
5,000 |
30-Sep-16 |
Accounts receivable |
2,000 |
|||
7,000 |
7,000 |
Rent expense |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
08-Sep-16 |
Cash |
2,000 |
30-Sep-16 |
Balance c/d |
2,000 |
2,000 |
2,000 |
||||
Salaries expense |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
20-Sep-16 |
Cash |
1,000 |
30-Sep-16 |
Balance c/d |
1,000 |
1,000 |
1,000 |
||||
Electricity expense |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
25-Sep-16 |
Accounts Payable |
200 |
30-Sep-16 |
Balance c/d |
200 |
200 |
200 |
||||
Dividend Paid |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Cash |
1,500 |
30-Sep-16 |
Balance c/d |
1,500 |
1,500 |
1,500 |
Share Capital |
|||||
Date |
Details |
Debit |
Date |
Details |
Credit |
30-Sep-16 |
Balance c/d |
30,000 |
01-Sep-16 |
Cash |
30,000 |
30,000 |
30,000 |
Account Name |
Dr. |
Cr. |
Cash |
9,700 |
|
Accounts Receivable |
2,000 |
|
Delivery trucks |
45,000 |
|
Prepaid insurance |
800 |
|
Loan Payable |
25,000 |
|
Accounts Payable |
200 |
|
Service Revenue |
7,000 |
|
Rent expense |
2,000 |
|
Salaries expense |
1,000 |
|
Electricity expense |
200 |
|
Dividend Paid |
1,500 |
|
Share Capital |
30,000 |
|
62,200 |
62,200 |
The limitations of the trial balance are as below:
Complete omission of voucher recording – If a voucher is completely omitted to be recorded from ledgers, than the trial balance will not be able to identify such mistakes. As the trial balance only checks the total of debit and credit side. If an voucher is not entered than it will neither reflect on debit side nor on the credit side, hence can’t the mistake be identified.
Compensating Errors – These errors are those errors in which two errors are done in such a way that it compensates one another and will have no impact. For instance, if a totaling error is done in which purchases account is recorded less by $500 and similarly, a totaling error is done in Sales account in which sales account is recorded less by $500, then these both errors will compensate each other. Since these error nullifies the impact of wrong transactions, it will not get reflected in trial balance and both sides of trial balance will have equal balance.
Error of commission – In this error, the amount is posted on the correct side but in the wrong ledger but of same category. For instance, goods sold to Ramu is recorded in the Raman account. Since, Ramu and Raman both are debtors of the company, so the entry will not be having any impact on trial but the independent ledgers of Ramu and Raman will reflect the wrong balance. Hence, this type of error is not reflected by the trial balance.
Error of Principle – Preparation of financials needs to follow certain rules of accounting, these are commonly known as fundamental of accounting. According to these rules, a transaction must be posted to the correct class of accounts. In the error of principle, the transaction is not posted to the correct account or is posted to a wrong chart, class of account. Revenue expenditure if recorded as a capital expenditure and vice versa, results in error of principle. For example, purchase of furniture is debited to the purchase account instead of furniture account, another example is repairs to vehicle debited to vehicle account instead of repairs expense account. Hence, in this error the trail balance agrees, in spite of the error.
Statement of Cash flow for Medical Supplies Pty Ltd. |
||
For the Financial Year ended on 30 June, 2016 |
||
Particulars |
Amount (in $) |
|
Cash flow from operating activities |
||
Cash received from customers |
895,000 |
|
Cash paid to suppliers |
(520,000) |
|
Payment to employees |
(325,000) |
|
Cash generated from operations |
50,000 |
|
Income taxes paid |
(75,000) |
|
Net cash flow from operating activities – (a) |
(25,000) |
|
Cash flows from investing activities |
||
Investment in buildings |
(550,000) |
|
Proceeds from sale of vehicle |
19,500 |
|
Net cash flow from investing activities – (b) |
(530,500) |
|
Cash flows from financing activities |
||
Proceeds from issue of shares |
420,000 |
|
Proceeds from long-term borrowings |
245,000 |
|
Dividend payments |
(37,500) |
|
Interest payments |
(87,500) |
|
Net cash flow from financing activities – (c) |
540,000 |
|
Net increase in cash and cash equivalents (a+b+c) |
(15,500) |
|
Cash and cash equivalents at the beginning |
70,000 |
|
Cash and cash equivalents at the end |
54,500 |