Interpretation of Financial Statements and Budgetary Control
Learning Outcome 1: Examine the context and purpose of accounting
Learning Outcome 2: Prepare basic financial statements for unincorporated and small business organisations in accordance with accounting principles, conventions and standards
Learning Outcome 3: Interpret financial statements
Learning Outcome 4: Prepare budgets for planning, control and decision making using spreadsheets
Assignment Brief
Scenario
Task 1
You have recently established your own accounting practice and have been invited to make a ‘pitch' to a potential client. In your report, your aim is to persuade the client of the value of financial & management accounting and the accounting techniques in informing decisions, maximising performance and helping to ensure long-term sustainable growth.
Your report will cover:
1 Examining the purpose and scope of accounting in complex operating environments.
2 Critically evaluating the role of accounting in informing decision making, as well as meeting stakeholder and societal needs & expectations.
3 Assessing the accounting function within the organisation in the context of regulatory and ethical constraints.
Task 2
The following balances are taken from books of ABC Co. Ltd. at the end of the first year trading on 31 December 2020.
|
Debit
|
Credit
|
|
$
|
$
|
Sales
|
|
40000
|
Purchases
|
18500
|
|
Wages and salaries
|
5100
|
|
Repairs and maintenance
|
1300
|
|
Heating and lighting
|
900
|
|
General expenses
|
1200
|
|
Insurance
|
800
|
|
Cash at bank
|
2200
|
|
Cash in hand
|
1300
|
|
Trade receivables
|
4100
|
|
Trade payables
|
|
3400
|
Premises
|
30000
|
|
Fixtures and fittings
|
10000
|
|
Motor vehicles
|
8000
|
|
Capital at 1 January 2020
|
|
52000
|
Drawings
|
12000
|
|
95400
|
95400
|
2.1 Prepare the financial statements of ABC Co. Ltd. for the first trading year, i.e. 1) a profit and loss statement (income statement) and 2) balance sheet (statement of financial position, based on the information from above trial balance.
Task 3
Ann and Ben are in partnership sharing profits and losses in the ratio 3/5:2/5, respectively. The following is their trial balance as at 30 September 20X5.
|
Debit
|
Credit
|
|
$
|
$
|
Buildings (cost $210,000)
|
160,000
|
|
Fixtures at cost
|
8,200
|
|
Provision for depreciation: Fixtures
|
|
4,200
|
Debtors
|
61,400
|
|
Creditors
|
|
26,590
|
Cash at bank
|
6,130
|
|
Stock at 30 September 20X4
|
62,740
|
|
Sales
|
|
363,111
|
Purchases
|
210,000
|
|
Carriage outwards
|
3,410
|
|
Discounts allowed
|
620
|
|
Loan interest: P Prince
|
3,900
|
|
Office expenses
|
4,760
|
|
Salaries and wages
|
57,809
|
Bad debts
|
1,632
|
Provision for doubtful debts
|
|
1,400
|
Loan from P Prince
|
65,000
|
Capitals: Ann
|
100,000
|
Ben
|
75,000
|
Current accounts: Ann
|
4,100
|
Ben
|
|
1,200
|
Drawings: Ann
|
31,800
|
Ben
|
28,200
|
|
640,601
|
640,601
|
Prepare a trading and profit and loss appropriation account for the year ended 30 September 20X5, and a balance sheet as at that date.
(a) Stock, 30 September 20X5, $74,210.
(b) Expenses to be accrued: Office Expenses $215; Wages $720.
(c) Depreciate fixtures 15 per cent on reducing balance basis, buildings $5,000.
(d) Reduce provision for doubtful debts to $1,250.
(e) Partnership salary: $30,000 to Ann. Not yet entered.
(f) Interest on drawings: Ann $900; Ben $600.
(g) Interest on capital account balances at 5 per cent.
Task 4 The following trial balance of The EFG Golf Club was extracted from the books as on 31 December 20X3:
|
Debit
|
Credit
|
|
$
|
$
|
Clubhouse
|
142,000
|
|
Equipment
|
18,600
|
|
Profits from raffles
|
|
6,508
|
Subscriptions received
|
|
183,400
|
Wages of bar staff
|
29,200
|
|
Bar stocks 1 January 20X3
|
9,400
|
|
Bar purchases and sales
|
41,300
|
84,600
|
Greenkeepers' wages
|
21,500
|
|
Golf professional's salary
|
37,000
|
|
General expenses
|
910
|
|
Cash at bank
|
3,924
|
|
Accumulated fund at 1 January 20X3
|
29,326
|
|
303,834
|
303,834
|
Notes:
(i) Bar purchases and sales were on a cash basis. Bar stocks at 31 December 20X3 were valued at $6,410.
(ii) Subscriptions paid in advance by members at 31 December 20X3 amounted to $1,870.
(iii) Provide for depreciation of equipment $2,400.
Draw up the bar trading account for the year ended 31 December 20X3.
Draw up the income and expenditure account for the year ended 31 December 20X3, and a balance sheet as at 31 December 20X3.
Task 5
Calculate and present the following financial ratios using the financial reports of XYZ Co. Ltd. (refer to page 8-10) for the years 2017 - 2019. Round all answers to 2 decimal places.
- Total cost of goods sold (COGS) ratio
- Gross profit ratio
- Net profit ratio
- Wage expense ratio
Industry average of financial ratios in profitability:
Gross profit ratio
|
70%
|
Net profit ratio
|
10%
|
Compare the performance of XYZ Co. Ltd. for the years 2017 - 2019 using the financial ratios.
Critically summarise the performance of the business over the years, as well as with reference of the above industry average financial benchmarks. Identify the limitations of using financial ratios as performance measures.
Task 6
The directors of ABC Co. Ltd. were concerned about the company's cash flow.
(i) The following sales figures are for the months of November 2020 to June 2021. The figures from January 2021 onward are estimated:
|
$
|
Actual sales:
|
|
November 2020
|
60000
|
December 2020
|
64000
|
Forecast sales:
|
|
January 2021
|
65000
|
February 2021
|
70000
|
March 2021
|
72500
|
April 2021
|
76250
|
May 2021
|
80000
|
June 2021
|
78750
|
Half of the sales are normally paid for in the month in which they occur and the customers are rewarded with a 5% cash discount. The remaining sales are paid for net in the month following the sale.
(ii) Goods are sold at a mark-up of 25% on the goods purchased one month before sale. Half of the purchases are paid for in the month of purchase and a 4% prompt settlement discount is received. The remainder is paid in full in the following month.
(iii) Wages of $12000 per month are paid in the month in which they are earned. It is expected that the wages will be increased by 10% from 1 March 2021.
(iv) Rent will cost $60000 per annum payable three monthly in advance in January, April, July and December each year.
(v) The directors have arranged a bank loan of $60000 which would be credited to company's current account in February 2021.
(vi) The half-yearly interest on 200000, 8% debentures of $1 each is due to be paid on 15 January 2021.
(vii) The ordinary dividend of $12000 for the year 2020 will be paid in February 2021.
(viii) The bank balance at 31 December 2020 is $12000.
Prepare a cash budget for the four months ending 30 April 2021. Give your answers to the nearest dollar ($).
Discuss the benefits and limitations of budgets and budgetary planning, and control for ABC Co. Ltd. Evaluate the extent to which using budgets can help to identify problems and corrective actions.
Justify budgetary control solutions and their impact on organisational decision making to ensure efficient and effective deployment of resources.
Attachment:- Accounting Principles.rar