Basic Accounting by S.A Hasib - S.E Kabir
Basic Accounting by S.A Hasib - S.E Kabir
Basic Accounting by S.A Hasib - S.E Kabir
Clulllter 2
The Rec ord ing Pro cess
Intr oduction 62 The Account 62 Dou 62 114
ble Entry Sys tem 62 Adv anta ges of Dou
64 Analysis of Transactions 64 Ocl>its b le Entr y System
and Cre dits 65 Effects of debits and
Ow ner' s Equity 66 O wne r's Drawin cred its 65 For
gs 66 Rev enu e and Expenses 66 Exp
Equation 67 Step s in the Record ing ansi on of Basic
Process 67 Source Doc ume nts 68 The
jou rna l68 Hel p or
vi
Contribution of Jo umal to RecordiJ1g Process 68 Joumalising 68 Simple and Compotmd
Entry 69 The l edgg.J 70 Posting 70 Char{ o f Accounts 71 Types of Commonly Used Accounts
71 Assets Accow1ts 71 liabilities AccOW1ts 73 Owner's Equity Accounts 74 Operating cycle
o f business 75 1l1e Trial Balance 89 Main purpose of Tria l Balance 90 Limitations of Trial
Balance 90 Errors that cannot be d etected by trial balance 90 Difference Between Balance
Sheet and Trial Balance 91 Locating Errors 92 Correcting Errors 91 Self Test 105 Questions
106l3rief Exercise 107 Exercise 108
Chnptt>r 3
The Adjusting Process . 115- 163
Introduction lli!i, Ae.c,Qw_Jijh_,.g p~riod 115 Revenue recognition and matching principle 116
Cash basis accoW1ti.ng. versus Accrual basis accounting 116 The Adjustment Process 118
Types of Adjus\irtg" Entries l'L9. PreP.aJ'meJll~ 120 Adjusting entries for prepayments 120
Prepaid Expenses 120 Jtiumal En try 1'21 Suppiies 121 Re11t prepaid 122 Insurance 122
Depreciation 1.23 Need for Depreciation Adjustment 123 Statement Presentation 124
Unearned Revenues ~25 Adjttsting Entriep for A,cc(Ua]~ 126 ,Aci;roea RC¥enues 126 Accrued
Expenses 127 Accrued Interest 127 Accrued Salaries 128 Summary of Basic Relationship 129
AJtcma tive treatment of pr~paid expenses and Wlearned revenues 130 Prepaid expenses 130
Unearned Revenues"l\31 An Adjt1sted Tri al Balan& 140 Tl\e lmportanc;e Cif AC:Ijustrnents in
Accounting 141 Princi_P.al _Situations Reqlliring Adjustments 141 Self Test 152 Questions 153
Brief Exercise 153 Exercise '154
Chapter4
Completion of the Accounting Cydes 164-187
·Introduction 164 AccoW1ting Cycle 164 Analysing Business Transactions 164 Joumalising the
Transactions 165 Posting tq -Ledger Accounts 165 Preparing a Trial Balance 165 }onmalising
and Post Adjusting Entries 165 Pr.eparing an Adj\!sted T~ial Balance 1651'reparmg Financia l
Statements 166 ]ournalising and Post Closing Entries 1.66 Preparing a Post closing Tria l
Balance 166 Steps ill [email protected] at a glance 166 [r/;Je Work Shee t 167 Steps in preparing
a work sheet 168 Closing the Books..168 Preparing f0r GfosiJ1g E'ntries 169 Required Closing
Entries 170 Closing the Rev.equ~ccou~1ts I? In£ome Summary 1.70 Closing the Expe11se
Accow1ts to the lncome Summary 1.:70 i::;losing' ilie Income Summary Account to the Capital
Account 17i Closing the withdrawal Accotmt fo the capital Account 171 The Accounts after
closing 171 The Post-closing Trial Balance 171 Alternative Entries to close books 173
Reversing Entries 179 Correcting Entries 181 Self Test 183 Questions 183 Exercise 184
ChapterS ·
AccountiJ.1g For Merchandising Operations 188- 288
Introduction 188 Difference between service en terprises and merchandise concerns 188
Operating cycles 189Revenue from sales 189 Gross sales 189 hwoice 190 Determining Gross
sales when there are trade discollilt 191 Purpose o f trade discount 191 Recording deduction •
from gross sale 191 Sal es discounts 192 Sales Return and allowances 193 Income Statement
showing sales discounts and returns and a.llowa.nces 194 Methods of recording sales and
L
vii
purchases whe n a b usiness grants cash discount 194 Purchase discount 195 Recording
I process of credit card sale 197 Recording process o f Value Added Tax {VAT) 198 Cost of
Goods Sold 200 Cost of Goods Purchased 203 Purchases of goods {merchandise) 203
Deductions from purchases 204 Purchase discounts 204 Purchase Return and Allowances 204
Transportation Cost 205 Responsib ility of transportation cost a nd risk in transit 207 Debit
Note and Credit Note 208 Merch<mdise inventory system 209 Perpetual inventory system 209
Advantages of perpetual inventory system 218 Adjusting inventory based on a physical
count 218 Special point on inventory losses/ damages 220 periodic inventory system 221
Special features of periQtlic invet110ry system abou t inventory losses 222 Differences between
perpetua l and pe~iodk' inventory system 223 Inventory errors and its effect on the income
statement 224 Special items for merchandise organisation 231 Bad Debt expenses 231 Special
Journals for merchand ise concerns 240 Maintaini ng a separate account for each credit
customer 241 Maintaining a separate record for each account payable 243 lllcome Statement
Presentati on 2!16 Closing entries (or merchand ising organisations 264 Self Test 277 Questions
278 Short Exercise 279 Exercise 280
Cllnpter 6
WorkSh eet 289 386
lntroducti on289 Purpose'/Advant.1ges of wo•·k sheef289 Format usea to pn!pare work sheet
190 Types of work sheet 290 Preparing work sheet 291 Work sheet for Merchandise concern
303 Preparing financial statement from work sheet 313 Questions 365 Exercise 365
Chapter 7
Financia l Stateme nt 387- 498
Introducti on 387 Elements of Financial Statement 387 Compone nts of Financial Statement
388 Income Statement 388 Pwpose of Income Statement 389 Content of the Income Statement
389 Pom1 of the Income Statement 391 Statement of Owner's Equity 395 Balance Sheet 397
Classification of Assets and Liabilities 397 Advantages of the balance sheet 402 Limitation of
balance sheet 402 Statement o f cash flows 403 FinaX1ciaJ Statemen t of joint stock company 443
Schedule Xl. Part !- Balance Sheet (Horizontal Form) 445 Balance Sheet {Vertical Form) 454
Schedule Xl, Part U- Requirements as to Profit and Loss Accottnt 455 Self Test 466 Questions
466 Short Exercise 467 Exercise 468
Cilnpter 8
Cash Flow Stateme nt 499-551
Introduction 499 Uses of Cash Flow Statement 499 Sections of the cash flow sta tement 499
Operating activities 500 IJwesling activities 500 Financing activities 500 Non·cash financing
and investing events 500 Determination and ana lysis of cash flows from operating activities
501 Ca uses of addilions and deduction to net profit 506 Determination and analysis of cash
flows from investing activities 510 Determination and analysis of cash flows from financing
activi ties 511 Cash inflows and o utflows at a glance 513 Flow chart of a cash flow 513
Sbtement of cash flow format of three sections together 515 Questions 538 Exercise 539
viii
\ Cflllpter 9
Rectification of Errors 552- 593
Introduction 552 TYPeS of Errors 552 Errors of omission 552 Ermrs of commission 553 When
errors ma.y be discovered <md rectified 553 Procedure ior correcting errors 554 Rectification
of errors before the preparatioJt o f trial balance 554 Rectification of errors after the
preparation of the trial balance but before the preparatiOll of financial statements 556
Rectification of errors after the preparation of financial statements 557 Self test 586 Ques tiol1S
587 Short Exercise 58'Z· fix~rcise 588
Chapter 10
Control of Cash.. 591i- 648
introduction 594 intemal ContJ;ol of C<1~1\ 594 Features of a system of cash conh·ol 595
Double record of'cash 596 rDll)rest system of petty cash fimd 59tiUse of a Bank 598 Making
Ba11k Deposits 599~>\lriting cheques 599 Ban~ statement 599 Debit Memorandum 599 C redit
MemoraJtdum 600 :ReeiprOGa l relatiOn M Cash Book and Bank' Account 600 Reconciling the
Bank Accou11t 600 Ne~d. for Bru~Re,cc;mciliation Statement 600 Causes of difference between
casl1 book and bank •pa$5 !Jeok balanees :G01.Items arising .;iue to time 'l;lg 601 Transaction
within brulk 604 Errors 605 Recoflciliation p rocedure. 605 Forms of Reconciliation Statement
606 Corrected/adjusted ca$1) billllpce mei):lod,6ii6 Balapce to balance meU1od of reconciliation
statemeJtt 608 Amended cash method 610 Four c0hunn recontiliati<m statement 611
Questions 635 Short Exercise 635 Exercise 636
Chapter 11
Accounting Iniormation System 649 692
introduction 649 The .Sub-s ystems of an Accounting in!armation System 649 PriPciples. of
Accounting information Sys;tem 650 E'as~ l;>enefit J?rinciple 650 Corttrol principle 650
Compatibility principle 650 Useful outpqt 651 'Flexioility; p£inciple 651 Developing
Accotmting InformatiOJt System. 651 ~lanuai,.Acco!mting System 652 Special Journals and
Subsidiary Ledger 652 Special Joumals 6.52' Ad,..antages ·o£ special joumals 653 Subsidiary
l edgers 654 Advantages of subsidiary ledgers 654 Types of special journals 656 Sales journal
656 Advantages of the sales journal 658 Cash Receipt journal 658 )ournalising cash receipt
transactions 659 'l11e posting of the Cash Receipts Journal 650 Purchase journal 662 Cash
payments journal 666 General journal 667 Flexibility of sp ecial purpose journal 667 Sales
Return and Allowance ]oumal 667 Pu~chase Return and Allowance Journal 668 Electronic
Accountillg System 680 Computers 680 Computers store information in two ways 680
Hardware 681 Software 681 Data processing m e thod 682 Batch processmg 682 On-line
p rocessiJ1g 682 CompariJ1g manual and electronic system 683 Self Test 683 Questions 684
Brief Exercise 685 Exercise 686
L
· Cha pte r 7
FINANCIAL STA TEM ENT
XXX XXX
Less : Freight out (if included in total sales while invoicing) xxxxxx
Net sales xxxxxx
{b) Cost of goods sold: When merchandise is acquired from outside for reselling. the costs
of goods relating to sales of the period must be determined. The cost of goods relating sales for a
specific period of time is known as cost ofgoods sold. The cost of goods sold can be determined at
the end of an accounting period or each time sale occurs. If a firm uses periodic inventory system,
the firm determines cost of goods only at the end of an accounting period.
Accounting procedure to determine cost of goods sold at the end of an accounting period is as
follows:
1st Determine cost of goods purchased. Cost of goods purchased = Invoice price of goods ·
purchased- (Purchase discount + Purchase returns and allowances) + Freight or
other transportation costs incurred by the purchaser to ship the goods from the
supplier to the purchaser's place of business.
2nd Add beginning inventory with cost of goods purchased. This total is called goods
available for sale.
3rd Deduct ending inventory from goods available for sale and the result is cost of
goods sold.
Cost of goods sold is reported in income statement as under :
Beginning inventory xxxxxxxx
Add Cost of goods purchased :
Purchases (excluding Vat if included in total purchase) xxxxxx
Less Purchases discount xxxx
Purchases return and allowances XXX xxxxx
Net purchases xxxxxxxx
Add Freight-in/Transportation-in xxxxxxxx
Cost of goods purchased xxxxxx
Cost of goods available for sale xxxxxx
Less Ending mventory xxxxxx
Cost of goods sold XX XXX X
(c) Operating expenses :The expenses incurred to perform the business acti_v ities are
operating expenses. The operating expenses may be classified under any desired number of
headings and subheadings. But it is usually satisfactory to subdivide operating expenses into
two categories. They are (i) general and administrative expenses and (ii) Selling and
distribution expenses.
FINANCIAL STATEMENT
LUSTIVoTION 7'Z
Presented beloh• is i.ncome statement lnform11tio n related to Pubali Corporation for the yeilr ended
:«ember 31. 2002
n. Tk
Olfkor's salaries 39.000 Purchase dis<ounts 10,000
Drpr«iorion expenses bllilding 28.500 Pu rcha$es return 23.000
Offtoo suppUes expenses 9.500 Inventory (boginning) 1.20.000
Inv•ntory {ending) 1.37.000 $..lles rerum and aUowAn~ 30.000
Purchases 6,00,000 Store supplies expenses •),000
Sale'S 9·,30,000 Sales .saJaril'S 7 1.000 M
Transportation-in 14,000 Depreciation expe:n:,c~toru c.oquipments 18.000
~~ rrtd:
Tk. Tk.
Retained earnings 1 / 1 /'02
32.45.00 0
Correctio n of error, net of tax (if any)
(23,000)
Adjusted balance of retainei:l earnings
32.22,000
Add Net income
16.78.00 0 49.00.00 0
Less Dividend declared :
Preference share
90,000
Ordinary share
3.20.000
4.10.000
Retained earnings. Decembe r 31. 2002
44,90.00 0
FINANCIAL STATE MeNT 397
BALA NCE SHEE T
The financial statem ent designed to show the assets. liabilities and owner
's equity of the
business at the end of the period covere d by the income statement is
called balance sheet. The
balance sheet provides inform ation about a business's assets. liabilit
ies and equity and their
relationship to each other at a particular point of time. It provid es a
list of econom ic resources
(i.e. assets) that the business has available for its operating activities.
In addition. it display s
the claims on those resources. When a business presents curren t and non-cu
rrent assets. curren t
and non-current liabilities and equities as separa te classifications on
the face of the balance
sheet. the balance sheet is called a classified balance sheet.
A summ ary form of a classified balance sheet is as follows :
ABC COMPAt'IY
Balance Sheet
.
As on Decf!Dlbtr 31 2002
Assets liabilit ies and owner·s equity
Current assets Curren t liabilities
Non-current assets: Long·t tnn liabilities
Tangib le assets/ Plant assets
Owner's equity .
lntnngible assets
Fictitious assets/ other as.o;ets
ASS ETS
Assets are economic: resources controlled by the business as a result of
past events and from
those expected to benefi t future activities. Many assets. for examp
le. proper ty. plant and
eq uipme n t. buildin gs have a physica l form . However. physical form
is not necess ary to the
existence of an asset. for example patent . trade marks a,nd copyri
ghts are assets if future
economic benefits are expected to flow from them to the business and
if they are controlled by
the business.
Assets are classified into two major groups . They are (a) Curren t assets
(b) Non-current
assets.
Curren t assets: An asset should be classified as a current asset when:
(i) It is expected to be realised in. or is held for sale or consumption
in. the normal
course of the business's operating cycle or
(ii) It is held primarily for trading purposes or for the short-term
and expected to be
realised within twelve months of the balance sheet date or
(iii) It is cash and cash equivalent that is not Iestricted in use.
398 BASIC ACCOUNTING
Accordingly current assets may be defined as cash and other assets that may reasonably
be expected to be realised in cash or sold or used up usually within a year or less of the balance
sheet date. through the normal operation of the business. Current assets also include inventories
and trade receivables that are sold. consumed and realised as part of normal operating cycle •
even when they are not expected to_be realised within twelve month of the balance sheet date.
Example of current assets is cash. cash at bank. notes receivable. accounts receivable. supplies.
prepaid ex penses. inventories {finished goods , work-in-pr ocess. material). marketab le
securities If expected to be realised within one year of balance sheet date. Classification of
current assets is necessary to assessing the business's ability to pay its short-term debt.
Non-Curre nt assets : All other assets that are not to be included in current assets are
classified as non·current assets. Non-Current assets may be classified into three groups such as
(i) Tangible assets
(ii) Intangible assets and
(iii) Fictitious assets
Tmrgible assets: Assets that have physical form. long lived. and are used to produce or
sell of goods and services and not intended for sale are called tangible assets. Tangible assets
include land. building. plant assets. furniture. motor vehicles. office equipment etc. Tangible
assets are alternately titled as plant assets. fixed assets or property. plant and equipment. We
like to use these types of assets in balance sheet as tangible assets.
Intangible assets : Assets that are invisible {have no physical form) but futu re economic
benefits are expected to flow from them to the business and if they are controlled by the business
are called intangible assets. Their value comes from the privileges or rights granted to or held
by owner. Examples of such assets are goodwill. patents. trade marks. copyrights and
franchises.
Fictitio11s assets : Assets that are invisible (have no physical form) and ownership of
which is not transferable to others or of which past sacrifice is to be matched with fu ture
period earning are called fictitious assets. These types of assets include preliminary expenses.
underwriter commission. discount on issue of share and debenture. These also include deferred
revenue expenditure . Many accountants feel better to classify fictitious assets as other assets
and it is last asset classification in balance sheet. We shall also use other asset classification in
a few Illustrations .
However. all businesses do not use same classification of assets. Altemately assets are
classified as :
(a) Current assets.
(b) Investment.
(c) Plant assets or plant and equipment,
(d) Intangible assets and
(e) Fictitious assets.
FINANCIAL STATEMENT 399
Investmen ts : Investment in shares, debentures, bonds, Govt. securities the conversion of
which into cash is not expected within one of balance sheet date fall into this classification.
Also such long lived assets like land held for future expansion but not now being used in the
business activities appear in this section.
Plant assets/pla nt and eq"uipment : Earlier, we described pla.n t assets as tangible long
lived assets that are used to produce or to sell goods and services and not intended for sale.
LIABILIT IES
Liabilities are economic obligation of the business to non-owners. These arise from past
events, the settlement of which is expected to result in an outflow from the business of resources
embodying economic benefits. The liabilities are classified into two major groups. such as current
liabilities and long term liabilities. There is another type of liability called contingen t
liability that is Mt a direct element of balance sheet.
Cttrre11t liabilities : Obligations due to be paid or liquidated within twelve months of
balance sheet date, through the normal operation of the business. are called current liabilities.
Examples of current liabilities are accounts payable, notes payable, wages payable. salaries
payable, tax payable, dividend payable, interest paya ble , unearned revenues. Also, any
portion of long term liability due to be paid within twelve months of balance sheet date is a
current liability. Paying out current assets normally satisfies current liabilities.
Long tenn liabilities : Liabilities payable after twelve months of balance sheet date is
classified as long term liabilities. Long term liabilities include mortgage payable, bonds
payable, long-term notes payable. Employees provident fund, Employees savings fund etc.
OWNER'S EQUITY
The format of equity section of the balance sheet depends on whether the enterprise is a
single proprietorship, a partnership or a joint stock company.
Single proprietorship : If a business is a single proprietorship. the equity section consists
of a single line showing the owner's equity as of the balance sheet date.
Partnersh ip :·If a bus iness is organised as a parlnership, separate equity accounts are used
~or each partner. The balance sheet shows the equity of each partner in a fomiat like this
:
Partner's Equity
Tk.
Akber 2.30.000
Humayun 4,60,000
jahangi r 2,00,000
Total partner's equity 8,90,000
400 BASIC ACCOUNTING
Joint stock company : Company's total owner's (Shareholder's) equity is divided into
paid in capital and retained earnings. Paid in capita l is created by shareholder s' investment s
and retained earnings are created by the company's profitable activities ..The components of
owner's equity are usuaUy shpwn on a, balance sheet like this:
Owner's Equity
Tk.
Paid capital- Equity share 50.00.000
Retained earnings 12.50.000
Total owner's equity 62:501000
Contingent liabilities
Some events. such as lawsuit or claims by customers for damages or defective goods or
services may affect the business negatively. However. in some cases the actual events that
create the specific losses have not occurred at the end of accounting period, such as a judgement
for lawsuit that is filed but not settled. These potential losses are called contingent liabilities.
which J:epresent events that could create negative financial results for a business at some future
point. Businesses must actually record losses when the related ev~nt is considered probable and
when the business can estimate its monetary effect on the financial statements.
Even when business cannot estimate the impact of the events or whether the likelihood of
such events is less than probable. they must disclose the existence of contingent liabilities as
part of the notes that accompany the balance sheet.
(1) Acco~tnt form balance sheet : A balance sheet that places the liabilities and owner's
equity to the right of the assets is called account form balance sheet. According to the Company
Act 1994 of Bangladesh liabilities and owner's equity should be placed to the left of the assets.
(ii) Report form balance sheet : A balance sheet that places the assets above the
liabilities and owner's equity is caUed report form balance sheet.
FINANCIAL STATEMENT 401
Both forms of Balance sheet are p resented below :
(i) Account form balance sheet
Contd.......
Basic ACCOII!llillg - 51
402 BASIC ACCOUNTING
Adjustments ;
1. Depreciation on building ror U\c month Tk. 2.000
2.. Accrued sa.Jaries at the end of the month ar~ Tk. 1.000
Rtquired:
(a) Prepare om l.ncome statement for the month ended October 31, '02
(b) Prepare il ste'ltcment of owncr'5 ~quity /or the month ended October '31, "02.
(c) Prep•rc o balance •h ..t •• of October 31.'02.
SOLUliON:
(.) Working ;
S.1larles expenses for the month :
S.1loriCll paid Tk. 27.000
Md Accrued Tk 1.000
Sal&rios e><penS<S Tk 18.000
BASIC ACCOUNTING
Amount Amollnt
Tk. Tk.
Service "'~·\•e-nuc 81.000
l..t•ss:
Salarie$ expenses 2B.OOO
O.,pre<iotion 2.000
Misc. •xpcnses 8.000
38.000
Net income
43,000
A1nount
n
Mr. SW!or C.pital 3.66.000
lldd Net income lor Octol><>r 43.000
Total 4.09.000
t.Ls.s Ora winS" 7.000
Mr. Sil<der. Capital October 31.'02
4.02.000
Adju$tments :
(a) Expiz<d i.nsurance Tk. SOO.
(b) Unused supplies invenooryTk. 5.100.
(c) Eslim.>leddeprodationo l oquipmen!Tk. 1.300.
(d) Salaries earn«! but nol paid Tk. 500.
Rtquirtd'
(I) Income statement lor the yeor ended De<ernber 31 . 2002.
(2) .Jlolonce sheet os on Don>mbcr 31 . 2002.
SOLUTION:
(1) AUTO SERVJCE CENTRE
Income Statcmtnt
For the yeuendtd D«tmbcr 31,2001
ARNOLD COMPAN Y
Trial Bah.n(t
Ot<emb~r 31, 2002
ILLUSTRATION 7"6
The un.\djusted tri.tl b•l•~ of Mottir Pool Parlour as of Do<ember 31. 2002 follows :
MONIR POOL PARLOUR
Unadjusted Tri,d B•1ance
December 31 2002
N~tmt o( ~ccounts Dtbll Credit
Tk. Tk.
Cil5h 11,000
Supplies 4.500
Equipment 1.50.000
Accumula.tOO deprrda tion~uipment 15.000
Une•nwd memb«ship (.., 2MOO
Notes payable 50.000
Monffs capital 58.250
Monir's withdraw.,L~
30.000
Fees received 90,000
Salaries expenses 38.000
IntcH."St expenses 3,750
Total 2,37,250 2,37,250
Addition•l da·b..:
(a) As of December 31. tmployce< have earned Tk. 800 but unpaid.
(b) The cost olsupplks on hand at Do<ember 31 is Tk. 1.800.
(c) ihe amount of unrecorded accrued interest at Dlumb<"r 31 is Tk. 1.250.
(d) An analysi~ of the uncam~ membership fees show" that Tk. \6,000 remains uncamed ac Dccen"tbc-r 31.
(e) In addition to the membership fees included in the revenue a«<Wlt balance. the company has earned
another Tk. 12,000 in fees that wUJ be coUected on January 211
(f) Depre<:ialion expense lor the ye.lr is Tk. 15,000.
Rtquired:
1. Ptep.u'C income stat(.'ment :md Jtatement of owner's. ~uity for the year ended Decernb<!r 31.
2. Prepare balan« shtoet as on that date.
sournoN :
(1) MONIR POOL PARLOUR
lnrome St.alem~nt
For the yur ended Dec~mber 31. %002.
' Amount Amount
Tk Tk
Fees earned :
Re<:oived during 1M period 90.000
Unearned fl!eS rtetived (24,000 - 16.000) 8.000
Fees eamtd but not r«eived u~ 1. 10.000
l..tss Operating expensn : ' ~
Salaries expenso (38.000 + 800) 38.800
Supplies expc""'-" (4.SOIJ- 1,800) 2,700
Interest cxpens.. (3,750 + 1,250) 5.000
Depreciation C"xpcAA'S ' ]~.!ll!Q 6 1,500
NetJncomt ' 1a.~2g
,..
!
Amou nt Amount
Auet s Amou nt Amou nt
Tk. Tk. Li ~ bilities
Tk. Tk.
Curre nt assets :
Cune nt liobiliijes:
Cash 11 .000
1:: Acau od intere st 1.25()
Suppli<s 1.800 un.Am<'d r... 16.000
rees receivable 12.00 0 Ur>paUI ~L>nes
I· Equip ment 1.50.000
24.80 0 800
18050
Notes payob le
Accumulated depreciation 50.000
l'i JO.OOO 1, 20,000 Owne r's equity :
Capit al 58.250
I} Add Profit 48.500
Total 1.06.7 50
I:! ': Lns Withdrawals
JO.OOO 76.750
ToW Ass~b
~
TotAl Liiibilitie:s 1 .. . 11M
N et Income
55.350
FINANCIAL STATEMENT 411
2. NlJRPUR COMPANY
Bal•ncc Shret a5 a.t 30th june 2002
Amount Amount Amount
Tk. Tk. Tk.
Asut.s
Curr~n t ustts :
c..h 30.000
Accounts Rf<el\'lble
1.00.000
Offiw supplies ill hand
800
Un~xpired lnsurancoe 400
Ending Inventory 61 .000 1.92.200
Fixed Assets :
Fumitu.re \,20,000 •
Ltss Ac:cumW.tl!d Depreciation
Office eqwpnwnt
6.!1!!!! 1.14.000
82,000
Ltss Acrumulatl!d O.pretiation 8200 73.800 1.87.800
TotAl assets 3,80,000
Liabilities and o wn.er' s tquity
Curnnt liabilities :
Accounts payable fll<. 36.000 + Tk. 1.500 Un.Oill<cl putcllase) 37.500
Nares payablt 6.000
Salaries payable
1.600
Rent payable
Owner's equJty : l .li!l!l 46.700
Capital
Add Net Profit 2.80.000
~s ~~2
3.35.350
Ltss Withclraw•ls (1 ,800 ~ 250) 2,050 3.33.300
TotaJ liabiUtid and owner's equity
3.80.000
ILLUSTRAT ION 7'8
Ihelollowin g balanceoarc tak<n &om the books of o<rounll oiSurma Lld. on30lh)une . 2004 :
SURMA LTD.
8Aianot Shttl Aut 30th )unt, 2004
N.unt: of .c:counts Debit Credit.
Tk. Tk.
A«<unts Receivable 29.000
Purchases 81 .000
Allowo~nce foz Doubtful Accounts
16.000
-
lnventories
6.000
FUJ'T\iture _ '"]0,000
Accumulated Depredatlon- Fumitutc
4.000
Builclin~.
- 1.40.000
Acromulate d O.pn.'Ciatio n-Builclings
Cash 30.000
2.000
Bad debts• -
Salaries and Allowan«S
-- . -ti.OOO
20.000
r~·&~
4.000
Rent, Rates ond Tax..
' 6.0QO
Sales1ncn's Sollaries. - 2.000
FreJ!ht In 7.000
Oi •dend 15.000
Sil<s . 2.00.000
lntt:rest income
Bonds r•yable . 1.000
10.000
Capita 60,000 .
Rclllin«i Earning,;. Juno 30, 2003
7.000
Tot&!
31281222: la'l8a!!2
-
412 BASIC ACCOUNTING
Adjustments on June 30. 2()().1 .m .-.quire<! .. follows :
(i) 1m•enlory on hand is n. 10.000.
(ii) (kpr<'ciation on fumitu~ is to be 10% a year.
(lii) Buildings are depreciated@ 5% per year.
(iv) The allowance rordoubtlul accounts is to·bt> l.ncn•asl'Cl to a b•lanceofTk. 19,000.
(v) Accrued salaries Tk. 2.000.
(vi) Accru ed inte.rcst o n bond5 Tk. 1.000.
(vii) Accrued selling cxpcnsl.'5 Tk. 1.500.
(viii) Income taxes are estirruucd to b~ SQ't., of the Lncome before income taxes.
Rt'lu{,d :
1' 2.1. Prepare a multip"' step ln<ome Slatement.
Prepare a BalaJ>tt 51\eel
SOLUTION:
1. SURMA LTD.
lncomt Stat(ment
For the year en ded Junt 30, 2.004
SURMA LTD.
BAlance Sheet
Asonjune30 200~
Cash 2.000
Account receivable 29.000
LGu Allowance for doubtful Ac;count 19.000 10.000
Ending Inventory 10.000
Total current assets 22.000
f.lxod A•sets :
Furniture 10.000
'-'" Accumul•tod dep.- Furnituro (4.000 + 1.000) 5.000 5.000
Buildjngs J.W,OOO
1.m A«utftulated dep.-Build.ing (30.000 + 7.000) 37.000 1.03.000
l.OS.OOO
Total a.ssrts 1.30.000
lLUIST.ItATION 1"9
1lu: (k(rtnb« 3 1, 2001, ~tl'ld uf U.e :.nnu;,l•~vuntins JXflod b'loJ b:t bnce of tlw tedpr at MJ11mud
~.
Jr,tAJfMUO STORE
.
Soorw IIR' as
T.Ca l kll111n
-
N1111t of AuvuniJ
c..h
A.c'fW~· mm-.wc 1.(16.,0110
Mf'tt~ndlst ln'' t'tlttny 3.UO.OOO
l'ut'(:h.a~
•J.1.11).00U
J)r~pakt Ww.a.nn-
lS.OOO
Sto~~t f'CIWJ!®:ftl Ut.DOO
"'"'-"'t(d ~~ !Aott ~ 1.11.000
A~VIWI.t. ~y,a,blr
1,9(1,CltiO
M11hmud. Caph~tl ?.00.(1111)
Mnkmud, Or.t..,lnW' 2.21.J,UUI>
s."" ii.JO.CXI&
~t\'tllmf...cl .....~
I,SO,.ooct
Sale. diac'cll.anl n.wo
P••r<'Ntli f1:JU"1 •1\11 t llnwlln~-o 1.00,(1110
l'mth,un d iiWO\utl
flflll~l'lt>ll\ t,U.OOO ~·"""
Frt~to<>ut-
Ach~f'qlmM'l
- - --
Rrnl~n~~ 2.0UOO
5AIIIrk1i o:'llpc:1Utll 3,9S,tl00
C.twr~l "'"P'ltuel' 1.".000
Val t\lfffnC ii(((Jwd
TOO>!
Addlllcl,ulln(omu.tloft :
(A) Mttdumdh e ln\'l!nmt"y ~n h4Jid at Orctrl\bfif :n,
is T"- :1 ,9~.000
(b) )•ht1th.al'dlse bIn b•rvlt • I ()re.:tocnln:r l\, tOIICinj; Tk. S,OOO, whi<i'l wu shlpp.d
by .1 •upp~' Wld,c.r the
"'"""' f.O.a d\ippitw Jdat oU~G ~ .. ~but not lndudcd m m.s~nc ~ ·~·
(d IM•r~ecpi..~durtln$tlw period U.l\; 20JIOO
(d ) Sollrb "<'Cf11ed but nQI JW'fd l't.lO,OOO
(d Ul:pr«i.t.lion ~NnW. 11 ~ clt.trf;M dm1J111 tlw pcri!ld "''"' 'fk, IIO,OOO
(f) Cf1Wr11l t'.XpcNC:II ind•Nit'fk. IS.OCO for \llllltiw, ~ h: tobt tR• I~ u sdUI'IJ
._......,, t')Cpt~.
'""'
"" SalMi tr.lun' lind •llow.11n m
Sall.'11 diMnunl ··~::
48.30.00 0
2,22.000
I( 1)
Nt1.S.In
CD~ of Coeds sold :
..........
lm'Ml0 '11t ISl J•nt~o~ry
3.<10.0011
Pt•r<tu•l e
33. 11>.000
Fti!l&l'lt•ln I.'U.UIXJ
31.32.000
Uu Pwdloe m.."' Mid -~
l'tml\l.<(' DIM'Ount L~:: l .li4.001}
3',65.1100
lt..e.) lnvf'ntoey •13ht Otccmb.rt (.'J.CJSlA1 • ,,000)
-4,00.UOU
c:... .~ .........
J l~
CMIIL' PrOf'!!
14.40.000
(~) 01~1:t111in~ 1111rmM'1- I
~~~~"IS 111~ follalribmltm 1
Fr•~ht>UuC
MvfliiWc "·"""
(4)
UdbDMMI~
lt.duW\I•It.atlvc.llf\d p.~twt•l"J(pill'l.~ I
·~:::: 1.4$.000
I!Attll f ll p.t111o
2.00,001)
s..t.Mn:~
l.'K.OOO
(.) ACttul'd Writl JI.OOO 4. .0S.ooo
1-l
C'ot"l'llll ll lpcTIIod
Ulili!W fll'pM~
r.s.ooa
15.000 l .$0.000
bllr.Jn t• ••
o..w-..."'1""" '
,..!'lift ,....,.
~
...cxo
Tt>l;11 npt'f"li"& f'Xpi'ltit'll'
Net Jnco!M
MAHM UOS'IO kf
Own.rr' s E1111111 Sta.tnt• AI
.
for tbt yur mdtd 31~1 ()ecll'tt'lb n 2001
Tl<. n. '
).W.w. i, apib.l
9JXl,(111D
A44 Nt11Mo mt foe the yen
l ..O.ooo
1l.4G.noo
~f }.-t.lunm.l. 0 Qwln3J:
2.10.000
Owner'• «!.~~!
IO.lii.OUD
- --
4!6 BASIC ACCO\]NTJNG
:)1AHMt10 STOR!
B.tl,jl.fU. ShHI
As "t31llt Ocumftt 1G01
'""'
_....,.....
~krd\.tlldiM' hl\'('11~
r/
P«"r•id 1N~o~rtf!Ce
(-} llu.u.tnl'e ~j)ftlj4!
TOU+I <'l.lfrt'l'ol ••t\
.Fh.t'd~ :
SW,.\'~uJpmtt~l
()'It' 1\«umu~tnl Dc-p. (1.70,1100 • 80.0001
TCittl Antll
l.l.tbiUUu a11d own••' • t q ul ty
(un~l'll ll.tblll tl~'tl t
Al"\V.Uttt .,..t11bW
s,,l.u'"-rllyoiblu
V" 'ltm,.\t .ti!OOUIU
1"oMt tm,..l\tll\bllltll'!l
M1tlmu.l' t C•pUotol
l'Olal tl.tbiUtiu .tl'ld &IIN!tt' • '"lllh}'
ILUIS'J'ItAnoN 7 'lt
AI llw md cd dw ~ J"(riod of~ ~u.J Sluorf!l- )I ~t l(I(J'J. lhf loOowln&
llppt'"Jft'd D ,... ol tli trW"'~
e«<P.
DIANA DEPARTML"''TAL STOilU
Tri.t ll•llnff
~.... ...-..
..-;
At 11 Ot<t.,.b" Jl, 100L
Ml_.
,,.
UII04j.W
""1-
A«OUitllfo ~flllolt
"'·
7fi,JOO
,~
--
l'ftl)IJo.IIAWI~
"""'
l'lh"'"~t:•f!IWI
J\.nQil
l 116 ,W II l.10.60t r orpe11y 1.\U~pt!!~M
'Moilll
i .fOO
Coal of r;vW,,..,\ 1 ~ . l l ,7llll ~ . U,70t l"ffli'""'Y I.:.K t»yalllt ..&,100
llo:f!M:I.lllen ~pen.-O~till; - JO.~OO 5~ Mlllri" 76.000 70.000
'Dq!milltlvn "....,...-r.lult"''~'lll - 1:qoD
~·""'
6,!1J ,DIID 6,111,0011
flLIIU.. t)r~W--11 1 11.000 u.ooo ~ QCI!IIIIImilll\ I 1.000 IS.SOO
.............
~-~"'~
I,IG,Illltl
-
1,111.000
I'..tOO
~t'll~p.lyJbiC
~ murn .,.;&.t.Dow~
-
•.ooo .....
4.!00
(I) Pll"JMrt ).1iiJtipHt~p inmfl'llf' !it.llf'Met'll. uwnct'J: rqllity~tafe:ne-nt ~nd 1 $,~1.ftf.d b1krla- ~<brfot
(2) l~ltna.hst thl! .dlu.-ri"$ rntrl~ tbilt "'eno made"
SOI.U'I'ION:
Ill NdS•Id ;
S.l"
·--· ·-· .........
r~ n. l~
6.211.<100
!=i.alr!i r~um Mld o~:l.kmll liA:t:l li,21),1)(11l
Ill Ct~•l u f &OO<b .old I '·""' _!. 12.100
C"--VNi* 21.7.300
'I ~11"'1 ~·~.M't !
Drprf'dotrion "' f'qulpl'l\('l\1 1),)00
II'OIIIIIIWt' ~~~· (7.100 IC 1<1"'1 •U2U •
!j,1l~ ~l:ti'M'tl 1(.,0(16
UcUI!k" ullpm'lt:l (II .OIIOw MY~) &,6(1(1
& In ~o'Ofl\lnlMIAll\
-
t\,:\!;51
f$11N11lltwo.pnw:oa I, IS.72tl
Ill AdMJ!'btntJ~ It &tMr.t .,,.f\tof't I
.,.,............
Vlihlif!J(II,f!MI( 4CI'l')
..... ICUM
•UClO
J1u1~f111"11» O:),l>Cf\"-'11 (7,lil'llh ol0')(.)
2.&!111
OfA(t 1\1\l,lrlc!l \')I;P~•uw ~).1)01\
rrl'lj'lllrl)'l.lli
~
To~,~ol~ll t'.II'JS"''~ \.1.·'110 _1..7\>,200
Opdacirltllnc oav )1,100
. . .~.tilt$ Int-. («p.J
~Yli'll'ltf't~
h•iu~c "xp.
ftf"''MW ......
(11,0001 (7.000!
N~t lncom~
loii.J!IIt
&ulc .Act'4rmling- 5J
418 BASIC ACCOUNTING
-
B.rl~n Shm
.
. ......
A:J ;at )bt ~uam- 1902
.....
".....
n.
,.. ........
n.
c..,...._,.
C•"' n.ero
ActOI.Inb ltt'ftivab~ ,.,)00
I'Itp.tlid lllfl.lfltl\('('
Mt·rduro.dbe Jnn ntory
TuiAit<tutniiQokli
"'"'
"·""' 1.5U.700
Flxl.'\1 ~~~·· I 1,9(1,('11'10
tlt,lltclll\,8
Ltfl ACl'IUYI\Ilatt'li <1.-)Hecl.llkln I -l!,l!l!!
I,37,SnD
lkautpmt nt l ,ICI.liiXI
J.I'U Atct1mulatcd dupn:dolltit)n 4).111'111 (o?, IIIO 2,04,6(11)
Tot•l An•h u:s.~o .
l.l•bUIUtt ll'ld ow•t•t'~ "'tully
c~11m'lt u..t~nltl'" ,
W.ur11W(.W P"Y""" 20,00il
Ml'OIItl., ,...,...,....
11\k-tnt ,.,..~..
!'Wirffty "'" ,.,..lc
.....
,.~.:100
<.800
S.lir't~pa,.-.W.. ~
1oUI ( llflf'H ~!~Mt 1.16..141
,..,.'""'~
. ......" 1"1- ~roo--
""""'' ..,...,.
......
1.1&.7110
T•t•lll•lllllldt:t 111'141 ,.._'ntl"'t .,q,11ity l.SS,l410
111
'lL
II) ~r«'l11~(•1'1111ipct1lil._ i Uuildlnt;)
A..:t:tll lllll.l«< ,1~1\'l!iA.I iOn (llull..i!l'!~)
"
IQ,.I(II'I
l l),fi)'J
II) f.IC'j)l crl~ 1Wlt'l cr,;prnli¢!.-(cquipi'Rff!t) 1~,XIO
A~\~\IUIII.IIIIttl df[!t~illltol'l (!:!)tll(!tf~J.>J'II) U,JO~
(;) h'l~uliUifll fll(Jirn~ ?,2(11)
('R'J)Aiol ll'lloiUIIIl~lii 7,200
'i4i bllfl't'l't f'lll'rnM"'C
lnc.trnt?t.tbtc
ti.OOO
8,001)
lSI t-'U)J.""Ilf lilY~~~:-.;,!. uoo
uoo
,., ......ny ""
5odn roo\lniMIOA
S.... eocr..rit!licn P'1~
..
- <.SOO
'.3<9
... _,(...
u.LUS'TRA.no.V 7TI
AI'«HY HHith~lll Ud..~it:Sboc:)(ticl ~~(lft 3().16.10(0. Fd~ ~... dw- ~bftno ~ f=n
_.,...,..
FNANCI.AL STAiEMENT 419
ANlOn tiEAJ.TH COMPLEX LTI).
'
Trbllblua<'f
At ol ,.. ». 210,}
•
N'rnt t~f AtCOWI~ D~il C~t
C~h Onl" n« l.lO.OGO
Accuunbl Recl'i\·,•blt - 3.36.000
tn.-dM y 01 Juty. X(Q
3.2.f.JXIil
-.s.p..... 8.000
OffiC'II $upplles • l.'lO()
Prepaid 11\.,Uf.lll<t
Sklcn fq~•lplnl'nt
A«......taJ IJrrr,!n"NtiOl\ ~ tq·~
.,,.,.
/ 12.500
2UOO
1..-nd 1,16,001)
Ollitct liq 1•lpm('flt
26.0111)
A(\\lliiUIIII~-d Oo::rlrti.!IIOf\ (Oiitd llq~•l pnwnU
~ ,., .,.
8.0W
• •• .1101
J.km~t.~P' Nok'& P.ty.-bko td . -:oo7)
3.00.VIXI
<:'11pltlll 2.M.(IIXI
s,,.,.
~ChMwnt ,...,. 12.3<1,000
s........ ..
I'Yf<:halll"
......
6....2.4011
P• ~tl:tum• lt11111tl\
J'I.OOO
P1.1rc:hawr t>l'«11111l
I).IIIXI
-~
OtottWf'l (\J"MM 'f
I.Zl.oo.t
...CIC)C)
• Jtt•nt l!•~
,....ouo
Fr~lsht·J"
Ofli(f'S..IMW
~r---~
......
111,(1111)
7.>0>
MJ~ C.::tr.c:r.l !!lo:pmM't
••1100
(.nln (lfl cl if~l uJ luMIIII
3.600
bUilmll C::ll)l~lt
PNpart U""'CM STII.tl!rnffll tn multiple &lq) Wrm &:! 1hf )'f At l'l!ded 01\ 30. 06. 21.'03.
B.J.kif'lt'C' Shftt IS at 30. 06. 2(0)..
420 BASlC ACCOUNTING
SOLUTJON: •
•• ANKH\' 1-f€,\l,t'J.l COMJ!LEX tTl).
J.nco~m Statement
fOI Ihit ptriod t.ndtd 30,06 2003
n. 11<. Tk. Tk
(a) Soles•eo.·enu(l .. . 12-JI),(X)O
(- ) S:.k !l db~'UW\t 27.000
ooJes.,etum ·1&.aoo <13.SOO
Nei~lt;t; II .66.100
(-) Ci~t of goodlr;wh.l:
'
Op~n~ t"''I!(I~QIY 3.2-I.C(ll)
( •1) P nrrh.:.<(' 6.92.400
t
(+) Fwi..hl·ill
rurcb11~ return
f':d vurthll&t' --
J?.UOO -l!·.~!&
~:l5.t>UU
Cooi.IJI<I.\'I'Il~l,lt> II\(MloO
(- )Ciueilnj\llt«k
~lui """'"'l;!l(lo\J
I ~s,·~·d1lR(s
?.'ll),f,fli)
k~·~
1.1t>&!!Q
CIOHI I'mflt ...00.2110
Opc:r~tl•\8 u!)t:ntu 1
Stlll n~ rx~I\\CII !
S...lw w.lllll\'t' 1.2),U()U .
{ 1) 1\ccn•rd l.l!!!l 1.~5.~00
OI:Uv~:t_y\'.li~l\l~ )4,1.\)(J
~6tf Joll~l AAf/'1"1\.'ll! (Q II'II}{II.('O:I - .1,~) ,,50<\
~r«iflt \)1\ llllf'o;Jiit\'J M\lh' II\I\ 1I)I IIW111l
IM\Irlll'lrc! C''lpt:l'l!lll ~-""'
.WM!l
TQW ~!tiS \·~I'"''~F 1.76,15(1
OW«> l,.t Mn1fnl ~tr.uh•n ltllp<'fl~
O(r\rc!Ub rif!ll 6!1,0110
("') AOCJ'utd ) 10!iU f>'l:oso
I Rtw ~rr.n«'t l -1.0011
Offlet: t-Jipt:n:.e 7,5011
Q{(jCi' !IIIPJ'IIfll f)(ptMe (l.')(l(l- 1.100} 1.800
ln,;ur.:anrc C:)(pt:Mc (ollie;()} 1,:\00
Ocpn:ciali~•\ cxpe~tje (ul(b:.: cquipm.:nt)
J-60Ct>llA~If; C:\'ll('UI I'll'flM~
Tabl<~pt:n~.lil\s ~·
.."'"'... ~)~
1..89.200
1,7l,f!OO
b«.'('uJ\t> fn:un <lp.-t.Hlon
Nan'<~pcr.lling expense:~ :
ltllt>(~ ~~~~5P J!l.OOO '
('t -l Acaucd 2..100 17.100 17,400
f-) Neon-opt>ri!.li.f\& lJ,OOOt.<:
(..:ain fmm d.i~l at :.~<;r,l5 3,600
Net non-upcr.Jting duut;t!! -- - -----~ - - ·- - - r-- - .......--JJ SOl)
- =~
N.:t lnOOf'n\' 1.57.WU
.lm r~mebx (!ii ~X
Nit incom e'.alln IA.I
1.57,20!1)
I
I
1ll;~ ·
Z8_,_60_U
l\ ·;
FINANCIAL STATEMENT 421
.
Aut-1!
. Amt~UI'II
n.
Am01otnl !\mouru
Tk.
Cwmt At$1ts:
C&'Jtl ol lumk
"'
1.20.001)
AI.'\\1\UII r~:wlvnblc.• 12,500 - U!iU- l.JOOt l ~"'(.,l)(ll)
M'tld\#lmli)'" Jnventury :z•.s:uoo
""''~"{J '"''""''"' - / '·~
OUkv> $<\!flitII~ l.U:O
Sawc '"1'1'1'" _ !!CO
To~l nlm'IIII.-..<Htf 7.11MO
.......1 , h.~ fMC'b :
~-M"--
A('m.-1'1~ ~
1,11,001)
om.. l,:IM
S.b _ 1.1)5(1 :u'in
AWU\'Ii ll\l ~rntt 2,1100
l nt'OII\11 til)( ~)'~b~ _l!,t!OO_
Tmnl" •frtnt llilbllltl<'i> '
1.(.~.)S(l
t.o·~·kfln u~Miltlri:
o,..,.,·.nau&y ! '·"'.J5(1
C'l"ul
s~~{a!wt.t~)
........
,._
r~~·s"'ffltr
T.ulll•.,llltln *- ......._t:r"• equity - -
) ,0 .6011
,,OU5CI
) 422 BASIC ACC0UN'I'1NG
IWISTRATIO N 1'U
flnuy Trolllkn~ • ._1.anb.ll. ZO::U
n.c-fot~~t-o.lndt<dfn:.d'IC'boobolC'1iloon
Nam.e of AttiMin b
1\.
2..23.8(11)
Clw..,•dh\try'll c11pllal
OIC!wdhwt~ d.r•.,.•lllp
1'\tnl.u .:l ~t.cH..:rT/
......
IJ,2()0
.....,..
llmthcld Prort"'Y
1\uo;hilsr
t.to.oon
I, ICII)
ltwoh•~ outwar d•
s.~ Sdwf,r. t - -- ll.lllO
Olllt~: ""r<'"'"
Olllo;.r lu mlh1r-:
'""
. 5.lQll
1.321)
s=:.
Mr
~·01<rr.. r .•• ""~u(
""""
1,4 2002 44.0011
l\fll.l~un
- - 29.261>
......
C'•W\ 111. l!n_\:
lnvrn~rin 1. 4, 21X12
Z.31•.UO
ll.lClO
JMOQ
Oflku '"llllrlm ,.q,snu
r.t,M"
1\('('(Jollf\t)c
~.-.tT~.-
l l\lolltlltl(~
\
o;nr."""
~rt'l~l\t-111.-._
-- - - - -- ~ ,,'".""'.,.
Uil.~ tft<ltr..J
Jlt••f,s.ht""'' - "'""
L UlU
A dJ\I!>ImHib 1
ol, .
l.ncl!M: tool~! "''t:re \'lllu ti;l .111Tk. 1,76iJ 0(1 ) 1.:'1.100)
.
lblfuirt rl;
L t.nconw: .&~~tl:'aWfLI for 1M )"'tier ~ Mudll 1, :om
.....
L<;t.t CU!It nr ~ ~ld :
~ JJwmtory
rurd~.UC"
.
.
Amou11t
n.
AmoloUII
l\.
...._,
.....
:18.50U
- "'·
2-Jt .U.O
,,,,:...,
1(10
,~ ,'NIQ
Zl-'9! _!1.1'!!!
l.)jfi N. llhll
1'u•otluwd~~
'·"".
.....
1.?60
DcJ'Iri''C\-U"" : I .JlO
...,..
111-tl l•nd n'lu.:hlnllty •
1u.tWintre ltt5 0
On hi"CI\nllt ~ru~ny 5!10
On l(lM f !lUI) (tl0 >-1761)) ),:)(10
Opu•tiftt r=afit ~ ~! RU JO
ln!Ni~l inM~ - ~
57,..1\30
AJ,jdU~t 1,)0 0
S tt ln(w n•
Wo rtfn p 1
>.300
-- 4,·100
i l,tlO
.• ,..,.
)9,1100
~ (15,4()(1 • l.IOO)O 2~· ftK
~1/ ye.-r
- #~\
Tot»l drp. ti,4SO
11) In lcfU :l u.c .- ~
ht IJft l n.u~ to ou uea rt- 10 % x
ll'ltff'ett riC~ti.-cd
+&,0110 • ~...
lntr re:st du r
•
--LIID
>.300
•
•
424 8AS!C J\CCOliN!lNC
Oi0WOHURY TtlADtA S
!l.tbn( t Sbm n •I M.llrdat 31, 20QS
Anwun t
,.
Amount Am Mint
Tk.
AtltOUtll
n.
"·
Aucb
Cur:h!nt ~rh ~ 1.""'
Cuh In h.1nd 2'1,260 •
C'6!!!.111 Bank
At:tounts ff('C1Y.Mrk
i , : &d. d"b"''"'~ orr
...
l."Xl ~
2.'1.1<0
27.11'0
AUnw.ln~ ftor \Md dct!t
3.200
bwrstmcnt inlNrllt ~i'<'•hlc
n .... 1,)4,'/iV
lA~
P•)·•bk M fNI"ttin ay
IS,.tOO
.
"·""'
Owrwr'seq~•iry :
2.2&.1!00
c~pua.l
61.!00
AU Nc-c in.Doenr
2.'11J.7l0
tMOO 2.77.530
(..;-u \'/ithdril wn
T.W Ullbillri n and own~rr'• cqlility
.z,..,,.30
•
J'INANOAL STA'ruMENT 425
tlLUST RAnQ,\ ' 7'13
...... toob
~""' R,.;e"'~ fan G.kii'Mib "'
11<0
.... ,tJ lbnk 1UoO kf'MWIU~
l.i60
w fWQ\ t'.O:J."<"fll~ I,'}!.It) Aqout•bi t«Mv•l.-111 ').500
"""dbl.vl.ll'll ~trltil\'d
..... ,_.,....,."
IIWef~fll._
6.500
<¢'~· (.{:.1>~
l"\'n"Wo no ( I l.ln_U,t
,. 111,6110 C11plt.ll
27,l.";CI
17.3'.1(1
-
.ol'ri.l(."' \n.,..'.tl\1 ~ 1.1:1)
C.ub.n~l
.....,., ~ \'"'.~\ :u.uuo I OAn frvm All,..\
ldi\IIIIIIC \f duprrril ll\('11\- ft"IIWI)" ...~!\
'·""' lru••w••• Ull
(>) Wrll v (It( funl11•r 'l'k, :lUI) 4..1 ba11 OUt \tfll(ffl\ ltl hl h/Cillv:~bl\" ll.lld
CllllUt (I !tiOfiU ft~t h11d ~o\orbb .at 2(l';t, \lll
ti(\OWll:~ r'(Crinb llf'
t_4
('I ()..,.liJ~s ~arrur~t lind due nn hwn.lm mn. .ut I k.. 61fl. R111e1 l'•ld in A(h'lllllll:! lk.
100 al\ll """~ nwlt'l~ ~·
Tk, ol ~.
(<)
(d)
M nrlgl.tUIJ w~l uf f1•mhur~.
(t) lnmmf' 1;~, p11;.i 1\aJ ttt b(' t~•lt'\t ~ d r~t.....u.~ '
frplrd t
Accoutlilns- 54
426
sotunO.V!
I. H. !N'T'F.Rr.Rt~"E
Income St.akmmt
F'o r tht '"1cnd.td 0E-C't•t~b er 31• to02.
Ar;,.unt Amount A~~unt A•nount
. ..... Tk
U IS.UOU
Sole>
IN Cmte/,.... :
~
/'JJ! hnk.nn
........, l7J50
1.57.0CO
Cllnillrf:" tn~ fd:t. _ l.g l
(;c.' "" .w lliloibh.· iuc Mht 1,85A70
t...'U End i"$in"III\IOt)' ~ .111.'9 _ l ,to0-'7\1
24.$30
"f'itJ.s(Mo profit
Qrm tm,~~; tll5lm.lod:
Sdli!~& f).pMI._,..
Show nJOm 6.1"tf. .
:
11,1.-l!lO
1.)1:10
200
8,)111
H. f NTEiti'IUS£
Owtw,l"• tq11.ity su'"'"f\4
for Ulc )' f ' l f lld.fd Detc:ril~r ll, lOOt
Am~ltll AnM~Urtl
1>..
'"'· _
oj 7,:W(l
,l ,ol!t5
SUi'iS
1.151 Dr.aw. ,...,.
.............
c.ioh
I'INANCJAL S'rATEMENT
427
• •• H ENTERPRISE
IJ&It nt t.Shn t. Oeu:ml:f'r Sl, 2001
•
Autl $
~~~·
A-. 1
Li'"l lllln V~d Vtm tr'l f'I(Uit y ._., ., ~nt
c1urt.:l'lhi>C$m
Ca.'lh ln hand
:
.
'"'
.335
Cur.'t'ntll.-bi!iti~ t
J\(('l)u.""t.t!l- J<l).bior
CMoll .t&n lc 2.9.000
A~'tVvnK reCI!iv~tbiC'
16.XJD w~ f'I'YC.k-
lnten .,.t p.tyc\l1h: 1)11 lw.n •s•
.:.11
'J.SOO T obl <u~rrlll ~!loft
~ (W,d dlt 19.7\ '0
--'! ll l..oan from A.l:b
9,2111) 2.r.c'IO
L':' Alllw.:.tn.:e• Jr)r b.MI d<'bt ' ·'t'it.'ll nu:~n
_1..&111.. 7 .Jij()
lo-.d \PW.S
mp..kf r,d~
u.ooo
1(10
lrlk fC.U •lfCf\!e1l on lm·l,'~l nlent
Te~t.tl t um:n t .:.~tt•r. - l>lll
ln~l~
~
f'I.,IIII~M'1!:; •.a
S:urcTr•qtdptl\l!lli
lt!J• At't. ck-p,tdolliua
)lultw VM'I
ZO,OCI()
US!
"'.GilC!
.. ,.,
L·c~ A\C. depr~U••m 7.t.ou
f urnhutl! JUIIIL
IM Ac"-*J!fff~til.lft
>.0110
l.u.!lof:l .......,.. ~ l.:US
T(ll.11111 plant JC~I; - l"llt
~'
Tou lt4H b
..
MCOIIIliiii'«<"IYo\lllu
, ...,.
c.ptQ.I A(co,uu
l n~•lrMl(~
Cft\~:rnJ (ill J""IISb
t.doo o
~2.d50
II.M)
1).0011
7.Q),OCII)
()) \!f.a(;f"\lltt.S.:•-ufTk.N.WOliJ.'ot'dCftW~olacyctr~b~.and~
c•• s.aurirt 1or o.:-.....v1 tCJne 2lV3 ~""" to n.1S.DOO Wn't' .,..w.
~ ~nq,__.ihcbb • ~«n 1.1tt<lf'.&(IIW ~' p>lcy. "'·~OI\Drrr<'lmbc• l1.ZWJ.
lt~VfWl.rtJt l
2.6\I.UOO
I J:CII Wlltc~ fl)f C)'ell: ,d u:d a~~l!!!!• 2,>1 9,~1)(1
~"·~t ..7.300
f).<opf'N"'IItlnn 1m m:~chincry 27.~ 3.~.1!i0 l,99.onn
~1tin~ pmlit 1,n.oso
r\414 S.Jn cl.bcvunl k.orkiiN 5.000
1.11.150
FlNAKClAl STATEMENT 429
... """
kOlJ nAD£ INTEJI.NATIONA.I.
Aaounl' "'"""--
""' ~~fur Wdttl4
tmrmtof,..
Plt(»W U.w-ao
v.t c\lntt'lt ~
rLlnt IU6('~ 1
F'l'f'4'hold l.<lnd
8ulldii'QJ
EllUipMI'I\1
Uo)1 Ol:prll~l{l!l(ll\
C)'d\'~hM
·rntal aueb
l.l•bllhlu •mll!Wtl~r'~ t-quhy
Cl•tt••nlll.,~llhi~'ll:
Al'i-\1\11\lf. r•lVIIhlfo
~~~~""' P"Y11bl11
C11pil• l t
lll'l(lnnlnK l•aJ11nur
Atf1f N~t rmllt
tl$1 WtiMtAWAI•
Toa111altllltlrt Mel_,.'"'., «t•lly
IUUSntAnt>w ns
,...,. ~of UttMt Tt~ ntJ....-d dw kllll-~ Trial~ • ~ lww :.. 2('10)
UTSHA8 ntAUfR<
Trbl l all.MC" M)
f!itli.f');l
SM., t"ill' IJ'IIlltl'lt
AC('Ufl\111 .111~ d c:p1tcl.1tl.un--offino ~oquipml!nl
/\«'U1nul~l.d lllll'lr«' !\IIOt\-'Piltl\ihlf<' ,,nd fittin~
1\i.'(UII'!Ut.litN drpwdllti(ln-Sklre cquipn~.l\1
l.cl;.n lwt•\ l••t111l t.912'«·1t't<'tef't
llllfn"fl l'.1ld nn abi,.'C
$111.,,;
P•1rtk11~.,.
1.1\V~I I~ll l,..
t.7,Ql
'""''"'"'~)(1.6..0)
flW!Utotlml"l\1t'XJl'f'MI$
Flrdght-IA
i'rri~t~'"''
e:-~oo~on-...
~~ "'""''~
............,.-
C.t\ "' 8do:.
Tobl
)
The .t«C>w\Un l Jua t~-d 1hr follow~ «mill bnl i~ willblc kl pMCct>d an~· further.
(;,) 1'o l.d lin6 amr1: 1n. blll\k. culumn nf P.'Ytl\i!n! :sidr. al C'11f.ll Bool whereby tlw (Qiumn war. und('rW!nll
l'<l by
TldOO.
(b) l"~unbn paW 'w"~~ ff!Cti'l&}l.t.tm JI.101Xl n .. ~50...-;uoritll'd _,~f'U"IIrd Sft thft.d91'f.
~ W;&S M furh'r JN'f'I'Ml uf itl~.
(c) ChiiTt(' d~J'tt'd.tlun Qn Eqltipn~nl e Ja'f• •l "'ld 01\ fumihlf'C! lind rillin-p. ' "
Kttllt•'rr•f:
1. rn:p;~.rr. nmect IJh• ll.-.ala.ncc .~o"S on h~nlt ~. 200.1.
z. rrq»l't" ~t.•llrtr M~tP ~ ..y~· 1cw,.. F'f'IO!i.
), l'repa:R" h:lbn(f .Jk'C'I•• Clfl ) 11 n~ ~ . !IXJ),
SOLUTIO N
•• U'rSIIAD ntAOioJlC ,
Trl.o~ l fl~lun ((Offf(tfd )
J••c- Jll. 20CU
TiOt. ot ~f<01ot"l' lhbit
(""'"'
Own~•r'~o C'o~~J•I I:.I
T"-
"'·
1.00.0111)
Qwlwor'!f \ ..'ithdr,Jwo~li
..... 900
........
rurd!.l>~l'ti
1S.O..'lf)
hW\"n h)r~ 1.7.02 :!S,ootl
Esc"l'lul11rW'IU expm~ lS.L'OO
rn-~ .... ,...,
FrNI}II<CM;!I
1.000
Cumn'll•II'IM '"-"\'illt'\.1
l.lOll
Act!>I&Rbl f(lt'\"i\· .:.bl@
18, 100
Ce.h .11 \t.;aak OS.SOO - *> ,....,.
~p.,·.lblc-
IQ,atl()
ToW
l,.t.?.SIJO M 7,$0B
431
UTS IIA"D Tk i\t)fRS
Jncom\" S t.thtm<rnt
F •• It!# \'lr.U Crldotd I
'" JO.. 206:) ,._ .. ....... .......
- l..r:, : rct!il f'>( ~OOIHvld :
'*'~;in~Uill( lnvt:ntary
p,~htHt
Fcript·lr-
•
,._ 1L
l,,IILXI
7~ UI..'O
>,<!!Jt
-I.(IZ.IX!It
l ie
I.Ofi.Ut.'<l
l 1 « Fr.dhllj lu•n•l~•r}'
)~ _J_U.~
Gm...'l pMfll
~.utlt)
Op~~:t.6llnK t•o:pc~ :
~ ..w., ....~:
t-rdpHM II
I.IXJO
DrJ'n;~A iiOtl un •ton: rqulpm<'l\1 1,5(10 M OO
Admlnl~tr.tol h;(' "'"" !;tl~llll coo;prn<a t
£1'~\l llul uu~nl ~·.otpctul'll
15,WU
...,
Or;-pr..cl3dnn 1
Otll<• nt\IJtl~l 1.300
klmit••p
a,.-...........,. _ >;! .....!.t.!l' "':!!2
/ liM C~>n,mbr.lt~n Y'N'<'I~"I
' t<4•)•
17.115
Lbf t irlttllll~l CI.Mrtl'l~ (\11,.\1 • ...5(1)
I .1'ill
N•I II'IC'M'If
tJ.nJ
~""" ntAI)ttR .Ci
rt.tol.to 1r. Shu ·I ••• I J
' ,..,, JO.:till)
A :n~u
Arru~1111 1 A enuunt
n. ,._
1\!tlOIII\I
-
lv11n hum Knm.~l ~ HI'/~ tr.h!'f'M'
1$,j).'l!l
lnh~ JloiJ\1VII nbtWCI-
1.125
t •.M-'00
'"'""""'
l•w~niQt lrt 1.7 02
1,a,.t'lr.(l
2!f.UIIO
t!Jt.lbUJ ltml'tl l II' pttWI.'tl tj,(MJ
ft~.. u.
Frt-1&lll-o~at
.....
f;..tc dlllt\"~un• fwf...llt'd '·""" ?...11:1~
...,..
/l.&~llll'l~ '""''"~1.11~:
l&..II.V
C•Jok .-i NAk
ACWun b p•y•blr
10,000
Pnf(II.M"t't>dhoi\OUI\1 Ins.!
Tout
~~
0111~1 ll\lnrm• liun :
a, Tht II!IJU11 1.1f ~nding ll'Wul'lllllf )' .a Qt\ jww]l) WJ~ 1'!1, , ,,200,
On Junr 31>. .. rt~r pl'i'potr\~ ~he- lri.:IJ IN!.It'" ar<l" :1\'dlt (•ll:lll'l « 'ftwn.
W"b Tk. J.llOIL
~ot n 1 fO t!ut t'OM k.l firm
S:ltt!>ll'ldudes gr.."'d In lt•lbil non Jww 30 Ill 1'\:, 5.UOJ, lt'rm or tlw.l »>u w,u
FOB dntinilt~n .lAd Uw lllllil fl.r
OJ:Ill' u.t tl\.&1 tOOo;lS w.:n: 1\', ~ ,(100.._
d. /
••
R.fJII<il' rt'lll
s............
A.f'IW\lnt
Tk ,..
Amt1-.11,t Al::wunt
n.
1.30.7W
U.: RMum 11..1 f\Ot ~td l .l<JO
Gnod5 in tl".uv;it 5.000 6.!an
C..'NI Cut~t vf ,;•x•cb oold : - 1.2t..200
W ins l n.,-mtof)'
NU : Cv~l tJf pld4 f<"hlllloN l!-lll JWl n..'R.m.-d
......
1.2M
1, \l.WO
1.).~~~
~·,.cqUy.
d ue
"" IO,l7'S
ls.DOO
Tk. Tk.
"Accounts recelv~ble: Ba1once i.n trial baLance 28.100
Less : M•rchandise returns 1.500
Merchandise in tran.o;it 5.000 6.500
Adjustt."CJ acrounts receivable 21,600
ILLUSTRATION 7'17
The following 1$ the schedule of ba1•o«s u on 31.12 2002 extract<d from the books of Afn1. who carries on
business unde< the'"'""'
namo iUld style Afnl•nd Sons, in Dhaka.
• AFZAL AND SONS
Trial B1.lmc~
December 31 2002.
Titlt of accounts Debit Credit
Tk. Tk.
Cashin hand 14.000
Aa:ounts re«ivable. 56.000
lnve51ories 1.1.02 62.000
Offic. equip~t 57.400
Bwlding:s
Motor Car
- 60.000
20.000
Accounts payable 43,000
12% Loon from Siddique1.02.02 30.000
AUowanccs for doubtful a«aunts 3,000
Purchases 1,40.000
Purchases returns 2.600
Sales 2.30.000
S.losRetums 4.200
Salaries 13.100
Rent for showroom 5.500
Interest on loan from Siddique 2.700
Soles discount 2.400
Purchau dlsrounts 1,600
Freight on purchaS<tS 1.200
C.rriagt o utwards 2.000
Printing and Stationery 1.800
Eltctrkity charges 2,200
Insurance premium s.soo
Baddoblll' 2.000
Bankchorg.. 4.600
Motor cu ~xpenses
Afnl's C•pitol
- 3.600
1.62.000
Afnl's Drawings 12.000
Total
4.72.200 4.72.200
Prepare Multipl~step income statement !or the year ended De«mber 31. 2002 and the &lance Sheet as at that
date afte-r .m.ak.Utg provJsion for the foUowi.ng :
I. Dopn.ocloto: (a) Building used lor busin,,.. by 5%; (b) Offla! equipment by IO'l'o
2.. Value of Inventories at the close of the year was Tk. 44.000 lnduding stationery Tlt 100.
3. Reserve for bad debts is to bt tn.tlntJined. at 5%of accounts ~ivable
-......... IJ\suranco premium indudos Tk. 4.000 paid towards proprieto r's life insur.mre poUcy •nd 1M balance ollhe
insurance charge cover the period from I. 4. 2002 to 30. 6. 2003
5. HoJf of the buildings ore used for residential purposes of Mt. Afnl.
FINANCIAL STATEMENT ~35
SOLUTION :
]. AFZAL AND SONS
Income S tatement
For the year ended Oect!mb er 31 2002
"
Amount- Amount Amount
- Tk Tk Tk
Sales 2,30.000
Salt'S returns (4 .200)
Sales di&COunts (2.400)
2.23.400
Less Cost of goods sold :
Beginning inveritorjes 62.000
Purchase u o.ooo
Purchase returns (2.600)
Purchase discount (1.600) 1.35.800
Freight-in 1.200
Goods available for s.tle 1.99.000
Ending inventory (Tk 44.000 -100) 43.900
1.55.100
Gro6S margin 68.300
Ltss Ofl"rating expenses :
Selling expenses :
Show room rent 5.500
C3rdage outwords 2.000
Bad dept CXpetiSe$: •
llad-<lebt written off 2.ooq
.
Add New provision (5% X 56.000) 2.800
Working'
(i) Interest on loan due :
Total interest Payable 12% x ~! x 30,000 3,300
Interest paid • 2.700
~ 5,500
- 600
Ass ~ts
Amount Amou nt
Tk. li:abil ities and ownr r's equily Amou nt Amou nt
Tk.
Tl<. Tk
Current a:;s.e~ :
Current liabilities :
Cosh in horul 14.000 Aa:ounts payab le 43.000
Acco,mts r{'C(IivabJ~ 56.000 [ntercst on lo11n due
lns Allowance for
600 43.600
Loan
Doubtful debts 30.000
2.SOO 53.200
Merchom<l.fs(:
43.900 Owner• oquity :
Sllltionery 100 Cap ital 1.62.000
Prepaid insurance 600 Add Profit 22.~
Tob.l curren t assets l,lt,SOO
1.84 .360
Plant assets-: u.s Dr• ...ings (12.000. 4.000) 16.000 1.68.~
Buildings 60.000
l.Lss Accumulated dep 1.500
58.500
Offioo oquipmcnt 57.400
Ltss A«Um ulated dep. 5.740 51.660
Motor c.u 20.000
Total plant :assets 1..10,160
Total assets 2,41,9 60 ToW liabil itiu and owne r's equity
(1.11.8\lO + 1.30.160 2.41;960
ILLUSTRATION 7'16 ~
The follo wing figure s h.itv~ been credit ed from
the Ct"C''rds or Variet y Sto res. a proprieto~ hip conce rn as at
O.C:.,mber 31 2002 ·
T i tle of acc.ou nts Tk. TiUt o( ICCOu.ntJ;
Tk.
Furni ture 15.000 Insurance
Proprietor's Capit.1l Accou nt 6.000
54.000 Show room rent
Ca.sh in hand 22.000
3.000 A«oW lts receivable
Beginning Ln\'cn torics 60.000
50.000 Sal""
Premises ' 6.00.000
34.600 Ad v~rtisemcnt
Dl'awi .'lg< 10.000
5.000 Post.tg e .and Telep hone
Prov~i on ror bad debts 3.400
3.000 Bad O.bto
Cosh at bonk 2,000
10.000 Printing and stationery
PurchaSL"'S 9.000
3.00.000 Gcnt.'rAI charg es
5.l1lries 13.000
1.19,000 Accou nts payab le
C.rria gcout wards 40.000
~1.000 Advo\n ces from custom ers
6.000
Addll ional infun nat:ion :
I. The endin& "'' 'en tory as on o.c:..mber31 , 2002
w•s Tk. 40.000:
2. Merch andise worth Tk. 2.500 have been destro
yed by fire. a claim to the exten t of Tk. 2. 100
odmitted by the inouran<e company : has been
3. Ch('l.rge d cpn.ri atio n On (urnit ure 011 10%;
4. Thcro was an outst>nding liability for rent of Tk.
2.000:
5. An advance of T1<. 4.000 paid to an emplo yee againo
t his salary of January 200~ h.\d been debited lo
Salary Account. the
FINANCIAL STATEMENT 437
6. The office premises were sublet from D<cember 1. 2002 fo r a monlhly rental of Tic.
1.000. but IN rent !01
Dtamber hu not been reccived.
7. Reserve for bad debts is to be maintained i'lt S% of acroWlts rt'('('ivable.
Rtquited:
l. Prepare multiple step income s t:.tement lor the period.
Z. Prepare bala""" sheet as on December 31. 2002.
SOLUTIO N:
1. VARIETY ST ORES
Inco me Statement
For the vur t nded Dt-eembc r 31. 2002.
. Amount
Tic.
Am ount
Tic.
Amount
Tic.
Saks
6.00.000
u.s Cosl olsale:
lkgih.nJng inventory 50.000
Pwcllo..,. 3.00.000 3.50.000
u.s Oosing inventory (40.000)
F~.re kl§
(2.500) 3.07.500
Gross profit
2.92.500
u.. Opera tins ""P""'<' :
S.llins ""J"'N''5 :
Showroom rtnt (22.000 + 2.000)
24.000
Carriage O\IIW3rds 41.000
Bad debt expens<s :
Bad dt'bt written off 2.000
A.dd new Jordoubtful dcst Provision 3.000
5.000
lt5s Old proo.•ision
3.000 2.000
~dvertisement expenses
Advertisement and gcnoral exp('nscs : --- 10.000 77.000
S.\Luics 1. 19.000
l.Lss AdY.mce 4.000 1.15.000
l tiSUtNCC
6.000
Pos t;~gc & Telephone . 3.400
Printing & s tationery 9,000
General ch.trges
13.000
Depredation on furniture 1.500
Fire loss (2.500 - 2.100)
·IO!l 1.48.300 2.25.300
Operating income
67.200
Add Rent income
Net income ---
1.000
68.200
-
BASIC ACCOUNTING
Amoun t
••
B• Iance Sh t as on D teemb tT 31,, ;,2002.
Amount Amount Amount
Auets Tk. Tk. tiablJiUes and owner's equJty Tk. Tk.
Current assets Current liabilities :
Cash In hand· 3.000 Accounts payable 40.000
I~ Cash at ban!< 10,000 Rent dU~ 2.000
Accounts receivable 60.000
l..t:;s ProVision for doubtful 3,000 57,000 Cu.stomers advanceS 6.000 48,000
lnve.ntories 40.000 Owners equity:
Rent receivable 1,000 <:apital 54,000
Salaries advan~ 4.000 Add Profit 68.200
lnswance company-
claims ad.mitb.'Ci 2 .100 ' 1,22.200
Total cUrrent a.o;.set 1,17,100 l..t'S$ Withdrawal-; 5.000 l.l7.200
Plant assets:
Furniture 15.000
uss : Accum~foted Dcp. 1.500 13 .500
Prerroses 34.600
Total plant asnb 48.100
Tot"l assets 1,65,200 Tot.al Jiabililirs and 1,65,200
11.17.100 + 48.1001 owner's eauity
ILLUSTRATION 1'19
Abdul Malek has extracted the foUowing Trial Balance for his business Sun-moon TraderS as on Marcl\31. 2003 :
SUN-MOON TRADERS
Trial Billance as on Muc.h 31 2003
Name of aC"Counts Debit Credit
!Tk.) (Tk.)
Drawings 16.000
Cash 5.260
Equipment 30.000
Accumulated d~prec:iation-Eq~pment 10.000
Beginning inventory 50.000
Ollire salAries 12.000
Accounts receivable 50.000
Soles salaries 40.000
Bank 21.000
Capital 34,000
Rent 9.000
Ele<tricity 6 .000
Motorcar 10,240
Advertising 9 .000
Accounts payable 35.000
Purchases 4.02,500
Postage artd tcJcphonl!' 3 .000
Sales 6,10.000
Discount on sale 11,400
General charges 4 .000
Miscellaneous expenses 9 .600
Tot.tl 6,89,000 6.89,000
FINANCIAL STATEMENT 439
.I
Mjmrmmts :
(a) Inventory on M:uch 31, 2003 at market value was Tk. 80.000 (Cosl Tk. 75,000). The inventory indud.es
goods C"OSting Tk. 5.000 lost in transit The lo.<s was not covered by insurance.
(b) Dlsco\.U\t allowed to customer amounting to Tk. 1.000 had been po:tled to the credit of accounts payabll'.
(<) Cash withdrawn (tom bank for business use Tk~ 4.000 had not been entered in tha bank a«c>unt but
wrongly postc:d to acco\U\ts recelv01blt.
(d) Sole on •cro!U't Tk. 4.000 had not yot boon l'l'<Orded.
<•> Te!ophoncbiU fa<Tk.I.OOO rem.tin unpaid.
(f) Depreci31e : Equipment by n. 4.000 and motor car by Tk. 2.000.
(g) Estimated b•d debt <'1<penses for the period to be Tk. 2.500.
(h) Advectising includes cost of a <'amp.-.l~ run during the year Tk. 6.000. 1t is expected that the cflect of this
campaign wUil>c lett for at least three years.
(i) On Mouch 30. 2003 merchandise that cost Tk. 10.000 was 5ent to an Qpetted customer on SAl(' or return
basis at a price o£Tk. 15.000 whkh WM r«<rded as normal salt:-. Conli.nn.atiori' of sale not yet reaived.
Rtqulrr-d:
(I) Prepare • multiple step income st•tcmenL
(2) P,parc • clusified balance shect.
SOI.IJTION:
Workings
m Salt: Tk.
Soles as per trial b•l•nce 6.10.000
Add Soles not yet l'l'<Orded 4.000
6.14.000
lLss Solos on sale 0< return basis 15.000
5.'19.000
las Sales disoount 11.400
Net sale 5.87.600
.(ii) Ending inventorltl :
Balance as pe.r n."Cord 75.000
Add Goods on "'lo Of return basis 10.000
Inventories boron. adjustment of loss 85.000
lLss Goods damaged in transit 5,000
Adjusled end_ing invenlory 80,000
(Iii) Bank balance
As per trl3l ba.l:mcc 21.000
Less Withdrawn but not posted to bank 4,000
Adjusted bill&nct' 17.000
(iv) Accounts p01yablt
Balance as per trial bala.nre 35,000
lLss: Wrong posting for dlsrountaUowed 1.000
Adjusl~ ba.lanc« 34,000
(V) Accounts recei vable
&lance as per trial bAlance 50.000
Add Unrecorded 601C 4.000
Add Wrong ctedll for withdrawal/rom banlt 4.000
58.000
1Lss Unl'l'<Orded discount 1.000
Sale on sal~ or ~Nm ba..~ 15.000 16.000
Adjust~ accoW\t-. reuiv.ablt-
42.000
440 BASIC ACCOUNTING
SUN-MOON TRADERS
Income· Statement
For the year ended March 31, 2003
Amount AmC>unt Amount
Th. Th. Tk.
Sales (Working-i) 5.87.600
U~"'S Cost o{ S.lle-:
Beginning inventory 50.000
Add Purchase 4.02.500
Total 4,52,500
Less Ending inventory before loss adjustment (working-ii) ' 85.000 3'.67.500
Groos prolit 2.20.100
Lt'ss- Operating expenses :
Selling and distribution expenses
SaJes '!'.11ruies 40.000
Advertisement 9.000
Bad debt 2.500 51,500
General and i!dministmtive C);pcnscs :
Offi~ ~Jarics 12,000
Rent expense_ 9.000
Elcdtidty 6.000
Telepho~c expense (3.000 + 1 .000 due) 4.000
General e~pense ~.000
Misccll"ncolts c>c.penscs 9.600
Depr~iciation expense- Motorcar 2.000
Equipment 4.000 50.600 1.02.100
Operating income 1.18,000
Ltss Non-operating expense:
Mcn:hoo\di.s<> Jost in transit (not covered by inswance) 5.000
Net income 1,13,000
2. SUN-MOON TRADERS
Balance Sheet
as on March 31, 2003
Assets Amount Amount UabiUUes and owner's t-"quHy Amount Amount
Tk. Th. Tk. Th.
Current assets : CtuTent liabilities:
Accounts_payable 34.000
Ca•h 5,260 1.000
Tolophono bills payable 35.000
Accounts recei\•i.\ble 42.000 Ov.•ner's equity:
Lm Estimated bad dcbr 2.500 39.500 Capital 34.000
Bank 17.000 Add Net prom 1.13.000
Inventories- ~ 1.41.760 1,47.000
Fixed osset ' Less Drnwings 16.000 1.31.000
Equipment 30.000
U:ss Accumulated dep. 14.000 16,000
Motorcar 10.240
u-ss Accumuloted dep. 2.000 8.240 24.240
Tot.tJ 'Assets 1.66,000 Total liabilities a.nd owner's t-qulty 1,66.000
FINANCIAL STATE.~'T -141
ILLUSTRATION no
The Trial balance orFashion Centre contAins the foUowi.ng Actonntsal rkccmber 3l . 2000.
FASHJON CENTRE
T ri~ Bab.nc~
As on Dece.mbu 31. 2000
Debit Credit
Accounts n;ame and titles
Tk. n.
Cash 16.700
Accounts r~eivable 33, 700
Merchandise Inventory 31.12.2000 50.000
Store supplles 5.500
Store equipment 85.000
Aa:umulatccl depreciation (Store equ.ipm~nt) 18.000
Delivery oquipmmt .;8.000
Acxumul>ted depreciation (O.livery equipment) 6.000
~ore. payable 51.000
Accounts payable 48.500
Capital 1 .10.000
Onwin&> 12.000
Soles 7.46.600
Sales return and allowance 4,200
Cost ol goods sold 4,91.800
Salaries •xpense 1.40.000
Adv<rtisinS expense 26.400
Utilities ••P""'"' 17.000
Repair expense 9.100
Delivery expense 16.700
Rentexptnst 24.000
ToW 9.80.100 9.80.100
- Accountiug- 56
442 BASIC ACCOUNTING
SOLUTION:
(1, FASHION CENTRE
Income Statement
For the year ended Dtctmbt.r 31,2000
Amount Amount Amount
Sales
. Tk. Tk.
7.%.600
Tk.
MtKhandi$e lnve.ntory:
Inventory as per rt'CO«< 50.000
L«s Sales but cost ha••o not been updated 5.000
Actml in\'cntory 45.000
FINANCIAL STATEMENT 443
FINANCIAL STA n:MENTS OF JOINT STOCK COMPANY
There is no statutory obligation upon sole proprietorship or partnership firms to prepare
final accounts. but companies have a statutory obligation to prepare financial statements
{Balance sheet and Profit and Loss account) as required by section 185 of the companies
Act. 1994.
The gene ra l pr inci ples o f p reparing U1e financial statements of Joint Stock Company are
the same as in the case of the sole proprietorship o r parbwrship firms. Butin addition to these
princip les. a joint s tock company m ust conform to certa in legal provisions as given in the
Companies Act 1994 in respect of forms and contents of balance sheet and profit and loss account.
!t may be remembered that the provisions of the Companies Act 1994 relating to forms and
contents of balance sheet and profit and loss accounts are not applicable to insurance. banking.
railway, gas and electricity companies which are governed by special acts relating to such
companies.
Legal position regarding ba lance sheet and p rofit and loss accounts of Limited com panies:
Section 185. Forms and contents of balance sheet and profit and loss account :
(1) The balance sheet of a company shall contain a s ummary of the property and assets
and of the capital and liabilities of the company giving a true and fair vie"' of
affairs as at the end of the financial year. and it shall. subject to provisions of this
section be in the form set out in part-1 of schedule 1. Or as near thereto as
circumstances admit or in such other Jorm as may be approved by the government
e ither generally or in any particular case; and in p repa ring the balance sheet due
regard shall be had. as fa r as may be. to the general instructions for p reparation of
ba la nce s hee t under the heading "Notes" a t the end of the part:
P rovid ed that nothing con tained in this sub-section s hall apply to any
insurance or banking company or any company engaged in the generation or supply of
electricity or to any other class of company for which a form of balance sheet has
been specified in or under the law governing such class of company.
(2) Every p rofit and loss account of a company shall 'give a true and fair view of the
profit and or Joss of the comp any for the financial year and shall. subject as
afore sa id. comp ly wi th the requirements of Pa rt 11 of Schedu le XI so far as
applicable thereto :
P rovided that nothing con tained in this sub-section s h a ll apply to a ny
insurance or banking company or any company engaged in the generation or supply of
electricity or to any other class of company for which a form of profit and loss
account has been specified in or under the law governing such class of company.
(3) The Government may. by notification in the official Gazette. exempt any class of
companies from the requirements of Schedule XJ if. in its opinion , it is necessary to
grant the exemption in the pub lic interest; and any such exemption may be granted
e ither unconditiona lly o r subject to such conditions a s may be sp ecified in the
n otification.
460 BASIC ACCOUNTING
ILLUSTRATION 7"21
the registe«d c.>pibl of AB limin.d is Tk. 5,00,000 consisting of 50000 equity shues of n .10 .. ch. The folio
was IN! tri.-11 b>Llncc of AB limin.d •• on o.cember 201ll.
AD LIMITED
Trial Balance
De<embtr 31, 2001
Additional data :
1. lnventori.cs wns valued n 1.4.2.000.
2. Purchase l.ndudes Tk. 5.000 worth o£ metchandise diJtributed among valued customers.
Salarius <'lnd wAges lncludc Tk. 5,000 bting wages incurred for instalfuUon of clcct'rica) fittings on july 1,
2001. which were ft.~Otded Under "furniture".
4. Depreciation on fu.miture to be charged at lOo/n on its co:;t.
5. Tk. 1.000 ordiscount$ on issue of Debenture IObe written o££.
6. Provide Provision for taxotion Tk. 4,000.
7. T«hnJG>l know-how fees is to be written off ovor • period of 10 years. Tk. 500 of prttiminary eocpenses is to
be written ott.
s. Acrounts rec<'ivablc include Tk. 16.000 debts duo for more than six months.
Rtquirtd:
a. Income statement (or year ended Dc«o:mOOr 31. 2001.
b. Statement of retained earnings.
c. Balance sheet •• December 31. 200lae<ording to company Act 1994. (Use Horizontal form).
RNANCIA L STATEMENT 461
SOLUTION :
AD LIMIT£0
lncomt Statrment
_for tht year tnde-d Oec:tmbu 31. 2001
- Amount
Tk.
Amount
Tk.
Amount
Tk.
Sa los (net) 6.70.350
Uss Cost ol goods sold :
B<ginning inventory 1.45.700
Add Pucchascs ~-
- - -·
, __,-
4.90.000
6.35.700
1.tss distribut<d among valuid customer
5.000
Goods avaUable forslae 6.30.700
Less ending Inventory 1.42,500 4.88.200
Grtl6S matgin
1.82.150
Less Opu•t!ns expenses :
Salaries and wages
52.000
Ltss WB~ for in.-.tallation of electrical fittings 5.000 47.000
Selling<><!"'"""' i9.100
Advottisoment- distribution ol goods
5.000
Discount on issue or debenture written off
1.000
Preliminary exp<nses written off 500
Interest on bnnk overdraft 7.800
Interest on debenture (3.750 + 1.875)
I
5.625
Audit left 5.000
Technical know-how foes
15.000
Dcpreciotion on lumitwe iO% (50,000) '+ 10% (5.000) (1/2) 5.25Q
Provision for taxation 4.000 1.75.275
I
'Itt ep<rating profit
M d Dividend rt«ivtd
Net income
6.875
4.250
11,12.5
AB llMIT!lD
Rtl•intd e.ami_np sUitmtnt
.For thr year end~ December 31. 2001
A mount
Tk.
Reuintd tarnings bol.lnao 1.1.01
28.500
Md Net lntome during 2001 11.125
Bolanee 31.12.01
39,625
462 BASIC ACCOUNTING
AB UMITED
ll&llliK't! ShHI u Oft DHtmbor 31, 2001
Amount Amou.nt
Liabilitiet Ao.. ~
n. n.
SN"'e>pital : Fix«!- :
Authoris<d : 50000 shaNS otllr.. 10 ead> 5.00.000 Frotholdptopmy 3.50.000
' .
...ucd. Subsctib<d. ailed up and p.lid up : Fumitu.re 50.000
40000 shalt'S orTk. 10 eoch 4.00.000 Md Ell'Ctrical installation 5.000
R<oerve and surplus: 55.000
Rcuined eamings 39.625 Lm Accumulated depl'\'clation 20.250 34.750
Sec~ lo.1ns : Tccknlcol know-how 1.50.000
s..-.
Mortgogoloan 1.50.000 t.Ns Written off 15,000 1.35.000
lntereot on debenture outstanding 1.875 lnYl"fitment :
Unsecured loon : lnvc.-stment ln shares 50.000
&nk overdraft 1.50.000 Current asseb. Loans & advances :
c"'""'' U.bllltlcs t. provision:
87.850
A. Current Assets
Jnvrntortes 1.42.500
A. Accounts payable
B. Provlolon lor tax.ation 4.000 A«ounts rt<ftvables 91.600
CAlh in hand 18.000 2.52.100
a Loon t. Ad•&ne\'5
Adva ~ tu 10.000
Misc. "'J>"''5<S (not yet •djusted)
Prtliminaty <><pmses 500
Obcount on issue o(debenturo 1.000 1.500
Total llabllltia &.33.350 Total - to &.33.350
ILLUSTJV.TION 7'22
Colin Powel Ltd. submits you the following Trial Balance as of O.C.mbet 31. 2001
COLIN POWI!L LTD.
Trial Balancut of P«cm ber 31 2001
Name of accountt
. D•blt c..dlt
Tk. 'Tk.
Cashin hand 20.000
ln"estment 70.000
Accounts r«<ivablo 3.02.000
Inventory 56.000
Pr<p>id <><.,......,.. 54.000
Lond 1.60.000
Plont t. equip"""' I 11.67.000
Other •-ts (norK'IIf1'ml)
A«<WWts payable
15.63.000
1.40.000
Wages. lnton!St and laJu!'S payable 2.22.000
Une.uMd revenue" 33.000
Deb<nturn 12.00.000
Othof U.bUltles 3.36.000
Common otoc~; 1.90.000
Retained ••ming:s 11.08.000
Sal<s 27.95.000
lnlotest n.'Venue 23.000
C. in on C<>ndemnotion of land by govt. 2.00.000
C0<1t of goods !!Old • 15,65.000
S.Utn,e;.genoroland adminlstt•liv• expen... 6.40.000
LOOf m ddal bo"' charg<! to Cl\lttogong Branch 1,50,000
lntl:ftltexpeme 70.000
lncome t.tx expense 2.73.000
Opt>radng laos on dlscondnucd operations 57.000
Dividends 1.00.000
ToW 62.47.000 61.47.000
FINANCIAL STATEMENT
463
~tion.1.J infoi1I'Lition :
I. tnv<ntory tncludes opolled ;and unsloble pds wonk T1r.. 6.000.
z. Soiling. gt'n«a land administrotive eXf"'I\SeS incor=tly Includ
e Tk. 15.000 for olfico furnitu re pun:lww!s
(other OSS<!ts). The pun:hasesw.,..
made on Decm!ber 30.
3. The prepaid """"" '"' w..;, paid on Soptomber 1 and relate
to a 3 year inouranl'<' policy that w~t into
effe<:t on Soptemb<r I.
4. The une:.amed revrnue: relates to rent.lt of an unused portion
of the corporate olfices the Tk. 33.000
received on Aprill and represents paymtn t in advance (ot one
year's rental
5. Plant •nd <qulpm cnt indud .. n. tO.OOO for <quipm
ent repairs th>t wore errone ously rtrotde d ••
equipment pun:hases. The repairs were made on Oecembor
30.
6. Other .....ts include T1r.. 8.000 for misallaneous olfi<1t suppU.
.S. which W<tt purciw ed on mid Octob<>r. At
the <nd of yenr count reve•JJI that only Tk. 6.500 of offiro suppli<
s remoin.
~rt d:
$iXIIT !ON:
( a) COUN POWEL Lm.
Adjua tins Entrin
Debit Credit
11<. 11<.
(I) Cosl of good$ ooid
6,000
Inventory
6.000
(2) Other Ao;octs
15.000
Sollin3. genoral and administtttivc "'f''O'M
15.000
(3) 4
Ex~ 36 x 11<.54.000 6.000
Prepaid expmo et
6.000
(4) 9
Uneorned ~""""' 24 .~
12 x 11<. 33.000
Rental incom<
24.150
( 5) Rtp;oirS<xponse
10.000
Plant I< <qulpt ntnt
10.000
(6) S..pplics Expense (T1r.. s.oro -n. 6.SOO)
1,500
Other Assets
1.500