Question 1 · Financial Statements Preparation
43 marksVance Vanguard is a sole trader running a retail business. The following trial balance was extracted from his books on 31 December 2023:
| | Debit (£) | Credit (£) |
| :--- | :--- | :--- |
| Revenue | | 340,000 |
| Purchases | 195,000 | |
| Inventory (1 January 2023) | 24,000 | |
| Trade receivables | 42,000 | |
| Allowance for doubtful debts (1 January 2023) | | 1,500 |
| Trade payables | | 28,500 |
| Bank | 4,800 | |
| Capital (1 January 2023) | | 85,000 |
| Drawings | 18,000 | |
| Equipment at cost | 90,000 | |
| Motor vehicles at cost | 60,000 | |
| Accumulated depreciation (1 January 2023): | | |
| - Equipment | | 36,000 |
| - Motor vehicles | | 24,000 |
| Administrative expenses | 86,000 | |
| Selling and distribution expenses | 25,200 | |
| 8% Bank Loan (repayable 2028) | | 30,000 |
| **Total** | **545,000** | **545,000** |
**Additional Information at 31 December 2023:**
1. Inventory on 31 December 2023 was valued at cost at £28,500. This included some damaged goods costing £3,000. These goods can be repaired for £400 and then sold for £1,800.
2. Administrative expenses accrued but unpaid amounted to £1,200. Prepaid selling and distribution expenses were £900.
3. The 8% Bank Loan was taken out on 1 April 2023. No interest has been paid or recorded yet for the year.
4. A debt of £2,000 is to be written off as irrecoverable. The allowance for doubtful debts is to be adjusted to 5% of the remaining trade receivables.
5. Depreciation is to be charged as follows:
- Equipment: 15% per annum using the reducing balance method.
- Motor vehicles: 20% per annum using the straight-line method, assuming a residual value of £5,000.
**Required:**
(a) Prepare Vance’s Statement of Profit or Loss for the year ended 31 December 2023. (20 marks)
(b) Prepare Vance’s Statement of Financial Position as at 31 December 2023. (17 marks)
(c) Evaluate whether Vance should change his depreciation method from reducing balance to straight line. (6 marks)
| | Debit (£) | Credit (£) |
| :--- | :--- | :--- |
| Revenue | | 340,000 |
| Purchases | 195,000 | |
| Inventory (1 January 2023) | 24,000 | |
| Trade receivables | 42,000 | |
| Allowance for doubtful debts (1 January 2023) | | 1,500 |
| Trade payables | | 28,500 |
| Bank | 4,800 | |
| Capital (1 January 2023) | | 85,000 |
| Drawings | 18,000 | |
| Equipment at cost | 90,000 | |
| Motor vehicles at cost | 60,000 | |
| Accumulated depreciation (1 January 2023): | | |
| - Equipment | | 36,000 |
| - Motor vehicles | | 24,000 |
| Administrative expenses | 86,000 | |
| Selling and distribution expenses | 25,200 | |
| 8% Bank Loan (repayable 2028) | | 30,000 |
| **Total** | **545,000** | **545,000** |
**Additional Information at 31 December 2023:**
1. Inventory on 31 December 2023 was valued at cost at £28,500. This included some damaged goods costing £3,000. These goods can be repaired for £400 and then sold for £1,800.
2. Administrative expenses accrued but unpaid amounted to £1,200. Prepaid selling and distribution expenses were £900.
3. The 8% Bank Loan was taken out on 1 April 2023. No interest has been paid or recorded yet for the year.
4. A debt of £2,000 is to be written off as irrecoverable. The allowance for doubtful debts is to be adjusted to 5% of the remaining trade receivables.
5. Depreciation is to be charged as follows:
- Equipment: 15% per annum using the reducing balance method.
- Motor vehicles: 20% per annum using the straight-line method, assuming a residual value of £5,000.
**Required:**
(a) Prepare Vance’s Statement of Profit or Loss for the year ended 31 December 2023. (20 marks)
(b) Prepare Vance’s Statement of Financial Position as at 31 December 2023. (17 marks)
(c) Evaluate whether Vance should change his depreciation method from reducing balance to straight line. (6 marks)
Show answer & marking schemeHide answer & marking scheme
Worked solution
### **(a) Statement of Profit or Loss for the year ended 31 December 2023**
| | £ | £ |
| :--- | :--- | :--- |
| **Revenue** | | 340,000 |
| **Cost of sales** | | |
| Opening inventory | 24,000 | |
| Add: Purchases | 195,000 | |
| | 219,000 | |
| Less: Closing inventory *(W1)* | (26,900) | (192,100) |
| **Gross Profit** | | **147,900** |
| | | |
| **Expenses** | | |
| Administrative expenses *(W2)* | 97,800 | |
| Selling and distribution expenses *(W3)* | 35,300 | (133,100) |
| **Operating Profit** | | **14,800** |
| Finance cost *(W4)* | | (1,800) |
| **Profit for the year** | | **13,000** |
**Workings:**
* **W1: Closing Inventory Valuation**
* Undamaged goods: \( £28,500 - £3,000 = £25,500 \)
* Damaged goods at Net Realisable Value (NRV): \( \text{Estimated selling price } (£1,800) - \text{Repair costs } (£400) = £1,400 \)
* Total Inventory Value: \( £25,500 + £1,400 = £26,900 \)
* **W2: Administrative Expenses**
* Trial Balance: \( £86,000 \)
* Add: Accrued admin expenses: \( +£1,200 \)
* Add: Irrecoverable debt written off: \( +£2,000 \)
* Add: Increase in allowance for doubtful debts: \( +£500 \)
* *Receivables:* \( £42,000 - £2,000 \text{ (written off)} = £40,000 \)
* *New allowance (5%):* \( £40,000 \times 5\% = £2,000 \)
* *Old allowance:* \( £1,500 \)
* *Increase:* \( £2,000 - £1,500 = £500 \)
* Add: Equipment Depreciation: \( +£8,100 \)
* *Net Book Value:* \( £90,000 - £36,000 = £54,000 \)
* *Depreciation charge:* \( £54,000 \times 15\% = £8,100 \)
* **Total Administrative Expenses:** \( £86,000 + £1,200 + £2,000 + £500 + £8,100 = £97,800 \)
* **W3: Selling and Distribution Expenses**
* Trial Balance: \( £25,200 \)
* Less: Prepaid expenses: \( (£900) \)
* Add: Motor Vehicles Depreciation: \( +£11,000 \)
* *Depreciable amount:* \( £60,000 - £5,000 \text{ (residual value)} = £55,000 \)
* *Depreciation charge:* \( £55,000 \times 20\% = £11,000 \)
* **Total Selling & Distribution Expenses:** \( £25,200 - £900 + £11,000 = £35,300 \)
* **W4: Finance Cost**
* Bank Loan interest accrued: \( £30,000 \times 8\% \times \frac{9}{12} \text{ (April to December)} = £1,800 \)
---
### **(b) Statement of Financial Position as at 31 December 2023**
| Non-Current Assets | Cost (£) | Accumulated Depreciation (£) | Carrying Value (£) |
| :--- | :--- | :--- | :--- |
| Equipment | 90,000 | 44,100 *(W5)* | 45,900 |
| Motor vehicles | 60,000 | 35,000 *(W6)* | 25,000 |
| **Total Non-Current Assets** | **150,000** | **79,100** | **70,900** |
| Current Assets | | £ |
| :--- | :--- | :--- |
| Inventory | | 26,900 |
| Trade receivables | 40,000 | |
| Less: Allowance for doubtful debts | (2,000) | 38,000 |
| Prepayments | | 900 |
| Bank | | 4,800 |
| **Total Current Assets** | | **70,600** |
| **Total Assets** | | **141,500** |
| Equity and Liabilities | | £ |
| :--- | :--- | :--- |
| **Capital** | | |
| Opening Capital (1 January 2023) | | 85,000 |
| Add: Profit for the year | | 13,000 |
| | | 98,000 |
| Less: Drawings | | (18,000) |
| **Closing Capital** | | **80,000** |
| | | |
| **Non-Current Liabilities** | | |
| 8% Bank Loan | | 30,000 |
| | | |
| **Current Liabilities** | | |
| Trade payables | | 28,500 |
| Accrued administrative expenses | | 1,200 |
| Accrued interest on loan | | 1,800 |
| **Total Current Liabilities** | | **31,500** |
| **Total Equity and Liabilities** | | **141,500** |
**SFP Workings:**
* **W5: Accumulated Depreciation - Equipment:** \( £36,000 + £8,100 = £44,100 \)
* **W6: Accumulated Depreciation - Motor Vehicles:** \( £24,000 + £11,000 = £35,000 \)
---
### **(c) Evaluation of changing the depreciation method**
* **Arguments for Straight-Line Method:**
* It allocates an equal amount of depreciation each year, making the financial statements easier to predict and simpler to calculate.
* It would increase profits in the early years of the asset's life compared to the reducing balance method.
* **Arguments against changing / Retaining Reducing Balance Method:**
* The **Consistency Concept** dictates that once an accounting method is chosen, it should be applied consistently from period to period to ensure comparability. Changing without a valid structural reason violates this principle.
* The **Accruals/Matching Concept** is better served by the reducing balance method for technology and machinery (equipment), which lose value and efficiency rapidly in their first few years. Higher depreciation in early years matches the higher revenue generation of newer machinery.
* Combining a declining depreciation charge with increasing repair costs over time achieves a relatively stable annual asset-related expense.
* **Conclusion:**
Vance should not change his method unless the straight-line method provides a more realistic representation of how economic benefits from the equipment are consumed. Any change must be disclosed in the notes as a change in accounting estimate.
| | £ | £ |
| :--- | :--- | :--- |
| **Revenue** | | 340,000 |
| **Cost of sales** | | |
| Opening inventory | 24,000 | |
| Add: Purchases | 195,000 | |
| | 219,000 | |
| Less: Closing inventory *(W1)* | (26,900) | (192,100) |
| **Gross Profit** | | **147,900** |
| | | |
| **Expenses** | | |
| Administrative expenses *(W2)* | 97,800 | |
| Selling and distribution expenses *(W3)* | 35,300 | (133,100) |
| **Operating Profit** | | **14,800** |
| Finance cost *(W4)* | | (1,800) |
| **Profit for the year** | | **13,000** |
**Workings:**
* **W1: Closing Inventory Valuation**
* Undamaged goods: \( £28,500 - £3,000 = £25,500 \)
* Damaged goods at Net Realisable Value (NRV): \( \text{Estimated selling price } (£1,800) - \text{Repair costs } (£400) = £1,400 \)
* Total Inventory Value: \( £25,500 + £1,400 = £26,900 \)
* **W2: Administrative Expenses**
* Trial Balance: \( £86,000 \)
* Add: Accrued admin expenses: \( +£1,200 \)
* Add: Irrecoverable debt written off: \( +£2,000 \)
* Add: Increase in allowance for doubtful debts: \( +£500 \)
* *Receivables:* \( £42,000 - £2,000 \text{ (written off)} = £40,000 \)
* *New allowance (5%):* \( £40,000 \times 5\% = £2,000 \)
* *Old allowance:* \( £1,500 \)
* *Increase:* \( £2,000 - £1,500 = £500 \)
* Add: Equipment Depreciation: \( +£8,100 \)
* *Net Book Value:* \( £90,000 - £36,000 = £54,000 \)
* *Depreciation charge:* \( £54,000 \times 15\% = £8,100 \)
* **Total Administrative Expenses:** \( £86,000 + £1,200 + £2,000 + £500 + £8,100 = £97,800 \)
* **W3: Selling and Distribution Expenses**
* Trial Balance: \( £25,200 \)
* Less: Prepaid expenses: \( (£900) \)
* Add: Motor Vehicles Depreciation: \( +£11,000 \)
* *Depreciable amount:* \( £60,000 - £5,000 \text{ (residual value)} = £55,000 \)
* *Depreciation charge:* \( £55,000 \times 20\% = £11,000 \)
* **Total Selling & Distribution Expenses:** \( £25,200 - £900 + £11,000 = £35,300 \)
* **W4: Finance Cost**
* Bank Loan interest accrued: \( £30,000 \times 8\% \times \frac{9}{12} \text{ (April to December)} = £1,800 \)
---
### **(b) Statement of Financial Position as at 31 December 2023**
| Non-Current Assets | Cost (£) | Accumulated Depreciation (£) | Carrying Value (£) |
| :--- | :--- | :--- | :--- |
| Equipment | 90,000 | 44,100 *(W5)* | 45,900 |
| Motor vehicles | 60,000 | 35,000 *(W6)* | 25,000 |
| **Total Non-Current Assets** | **150,000** | **79,100** | **70,900** |
| Current Assets | | £ |
| :--- | :--- | :--- |
| Inventory | | 26,900 |
| Trade receivables | 40,000 | |
| Less: Allowance for doubtful debts | (2,000) | 38,000 |
| Prepayments | | 900 |
| Bank | | 4,800 |
| **Total Current Assets** | | **70,600** |
| **Total Assets** | | **141,500** |
| Equity and Liabilities | | £ |
| :--- | :--- | :--- |
| **Capital** | | |
| Opening Capital (1 January 2023) | | 85,000 |
| Add: Profit for the year | | 13,000 |
| | | 98,000 |
| Less: Drawings | | (18,000) |
| **Closing Capital** | | **80,000** |
| | | |
| **Non-Current Liabilities** | | |
| 8% Bank Loan | | 30,000 |
| | | |
| **Current Liabilities** | | |
| Trade payables | | 28,500 |
| Accrued administrative expenses | | 1,200 |
| Accrued interest on loan | | 1,800 |
| **Total Current Liabilities** | | **31,500** |
| **Total Equity and Liabilities** | | **141,500** |
**SFP Workings:**
* **W5: Accumulated Depreciation - Equipment:** \( £36,000 + £8,100 = £44,100 \)
* **W6: Accumulated Depreciation - Motor Vehicles:** \( £24,000 + £11,000 = £35,000 \)
---
### **(c) Evaluation of changing the depreciation method**
* **Arguments for Straight-Line Method:**
* It allocates an equal amount of depreciation each year, making the financial statements easier to predict and simpler to calculate.
* It would increase profits in the early years of the asset's life compared to the reducing balance method.
* **Arguments against changing / Retaining Reducing Balance Method:**
* The **Consistency Concept** dictates that once an accounting method is chosen, it should be applied consistently from period to period to ensure comparability. Changing without a valid structural reason violates this principle.
* The **Accruals/Matching Concept** is better served by the reducing balance method for technology and machinery (equipment), which lose value and efficiency rapidly in their first few years. Higher depreciation in early years matches the higher revenue generation of newer machinery.
* Combining a declining depreciation charge with increasing repair costs over time achieves a relatively stable annual asset-related expense.
* **Conclusion:**
Vance should not change his method unless the straight-line method provides a more realistic representation of how economic benefits from the equipment are consumed. Any change must be disclosed in the notes as a change in accounting estimate.
Marking scheme
### **(a) Statement of Profit or Loss [20 Marks]**
* **Revenue**: 1 Mark for £340,000.
* **Opening Inventory & Purchases**: 1 Mark for showing correct combination/movement.
* **Closing Inventory**: 3 Marks total:
* 1 Mark for calculating NRV of damaged goods: \( £1,800 - £400 = £1,400 \).
* 1 Mark for calculating undamaged inventory cost: \( £25,500 \).
* 1 Mark for correct final closing inventory: \( £26,900 \).
* **Cost of Sales / Gross Profit**: 1 Mark (OFT) for correct calculations: \( £192,100 \) and \( £147,900 \).
* **Administrative Expenses**: 6 Marks total:
* 1 Mark for adding accrued administrative expenses: \( +£1,200 \).
* 1 Mark for writing off irrecoverable debt: \( +£2,000 \).
* 1 Mark for calculating the new allowance: \( (£42,000 - £2,000) \times 5\% = £2,000 \).
* 1 Mark for calculating the increase in allowance: \( £2,000 - £1,500 = £500 \).
* 2 Marks for equipment depreciation: \( (£90,000 - £36,000) \times 15\% = £8,100 \) (1 Mark for NBV, 1 Mark for percentage calculation).
* **Selling & Distribution Expenses**: 4 Marks total:
* 2 Marks for prepayment adjustment: \( £25,200 - £900 = £24,300 \).
* 2 Marks for motor vehicle depreciation: \( (£60,000 - £5,000) \times 20\% = £11,000 \).
* **Finance Cost**: 2 Marks for calculating bank loan interest: \( £30,000 \times 8\% \times \frac{9}{12} = £1,800 \).
* **Profit for the Year**: 1 Mark (OFT) for calculating final profit: \( £13,000 \).
* **Structure & Headings**: 1 Mark for correct classifications and presentation.
### **(b) Statement of Financial Position [17 Marks]**
* **Non-Current Assets**: 4 Marks total:
* 2 Marks for Equipment carrying value: Cost \( £90,000 \), Acc Dep \( £44,100 \), CV \( £45,900 \).
* 2 Marks for Motor vehicles carrying value: Cost \( £60,000 \), Acc Dep \( £35,000 \), CV \( £25,000 \).
* **Current Assets**: 5 Marks total:
* 1 Mark for Inventory: \( £26,900 \) (OFT).
* 2 Marks for Net Receivables: Receivables \( £40,000 \) (1 Mark) minus Allowance \( £2,000 \) (1 Mark) = \( £38,000 \).
* 1 Mark for Prepayments: \( £900 \).
* 1 Mark for Bank balance: \( £4,800 \).
* **Capital**: 3 Marks total:
* 1 Mark for opening capital: \( £85,000 \).
* 1 Mark for adding Profit: \( +£13,000 \) (OFT).
* 1 Mark for subtracting Drawings: \( (£18,000) \).
* **Non-Current Liabilities**: 1 Mark for 8% Bank Loan: \( £30,000 \).
* **Current Liabilities**: 3 Marks total:
* 1 Mark for Trade payables: \( £28,500 \).
* 1 Mark for Accrued administrative expenses: \( £1,200 \).
* 1 Mark for Accrued loan interest: \( £1,800 \).
* **Structure**: 1 Mark for Statement balancing correctly at \( £141,500 \).
### **(c) Evaluation of depreciation change [6 Marks]**
* **AO1 (Knowledge/Understanding)**: 2 Marks for demonstrating understanding of Straight-Line and Reducing Balance methods and the consistency concept.
* **AO2 (Application)**: 2 Marks for applying these to Vance’s assets (e.g., Equipment vs Motor vehicles and matching principles).
* **AO3 (Analysis/Evaluation)**: 2 Marks for a balanced discussion leading to a clear reasoned conclusion on whether to proceed with the change.
* **Revenue**: 1 Mark for £340,000.
* **Opening Inventory & Purchases**: 1 Mark for showing correct combination/movement.
* **Closing Inventory**: 3 Marks total:
* 1 Mark for calculating NRV of damaged goods: \( £1,800 - £400 = £1,400 \).
* 1 Mark for calculating undamaged inventory cost: \( £25,500 \).
* 1 Mark for correct final closing inventory: \( £26,900 \).
* **Cost of Sales / Gross Profit**: 1 Mark (OFT) for correct calculations: \( £192,100 \) and \( £147,900 \).
* **Administrative Expenses**: 6 Marks total:
* 1 Mark for adding accrued administrative expenses: \( +£1,200 \).
* 1 Mark for writing off irrecoverable debt: \( +£2,000 \).
* 1 Mark for calculating the new allowance: \( (£42,000 - £2,000) \times 5\% = £2,000 \).
* 1 Mark for calculating the increase in allowance: \( £2,000 - £1,500 = £500 \).
* 2 Marks for equipment depreciation: \( (£90,000 - £36,000) \times 15\% = £8,100 \) (1 Mark for NBV, 1 Mark for percentage calculation).
* **Selling & Distribution Expenses**: 4 Marks total:
* 2 Marks for prepayment adjustment: \( £25,200 - £900 = £24,300 \).
* 2 Marks for motor vehicle depreciation: \( (£60,000 - £5,000) \times 20\% = £11,000 \).
* **Finance Cost**: 2 Marks for calculating bank loan interest: \( £30,000 \times 8\% \times \frac{9}{12} = £1,800 \).
* **Profit for the Year**: 1 Mark (OFT) for calculating final profit: \( £13,000 \).
* **Structure & Headings**: 1 Mark for correct classifications and presentation.
### **(b) Statement of Financial Position [17 Marks]**
* **Non-Current Assets**: 4 Marks total:
* 2 Marks for Equipment carrying value: Cost \( £90,000 \), Acc Dep \( £44,100 \), CV \( £45,900 \).
* 2 Marks for Motor vehicles carrying value: Cost \( £60,000 \), Acc Dep \( £35,000 \), CV \( £25,000 \).
* **Current Assets**: 5 Marks total:
* 1 Mark for Inventory: \( £26,900 \) (OFT).
* 2 Marks for Net Receivables: Receivables \( £40,000 \) (1 Mark) minus Allowance \( £2,000 \) (1 Mark) = \( £38,000 \).
* 1 Mark for Prepayments: \( £900 \).
* 1 Mark for Bank balance: \( £4,800 \).
* **Capital**: 3 Marks total:
* 1 Mark for opening capital: \( £85,000 \).
* 1 Mark for adding Profit: \( +£13,000 \) (OFT).
* 1 Mark for subtracting Drawings: \( (£18,000) \).
* **Non-Current Liabilities**: 1 Mark for 8% Bank Loan: \( £30,000 \).
* **Current Liabilities**: 3 Marks total:
* 1 Mark for Trade payables: \( £28,500 \).
* 1 Mark for Accrued administrative expenses: \( £1,200 \).
* 1 Mark for Accrued loan interest: \( £1,800 \).
* **Structure**: 1 Mark for Statement balancing correctly at \( £141,500 \).
### **(c) Evaluation of depreciation change [6 Marks]**
* **AO1 (Knowledge/Understanding)**: 2 Marks for demonstrating understanding of Straight-Line and Reducing Balance methods and the consistency concept.
* **AO2 (Application)**: 2 Marks for applying these to Vance’s assets (e.g., Equipment vs Motor vehicles and matching principles).
* **AO3 (Analysis/Evaluation)**: 2 Marks for a balanced discussion leading to a clear reasoned conclusion on whether to proceed with the change.