AIOU 0444 Advanced Accounting Solved Assignment 1 Spring 2025
AIOU 0444 Assignment 1
Q1. X and Y entered into a joint venture business for trading timber. X financed the venture and Y undertook the marketing activities for which he was entitled to a 2% commission on sales. The profit and losses were to be shared in the proportion of 3:1 respectively. The following
transactions were carried out.
i) X paid Rs. 500,000 for the cost of timber
ii) X also paid Rs. 3,000 for miscellaneous purchased expenses on it.
iii) X provided funds of Rs. 10,000 to Y for expenses.
iv) Y incurred expenses on the carriage and packing of Rs. 12,900. Warehouse rent of Rs. 7,500; advertisement Rs. 2700; miscellaneous expenses of
Rs. 1750; travelling expenses of Rs. 9,240 and salaries of Rs. 12,100.
v) Y sold all goods at Rs. 625,800 and deposited the proceeds into his bank account.
vi) Y provided a cheque of Rs. 450,000 to X.
It is required to show how these transactions would appear in the lodger of X and Y and prepare an account showing the result of the venture under the memorandum method of accounting.
Ledger of X
Joint Venture with Y Account
Date | Particulars | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
June 2025 | To Cash (Cost of Timber) | 500,000 | |
June 2025 | To Cash (Miscellaneous Expenses) | 3,000 | |
June 2025 | To Cash (Funds to Y) | 10,000 | |
June 2025 | To Y (Share of Expenses) | 44,490 | |
June 2025 | To Y (Commission) | 12,516 | |
June 2025 | To Profit on Joint Venture | 48,295.50 | |
June 2025 | By Y (Cheque Received) | 450,000 | |
June 2025 | By Y (Balance Due) | 168,299.50 | |
Total | 618,299.50 | 618,299.50 |
Ledger of Y
Joint Venture with X Account
Date | Particulars | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
June 2025 | To X (Funds Received) | 10,000 | |
June 2025 | To Cash (Carriage and Packing) | 12,900 | |
June 2025 | To Cash (Warehouse Rent) | 7,500 | |
June 2025 | To Cash (Advertisement) | 2,700 | |
June 2025 | To Cash (Miscellaneous Expenses) | 1,750 | |
June 2025 | To Cash (Travelling Expenses) | 9,240 | |
June 2025 | To Cash (Salaries) | 12,100 | |
June 2025 | To Commission on Sales | 12,516 | |
June 2025 | To Share of Profit | 16,098.50 | |
June 2025 | By Bank (Sales Proceeds) | 625,800 | |
June 2025 | By X (Cheque Paid) | 450,000 | |
June 2025 | By X (Balance Payable) | 168,299.50 | |
Total | 635,004.50 | 635,800 |
Memorandum Joint Venture Account
Particulars | Amount (Rs.) |
---|---|
Debit | |
To Cost of Timber (X) | 500,000 |
To Miscellaneous Expenses (X) | 3,000 |
To Carriage and Packing (Y) | 12,900 |
To Warehouse Rent (Y) | 7,500 |
To Advertisement (Y) | 2,700 |
To Miscellaneous Expenses (Y) | 1,750 |
To Travelling Expenses (Y) | 9,240 |
To Salaries (Y) | 12,100 |
To Commission to Y (2% of 625,800) | 12,516 |
Credit | |
By Sales (Y) | 625,800 |
Profit on Joint Venture | 64,394 |
Distribution of Profit/Loss:
- X's Share of Profit (3/4): 64,394 = Rs. 48,295.50/-
- Y's Share of Profit (1/4): 64,394 = Rs. 16,098.50/-
Final Settlement:
To fully settle the accounts, Y will need to pay X the final balance due: Rs. 168,299.50.
Q2. Shalimar Oil Mills produced and consigned 50 bags of Cooking Oil to Reliance traders at the cost of Rs. 500 each. The Consignor paid cartage expenses of Rs. 1,000 on the consignment The Consignee received the Consignment and paid Rs. 1,500 as transportation cost and Rs. 500 as unloading expenses. The Consignee spent Rs. 3,000 on Warehousing expenses. It was reported by Consignee that 05 bags were leaked out and had no sale value. The consignor treated this loss as a normal loss. The consignee remitted an amount of Rs. 10,000 as advance to the Consignor. The consignee sold 35 bags at the selling price of Rs. 600 as specified by the Consignor. The Consignee was entitled to a 5% Commission. It is required to,
(a) record the above transaction and prepare necessary ledger accounts in the books of the consignor.
(b) compute the value of the closing Stock of Oil Bags.
(c) determine the amount of profit or loss from this consignment activity.
(a) Recording the Transactions and Preparing Ledger Accounts in the Books of the Consignor (Shalimar Oil Mills):
We'll need to create the following ledger accounts:
Consignment to Reliance Traders Account (This is the main account to track all consignment-related activities and determine profit or loss.)
Reliance Traders Account (This account tracks the amounts due from or paid to the consignee.)
Goods Sent on Consignment Account (This account records the cost of goods sent.)
Cash/Bank Account (For expenses paid by the consignor and advance received.)
Here are the journal entries (though not explicitly asked for, they help in understanding the ledger postings):
Date | Account Debited | Account Credited | Amount (Rs.) |
---|---|---|---|
Consignment to Reliance Traders A/c | Goods Sent on Consignment A/c | 25,000 | |
(Cost of 50 bags @ Rs. 500 each) | |||
Consignment to Reliance Traders A/c | Cash/Bank A/c | 1,000 | |
(Cartage expenses) | |||
Cash/Bank A/c | Reliance Traders A/c | 10,000 | |
(Advance received) |
Now, let's prepare the ledger accounts:
1. Consignment to Reliance Traders Account
Date | Particulars | Amount (Rs.) | Date | Particulars | Amount (Rs.) |
---|---|---|---|---|---|
To Goods Sent on Consignment A/c | 25,000 | By Reliance Traders A/c (Sales) | 21,000 | ||
To Cash/Bank A/c (Cartage) | 1,000 | By Normal Loss A/c | 2,500 | ||
To Reliance Traders A/c (Transport) | 1,500 | By Consignment Stock A/c | 5,777.80 | ||
To Reliance Traders A/c (Unloading) | 500 | By Profit and Loss A/c | 2,772.20 | ||
To Reliance Traders A/c (Warehousing) | 3,000 | ||||
To Reliance Traders A/c (Commission) | 1,050 | ||||
32,050 | 32,050 |
2. Reliance Traders Account
Date | Particulars | Amount (Rs.) | Date | Particulars | Amount (Rs.) |
---|---|---|---|---|---|
To Consignment to Reliance Traders A/c (Transport) | 1,500 | By Cash/Bank A/c (Advance) | 10,000 | ||
To Consignment to Reliance Traders A/c (Unloading) | 500 | By Consignment to Reliance Traders A/c (Sales) | 21,000 | ||
To Consignment to Reliance Traders A/c (Warehousing) | 3,000 | ||||
To Consignment to Reliance Traders A/c (Commission) | 1,050 | ||||
To Balance c/d | 15,950 | ||||
21,000 | 31,000 | ||||
To Balance b/d | 15,950 |
3. Goods Sent on Consignment Account
Date | Particulars | Amount (Rs.) | Date | Particulars | Amount (Rs.) |
---|---|---|---|---|---|
To Trading Account | 25,000 | By Consignment to Reliance Traders A/c | 25,000 |
4. Cash/Bank Account (Relevant Entries)
Date | Particulars | Amount (Rs.) | Date | Particulars | Amount (Rs.) |
---|---|---|---|---|---|
To Reliance Traders A/c (Advance) | 10,000 | By Consignment to Reliance Traders A/c (Cartage) | 1,000 |
(b) Computing the Value of the Closing Stock of Oil Bags:
Number of bags consigned: 50
Normal loss (leaked bags): 05
Bags sold: 35
Bags in closing stock: 50 - 5 - 35 = 10 bags
To calculate the value of the closing stock, we need to consider the proportionate consignment expenses incurred by the consignor up to the point of normal loss. Consignee's expenses incurred after receiving the goods are not included in the valuation of closing stock.
Cost of 50 bags: 50 bags * Rs. 500/bag = Rs. 25,000
Consignor's cartage expenses: Rs. 1,000
Total cost of 50 bags before normal loss: Rs. 25,000 + Rs. 1,000 = Rs. 26,000
Now, let's calculate the cost per unit considering the normal loss:
Cost per unit (after normal loss): Rs. 26,000 / (50 bags - 5 bags) = Rs. 26,000 / 45 bags = Rs. 577.78 (approximately)
Value of closing stock (10 bags): 10 bags * Rs. 577.78/bag = Rs. 5,777.80 (approximately)
(c) Determining the Amount of Profit or Loss from this Consignment Activity:
From the Consignment to Reliance Traders Account, we can see the profit or loss:
Credit side total: Rs. 21,000 (Sales) + Rs. 2,500 (Normal Loss - at cost) + Rs. 5,777.80 (Closing Stock) = Rs. 29,277.80
Debit side total: Rs. 25,000 (Goods Sent) + Rs. 1,000 (Consignor's Cartage) + Rs. 1,500 (Consignee's Transport) + Rs. 500 (Consignee's Unloading) + Rs. 3,000 (Consignee's Warehousing) + Rs. 1,050 (Commission) = Rs. 32,050
Profit/Loss = Credit side total - Debit side total
Profit/Loss = Rs. 29,277.80 - Rs. 32,050 = -Rs. 2,772.20
Therefore, Shalimar Oil Mills incurred a loss of Rs. 2,772.20 from this consignment activity.
Summary of Ledger Account Balances:
Consignment to Reliance Traders Account: Closed (Profit/Loss transferred)
Reliance Traders Account: Balance c/d Rs. 15,950 (Amount due from Reliance Traders)
Goods Sent on Consignment Account: Closed (Transferred to Trading Account)
Cash/Bank Account: Balance will be affected by the transactions recorded.
Final Answer:
(a) Ledger Accounts in the Books of the Consignor (Shalimar Oil Mills):
Please refer to the ledger accounts provided above.
(b) Value of the Closing Stock of Oil Bags:
The value of the closing stock of 10 oil bags is approximately Rs. 5,777.80.
(c) Amount of Profit or Loss from this Consignment Activity:
Shalimar Oil Mills incurred a loss of Rs. 2,772.20 from this consignment activity.
Q3 a). Describe the writes of shareholders and narrate the various types of shares.
Rights of Shareholders:
Voting Rights: Shareholders can vote on key company decisions, such as electing the board of directors and approving mergers.
Dividend Rights: If the company distributes profits, shareholders with dividend-paying shares receive a portion.
Right to Information: Shareholders can access financial statements and other important company records.
Right to Sue: Shareholders may sue the company for wrongful acts that harm their interests.
Preemptive Rights: Some shareholders have the right to buy new shares before they are offered to the public.
Right to Transfer Shares: Shareholders can sell or transfer their shares unless restrictions apply.
Residual Claim Rights: In case of company liquidation, shareholders have a right to receive remaining assets after debts are paid.
Types of Shares:
Common Shares: These offer voting rights and potential dividends but come with the highest risk.
Preferred Shares: Shareholders receive fixed dividends and priority in payouts but typically lack voting rights.
Ordinary Shares: A term sometimes used interchangeably with common shares in certain regions.
Bonus Shares: Additional shares issued to existing shareholders without charge, usually from profits.
Rights Shares: Offered to existing shareholders at a discount before being sold to others.
Redeemable Shares: Shares that the company can repurchase at a predetermined price.
Convertible Shares: Preferred shares that can be converted into common shares under specific conditions.
Q3 b). The Fortune Corporation was formed with an authorized capital as follows:
30,000, 10% preference shares of Rs. 100 each, 100,000 ordinary shares of Rs. 100 each, 5000 deferred shares of Rs. 10 each.
Required:
Pass the necessary journal entries to record the following transactions:
i. Issued 5000 10% preference shares at par and cash received.
ii. Issued 10,000 ordinary shares of Rs. 100 each at Rs. 120. All amounts received in cash.
iii. Acquired Equipment costing Rs. 210,000 and issued 2000 10% preference shares of Rs. 100 each.
iv. Land valued at Rs. 225,000 was acquired and 2500, 10% preference shares were issued against its consideration.
v. Issued 2000 deferred shares of Rs. 10 each to promoters in recognition of services rendered by them.
i. Issued 5000 10% preference shares at par and cash received.
Date | Account Title and Explanation | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
Today's Date | Cash Account | 500,000 | |
To Preference Share Capital Account (5000 x 100) | 500,000 | ||
(Being issue of 5000 preference shares at par) |
ii. Issued 10,000 ordinary shares of Rs. 100 each at Rs. 120. All amounts received in cash.
Date | Account Title and Explanation | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
Today's Date | Cash Account (10,000 x 120) | 1,200,000 | |
To Ordinary Share Capital Account (10,000 x 100) | 1,000,000 | ||
To Securities Premium Account (10,000 x 20) | 200,000 | ||
(Being issue of 10,000 ordinary shares at premium) |
iii. Acquired Equipment costing Rs. 210,000 and issued 2000 10% preference shares of Rs. 100 each.
Date | Account Title and Explanation | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
Today's Date | Equipment Account | 210,000 | |
To Preference Share Capital Account (2000 x 100) | 200,000 | ||
To Capital Reserve Account | 10,000 | ||
(Being acquisition of equipment against issue of preference shares at a discount) |
iv. Land valued at Rs. 225,000 was acquired and 2500, 10% preference shares were issued against its consideration.
Date | Account Title and Explanation | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
Today's Date | Land Account | 225,000 | |
To Preference Share Capital Account (2500 x 100) | 250,000 | ||
To Capital Reserve Account | 25,000 | ||
(Being acquisition of land against issue of preference shares at a premium) |
v. Issued 2000 deferred shares of Rs. 10 each to promoters in recognition of services rendered by them.
Date | Account Title and Explanation | Debit (Rs.) | Credit (Rs.) |
---|---|---|---|
Today's Date | Goodwill Account | 20,000 | |
To Deferred Share Capital Account (2000 x 10) | 20,000 | ||
(Being issue of deferred shares to promoters for services rendered) |
Q4. A company carries on business through five departments, A, B, C, D, and E. The trial balance as of 31st December, 2022 was as follows:
A
B
C
D
E
Opening Stock (Rs.)
5,000
3,000
2,500
4,000
4,500
Purchases (Rs.)
50,000
30,000
10,000
26,000
34,000
Sales (Rs.)
48,000
21,000
9,500
23,000
30,000
Closing Stock (Rs.)
6,000
4,000
3,500
5,000
5,500
The opening and closing stocks have been valued at cost. The expenses, which are to be charged to each department in proportion to the cost of goods sold in the respective departments, are as follows:
Salaries and Commission - Rs. 16,000/-
Rent and rates - Rs.11,500/-
Miscellaneous expense - Rs.11,200/-
Insurance - Rs.4800/-
Required: Show the final result and percentage of sales in each department and also the combined result with the percentage of sales.
Here's the breakdown of profitability for each department and the company as a whole:
First, we need to calculate the Cost of Goods Sold (COGS) for each department using the following formula:
COGS = Opening Stock + Purchases - Closing Stock
Let's calculate the COGS for each department:
Department | Calculation | COGS (Rs.) |
---|---|---|
Department A | COGS_A = 5,000 + 50,000 - 6,000 | 49,000 |
Department B | COGS_B = 3,000 + 30,000 - 4,000 | 29,000 |
Department C | COGS_C = 2,500 + 10,000 - 3,500 | 9,000 |
Department D | COGS_D = 4,000 + 26,000 - 5,000 | 25,000 |
Department E | COGS_E = 4,500 + 34,000 - 5,500 | 33,000 |
Next, we calculate the Gross Profit for each department:
Gross Profit = Sales - COGS
Department | Calculation | Gross Profit (Rs.) |
---|---|---|
Department A | Gross Profit_A = 48,000 - 49,000 | -1,000 (Loss) |
Department B | Gross Profit_B = 21,000 - 29,000 | -8,000 (Loss) |
Department C | Gross Profit_C = 9,500 - 9,000 | 500 |
Department D | Gross Profit_D = 23,000 - 25,000 | -2,000 (Loss) |
Department E | Gross Profit_E = 30,000 - 33,000 | -3,000 (Loss) |
Now, we need to allocate the expenses to each department based on the proportion of their COGS to the total COGS.
First, let's find the total COGS:
Total COGS = 49,000 + 29,000 + 9,000 + 25,000 + 33,000 = 145,000 Rs.
Now, we calculate the proportion of COGS for each department:
Department | Calculation | Proportion of COGS |
---|---|---|
Department A | 49,000 / 145,000 | 0.3379 |
Department B | 29,000 / 145,000 | 0.2000 |
Department C | 9,000 / 145,000 | 0.0621 |
Department D | 25,000 / 145,000 | 0.1724 |
Department E | 33,000 / 145,000 | 0.2276 |
Next, we allocate each expense to the departments using these proportions:
Expense | Total (Rs.) | Department A (Rs.) | Department B (Rs.) | Department C (Rs.) | Department D (Rs.) | Department E (Rs.) |
---|---|---|---|---|---|---|
Salaries and Commission | 16,000 | 16,000 x 0.3379 = 5,406.40 | 16,000 x 0.2000 = 3,200.00 | 16,000 x 0.0621 = 993.60 | 16,000 x 0.1724 = 2,758.40 | 16,000 x 0.2276 = 3,641.60 |
Rent and rates | 11,500 | 11,500 x 0.3379 = 3,885.85 | 11,500 x 0.2000 = 2,300.00 | 11,500 x 0.0621 = 714.15 | 11,500 x 0.1724 = 1,982.60 | 11,500 x 0.2276 = 2,617.40 |
Miscellaneous expense | 11,200 | 11,200 x 0.3379 = 3,784.48 | 11,200 x 0.2000 = 2,240.00 | 11,200 x 0.0621 = 695.52 | 11,200 x 0.1724 = 1,930.88 | 11,200 x 0.2276 = 2,549.12 |
Insurance | 4,800 | 4,800 x 0.3379 = 1,621.92 | 4,800 x 0.2000 = 960.00 | 4,800 x 0.0621 = 298.08 | 4,800 x 0.1724 = 827.52 | 4,800 x 0.2276 = 1,092.48 |
Total Expenses | 43,500 | 14,698.65 | 8,700.00 | 2,701.35 | 7,500.00 | 9,890.60 |
Finally, we calculate the Net Profit/Loss for each department:
Net Profit/Loss = Gross Profit - Allocated Expenses
Department | Calculation | Net Profit/Loss (Rs.) |
---|---|---|
Department A | -1,000 - 14,698.65 | -15,698.65 (Loss) |
Department B | -8,000 - 8,700.00 | -16,700.00 (Loss) |
Department C | 500 - 2,701.35 | -2,201.35 (Loss) |
Department D | -2,000 - 7,500.00 | -9,500.00 (Loss) |
Department E | -3,000 - 9,890.60 | -12,890.60 (Loss) |
Now, let's calculate the percentage of sales for each department's net profit/loss:
Percentage of Sales = (Net Profit/Loss / Sales) x 100%
Department | Calculation | Percentage of Sales |
---|---|---|
Department A | (-15,698.65 / 48,000) x 100% | -32.71% |
Department B | (-16,700.00 / 21,000) x 100% | -79.52% |
Department C | (-2,201.35 / 9,500) x 100% | -23.17% |
Department D | (-9,500.00 / 23,000) x 100% | -41.30% |
Department E | (-12,890.60 / 30,000) x 100% | -42.97% |
Finally, let's calculate the combined result for the company:
Combined Net Profit/Loss = -15,698.65 - 16,700.00 - 2,201.35 - 9,500.00 - 12,890.60 = -56,990.60 Rs. (Loss)
Total Sales for the company:
Total Sales = 48,000 + 21,000 + 9,500 + 23,000 + 30,000 = 131,500 Rs.
Percentage of sales for the combined result:
Combined Percentage of Sales = (-56,990.60 / 131,500) x 100% = -43.34%
Here's a summary of the results:
Department | Net Profit/Loss (Rs.) | Percentage of Sales |
---|---|---|
A | -15,698.65 | -32.71% |
B | -16,700.00 | -79.52% |
C | -2,201.35 | -23.17% |
D | -9,500.00 | -41.30% |
E | -12,890.60 | -42.97% |
Combined | -56,990.60 | -43.34% |
It appears that all departments are operating at a loss for the period.
Q5. From the following details prepare the Branch Account in the books of Head Office (Amounts in Rs.).
a) Goods sent to Branch at cost 50,000
b) Goods returned by Branch at cost of 3,000
c) Branch Credit Sales 51,000
d) Cash Sales at Branch 2,500
e) Cash remitted to H.O. by Branch 45,000
f) Expenses paid by H.O. 10,000
g) Discount allowed to customers by Branch 1,800
h) Closing stock with Branch at cost of 17,000
i) Closing Debtors (Closing Balance) 7,700
Branch Account | |||
Particulars |
Amount (Rs.) |
Particulars |
Amount (Rs.) |
To Goods sent to Branch A/c |
50,000 |
By Cash remitted to H.O. A/c |
45,000 |
To Expenses paid by H.O. A/c |
10,000 |
By Goods returned by Branch A/c |
3,000 |
To Discount allowed to customers A/c |
1,800 |
By Branch Debtors A/c (Closing) |
7,700 |
To Branch Stock A/c (Closing) |
17,000 |
By Branch Sales A/c |
53,500 |
To Profit and Loss A/c (Balancing Figure) |
19,400 |
||
Total |
98,000 |
Total |
98,000 |
AIOU 0444 Advanced Accounting Solved Assignment 2 Spring 2025
AIOU 0444 Assignment 2
Q1. Khan Brothers sell several small articles of very small value on the hire-purchase system daily and request you to recommend to them a simple but satisfactory system of keeping accounts. What will be your advice to them?
Khan Brothers should adopt a straightforward yet effective accounting system that ensures proper tracking of their daily hire-purchase transactions. Here’s a simple system they can implement:
1. Maintain a Daily Sales Register: Record each transaction, including the article sold, its price, down payment, installment amount, and due dates.
2. Use Individual Customer Ledger Accounts: Keep separate records for each customer, showing amounts paid, outstanding balance, and due dates of installments.
3. Generate Periodic Collection Reports: Maintain a record of received installments to track payments, identify overdue accounts, and send reminders accordingly.
4. Use Accounting Software or Simple Spreadsheets: If possible, using a basic accounting software like QuickBooks or even Excel can automate calculations and improve efficiency.
5. Keep a Stock Register: Track inventory, purchases, and sales to ensure proper control over stock levels.
6. Monitor Bad Debts: Implement a system to assess overdue accounts and take necessary follow-up actions, like reminders or late payment penalties.
7. Cash Book and Bank Transactions: Maintain a simple cash book for daily cash inflows and outflows, along with bank reconciliations for any transactions done through banking channels.
A structured yet simple accounting system will help them maintain financial discipline, reduce errors, and improve business efficiency. If they wish to expand later, they can integrate a more advanced accounting solution.
Q2. Mr Azan acquired a car from Shah Corporation on January 02, 2023, and entered into a lease agreement for 5 years. Annual rentals are payable at the end of each year amounting to Rs. 180,000. The useful life of the machine is 10 years and the interest rate implicit in the lease was agreed 15%. The fair value of the machine was Rs. 900,000.
You are required to identify the type of lease and Pass the necessary journal entries in the books of the lessor and lessee both to record the rental payment.
1. Identifying the Type of Lease
To determine the type of lease (finance lease or operating lease) from the lessee's perspective, we need to consider the criteria outlined in accounting standards (like IFRS 16 or relevant local GAAP). While you haven't explicitly stated which standard to follow, the information provided allows us to make a reasonable assessment. Key indicators of a finance lease include:
- Transfer of Ownership: The problem doesn't explicitly state this.
- Bargain Purchase Option: Not mentioned.
- Major Part of Economic Life: The lease term (5 years) is a significant portion of the asset's useful life (10 years) – 50%. This suggests it could be a finance lease.
- Present Value of Minimum Lease Payments: We need to calculate this and compare it to the fair value of the asset.
Let's calculate the present value of the minimum lease payments:
Annual rental payment (PMT) = Rs. 180,000
Lease term (n) = 5 years
Interest rate (r) = 15%
The present value of an ordinary annuity formula is:
PV = PMT x [1 - (1 + r)^-n] / r
PV = 180,000 x [1 - (1 + 0.15)^-5] / 0.15
PV = 180,000 x [1 - (1.15)^-5] / 0.15
PV = 180,000 x [1 - 0.497176] / 0.15
PV = 180,000 x 0.502824 / 0.15
PV = 180,000 x 3.35216
PV = Rs. 603,388.80
Now, let's compare the present value of the minimum lease payments to the fair value of the asset:
Present Value (Rs. 603,388.80) / Fair Value (Rs. 900,000) = 0.6704 or 67.04%
Typically, if the present value of the minimum lease payments is substantially all (e.g., 75% or more, although this is a guideline and professional judgment is needed) of the fair value of the asset, it is classified as a finance lease. In this case, 67.04% is close, and considering the lease term is also a significant portion of the asset's life, it's highly likely this will be classified as a finance lease for the lessee.
From the lessor's perspective, this would likely be classified as a sales-type lease if the present value of the lease payments equals the fair value of the asset (which it doesn't exactly here, but the difference could be due to rounding or other factors not explicitly stated). If it doesn't meet the criteria for a sales-type lease (e.g., no selling profit or loss), it would be classified as a direct financing lease. Given the information, we'll proceed assuming it's a sales-type lease for the lessor for simplicity in demonstrating the journal entries, acknowledging the slight discrepancy.
2. Journal Entries
Let's prepare the journal entries to record the rental payment at the end of the first year (December 31, 2023).
In the Books of the Lessee (Mr. Azan)
As it's a finance lease, the lessee will recognize an asset (Right-of-Use asset) and a lease liability at the commencement of the lease. We'll also need to account for depreciation of the Right-of-Use asset and the interest expense on the lease liability.
At the end of the first year (December 31, 2023):
To record the rental payment:
Account | Debit | Credit |
---|---|---|
Lease Liability | Rs. 46,508.32 | |
Interest Expense (($603,388.80 x 15%$) | Rs. 90,508.32 | |
Cash | Rs. 180,000 | |
(To record the annual rental payment, including interest) |
Explanation: The total payment of Rs. 180,000 includes both the interest expense for the year and the reduction in the lease liability. The interest expense is calculated on the outstanding lease liability at the beginning of the year (which is the initial present value). The remaining portion of the payment reduces the principal of the lease liability.
To record the depreciation of the Right-of-Use asset:
The Right-of-Use asset is depreciated over the shorter of the lease term or the useful life of the asset. In this case, the lease term (5 years) is shorter.
Annual Depreciation = Right-of-Use Asset Value / Lease Term
We'll assume the initial value of the Right-of-Use asset is equal to the present value of the lease payments, Rs. 603,388.80.
Annual Depreciation = Rs. 603,388.80 / 5 years = Rs. 120,677.76
Account | Debit | Credit |
---|---|---|
Depreciation Expense | Rs. 120,677.76 | |
Accumulated Depreciation - ROU Asset | Rs. 120,677.76 | |
(To record the annual depreciation of the Right-of-Use asset) |
In the Books of the Lessor (Shah Corporation)
As it's considered a sales-type lease, the lessor would have derecognized the asset and recognized a lease receivable at the commencement of the lease. They will also recognize interest revenue over the lease term.
At the end of the first year (December 31, 2023):
To record the receipt of the rental payment and recognition of interest revenue:
Account | Debit | Credit |
---|---|---|
Cash | Rs. 180,000 | |
Lease Receivable | Rs. 46,508.32 | |
Interest Revenue (($603,388.80 x 15%$) | Rs. 90,508.32 | |
(To record the receipt of annual rental and interest revenue) |
Explanation: The cash received is debited. A portion of the cash received represents the interest revenue earned on the outstanding lease receivable, and the remaining portion reduces the principal balance of the lease receivable.
Q3. Shown below are the selected items appearing in a recent balance sheet of Nizami Corporation. All amoun are Rs.
Cash and short-term investments - 42,600
Accounts Receivables - 160,900
Inventories - 64,800
Prepaid expenses and other current assets - 43,000
Total current liabilities - 116,000
Total liabilities - 223,300
Total stock holders equity - 231,900
Required:
a) Total quick assets,
b) Total current assets
c) Quick ratio
d) Current ratio
e) Working capital
f) Discuss whether the company appears solvent from the viewpoint of a short-term creditor.
a) Total Quick Assets: Quick assets include cash and short-term investments, as well as accounts receivable (excluding inventory and prepaid expenses).
42,600 + 160,900 = 203,500
Total quick assets = 203,500
b) Total Current Assets: Current assets include cash and short-term investments, accounts receivable, inventories, and prepaid expenses and other current assets.
42,600 + 160,900 + 64,800 + 43,000 = 311,300
Total current assets = 311,300
c) Quick Ratio: Quick ratio measures liquidity by comparing quick assets to total current liabilities.
Quick Ratio = Quick Assets / Total Current Liabilities
= 203,500 / 116,000 ≈ 1.75
Quick Ratio = 1.75
d) Current Ratio: Current ratio assesses a company’s ability to cover short-term liabilities with its current assets.
Current Ratio = Total Current Assets / Total Current Liabilities
= 311,300 / 116,000 ≈ 2.68
Current Ratio = 2.68
e) Working Capital: Working capital is calculated as:
Working Capital = Total Current Assets - Total Current Liabilities
= 311,300 - 116,000 = 195,300
Working Capital = 195,300
f) Solvency from a Short-Term Creditor's Viewpoint: A short-term creditor will assess liquidity to determine if the company can meet its immediate obligations.
The quick ratio of 1.75 suggests strong liquidity, meaning the company has sufficient quick assets to cover short-term liabilities without relying on inventory sales.
The current ratio of 2.68 further reinforces the company’s ability to meet short-term obligations. A ratio above 2 typically indicates healthy liquidity.
The working capital of 195,300 shows a positive buffer, implying strong financial stability in the short term.
Conclusion: Based on these figures, Nizami Corporation appears solvent and financially healthy from a short-term creditor's perspective, as it has enough liquid and current assets to cover its liabilities.
Q4. What do you know about Amalgamation and Reconstruction? Explain and give two recent examples regarding Pakistan.
Amalgamation: Amalgamation is when two or more companies combine to form a new entity. This is often done to expand business operations, achieve economies of scale, or strengthen financial stability. The original companies cease to exist, and a new company is formed with their combined resources.
Reconstruction: Reconstruction refers to reorganizing a company’s financial or operational structure. It can be:
Internal Reconstruction: When a company restructures its assets, liabilities, or shareholding without changing its identity.
External Reconstruction: When a new company is created to take over the operations of the existing entity.
Recent Examples in Pakistan:
1. Banking Sector Changes: Banks in Pakistan have undergone amalgamation to consolidate financial operations. The merger of Sindh Bank and Summit Bank is an example where two banking entities combined to improve financial efficiency.
2. Pakistan Steel Mills Revamp: The government has been working on the financial restructuring of Pakistan Steel Mills to restore its operational viability, making it an example of corporate reconstruction.
Q5. The Yasir Corporation was registered with a nominal Capital of Rs. 12,00,000 divided into equity shares of Rs. 10 each. On 31st March 2021, the following ledger balances were extracted from the company’s book:
Item
Rs.
Item
Rs.
Equity Share Capital Up and Paid Up
920,000
10% Debentures
600,000
Plant and Machinery
720,000
Sales
830,000
Stock (1-4-2020)
150,000
5% Govt. Securities
120,000
Fixtures
14,400
Reserve for Doubtful Debts
7,000
Preliminary Expenses
10,000
Sundry Creditors
100,000
Freight and Duty
26,200
Sundry Debtors
174,000
Goodwill
50,000
Buildings
600,000
Wages
169,600
Bad Debts
4,220
Cash in Hand
19,700
Commission Paid
14,400
Cash at Bank
76,600
Salaries
29,000
Director’s Fees
11,480
Purchases
370,000
Bills Payable
76,000
Interim Dividend Paid
15,000
General Reserve
50,000
Rent
9,600
Profit and Loss A/c (Cr) 1-4-2020
29,000
General Expenses
9,800
Office Equipment
8,000
Debenture Interest
10,000
The following adjustments were to be made:
i. The Stock on 31st March 2021 was estimated at Rs. 200,000
ii. Final Dividend at 10% to be provided.
iii. Depreciation on Plan and Machinery at 10% and on Fixtures at 5%
iv. Preliminary expenses to be written off
v. Rs. 30,000 were to be transferred to General Reserve
vi. The provision for bad debts to be maintained at 10% on sundry debtors
Required: You are required to prepare the:
i. Trading and Profit and Loss Account
ii. Profit and Loss Appropriation Account for the year ended 31st March 2021
iii. Balance sheet as of that date.
i. Trading and Profit and Loss Account
The Yasir Corporation Trading and Profit and Loss Accoun
For the year ended 31st March 2021
Particulars | Amount (Rs.) | Particulars | Amount (Rs.) |
To Opening Stock | 150,000 | By Sales | 830,000 |
To Purchases | 370,000 | By Closing Stock | 200,000 |
To Freight and Duty | 26,200 | ||
To Wages | 169,600 | ||
To Gross Profit c/d | 314,200 | ||
Total | 1,030,000 | Total | 1,030,000 |
To Salaries | 29,000 | By Gross Profit b/d | 314,200 |
To Rent | 9,600 | ||
To Commission Paid | 14,400 | ||
To Director's Fees | 11,480 | ||
To General Expenses | 9,800 | ||
To Debenture Interest (Paid Rs. 10,000 + Accrued Rs. 50,000) |
60,000 | ||
To Depreciation: | |||
Plant and Machinery | 72,000 | ||
Fixtures | 720 | ||
To Bad Debts | 4,220 | ||
To Provision for Bad Debts | 10,400 | ||
To Preliminary Expenses W/O | 10,000 | ||
To Net Profit transferred to P&L Appropriation A/c | 82,580 | ||
Total | 314,200 | Total | 314,200 |
ii. Profit and Loss Appropriation Account for the year ended 31st March 2021
The Yasir Corporation
Profit and Loss Appropriation Account
For the year ended 31st March 2021
Particulars | Amount (Rs.) | Particulars | Amount (Rs.) |
To Interim Dividend Paid | 15,000 | By Balance b/d (1-4-2020) | 29,000 |
To Proposed Final Dividend | 92,000 | By Net Profit for the year | 82,580 |
To Transfer to General Reserve | 30,000 | ||
To Balance c/d (Deficit transferred to Balance Sheet) | (25,420) | ||
Total | 111,580 | Total | 111,580 |
iii. Balance sheet as of that date.
The Yasir Corporation
Balance Sheet
As at 31st March 2021
Liabilities | Amount (Rs.) | Assets | Amount (Rs.) |
Shareholders' Funds | Non-Current Assets | ||
Equity Share Capital (Authorized: 1,20,000 shares of Rs. 10 each) (Issued and Paid up: 92,000 shares of Rs. 10 each) |
920,000 | Goodwill | 50,000 |
Reserves and Surplus | Buildings | 600,000 | |
General Reserve | 80,000 | Plant and Machinery (Net) (Gross 720,000 - Dep. 72,000) |
648,000 |
Profit & Loss Account (Deficit) | (25,420) | Fixtures (Net) (Gross 14,400 - Dep. 720) |
13,680 |
54,580 | Office Equipment | 8,000 | |
Non-Current Liabilities | 5% Govt. Securities (Investment) | 120,000 | |
10% Debentures | 600,000 | ||
Current Liabilities | Current Assets | ||
Sundry Creditors | 100,000 | Stock (Closing) | 200,000 |
Bills Payable | 76,000 | Sundry Debtors (Net) (Gross 174,000 - Prov. 17,400) |
156,600 |
Accrued Debenture Interest | 50,000 | Cash in hand | 19,700 |
Proposed Final Dividend | 92,000 | Cash at bank | 76,600 |
Preliminary Expenses (Written Off) (Gross 10,000 - W/O 10,000) |
0 | ||
Total | 1,892,580 | Total | 1,892,580 |
No comments:
Post a Comment