Basic Accounting of Retail Company
Essay by Felix Sepulveda • October 25, 2018 • Case Study • 566 Words (3 Pages) • 869 Views
RETAIL CIA – Year 1
- The company is created as a grocery retailer on 1 January 20X0 and issues 5 million £1 ordinary shares which are fully subscribed. The other transactions in its first year of business (to 31 December 20X0) are as follows.
- A bank loan of £2 million is obtained. This loan carries interest of 10% per annum payable on 30 June 20X0 and the loan is to be repaid in 5 years time.
- A shop is purchased for £4 million. The shop has a 20 year useful life.
- The shop is fitted out at a cost of £2 million. The fittings have a useful life of 8 years.
- Inventory for resale is purchased during the year as follows.
- Purchased on credit £12 million
- Purchased by cheque £3 million
- The following costs are incurred
- Bank loan interest and overdraft interest paid totalled £0.3 million
- Retail staff wages of £1.5 million are paid
- Administrative staff salaries of £0.5 million are paid
- Operating costs (heat & light, cleaning, insurance etc) paid total £2.5 million
- Depreciation on shop was £0.2 million and on shop fittings was £0.25 million.
- Paid trade credit suppliers £10.8 million
- Inventory sold during the year raised £20 million.
- Company records show inventory at the year end should total £1.1 million (at cost). A physical inventory check revealed only £1 million inventory (at cost) in the shop at the year end.
- Tax due is estimated at £0.2 million.
- A dividend of £0.1 million has been paid.
Assets | Liabilities & Equity | ||||||||
Decription | Increase | Decrease | Balance | Description | Decrease | Increase | Balance | ||
| Bank |
|
|
| Equity |
|
| ||
(A) Share Issue | 5.00 |
|
| (A) Share Issue |
| 5.00 |
| ||
(B) Bank Loan | 2.00 |
|
| (S) Dividend | 0.1 |
|
| ||
(C) Interest |
| 0.30 |
|
| 0.1 | 5 | 4.90 | ||
(D) Shop Purchase |
| 4.00 |
|
|
|
|
| ||
(F) Fittings |
| 2.00 |
|
|
| ||||
(J) Inventory (cash) |
| 3.00 |
|
| Earnings |
|
| ||
(L) Retail Staff Wages |
| 1.50 |
| (C) Interest | 0.3 |
|
| ||
(M) Admin Staff Wages |
| 0.50 |
| (E) Shop Depreciataion | 0.2 |
|
| ||
(O) Operating Costs |
| 2.50 |
| (G) Fittings Depreciation | 0.25 |
|
| ||
(P) Paid Trade Creditors |
| 10.80 |
| (L) Retail Staff Wages | 1.5 |
|
| ||
(Q) Sales | 20.00 |
|
| (M) Admin Staff Wages | 0.5 |
|
| ||
(S) Dividend |
| 0.10 |
| (O) Operating Costs | 2.5 |
|
| ||
| 27.00 | 24.70 | 2.30 | (Q) Sales |
| 20 |
| ||
| (R) Tax | 0.2 |
|
| |||||
| Shop |
|
| (T) Stock loss | 0.1 |
|
| ||
(D) Shop Purchase | 4.00 |
|
| (U) Cost of goods sold | 13.9 |
|
| ||
(E) Shop Depreciataion |
| 0.20 |
|
| 19.45 | 20 | 0.55 | ||
| 4.00 | 0.20 | 3.80 |
|
|
|
| ||
|
| ||||||||
| Fittings |
|
| (B) Bank Loan | Loan |
|
| ||
(F) Fittings | 2.00 |
|
|
|
| 2.00 | 2.00 | ||
(G) Fittings Depreciation |
| 0.25 |
|
| |||||
| 2.00 | 0.25 | 1.75 |
| |||||
|
| Trade Payable |
| ||||||
| Inventory |
|
| (H) Inventory (credit) |
| 12 |
| ||
(H) Inventory (credit) | 12.00 |
|
| (P) Paid Trade Creditors | 10.8 |
|
| ||
(J) Inventory (cash) | 3.00 |
|
|
| 10.80 | 12.00 | 1.20 | ||
(T) Stock loss |
| 0.10 |
|
| |||||
(U) Cost of goods sold |
| 13.90 |
| (R) Tax | Tax Payable |
| |||
| 15.00 | 14.00 | 1.00 |
|
| 0.2 | 0.20 | ||
8.85 | 8.85 |
...
...