Year 12

AQA A level Accounting Single Entry Incomplete Records Notes

Single Entry / Incomplete Records

— Accounting · O & A Level (CIE) · Sole trader —
★ Exam Tip: The most common O/A-level question gives you a few balances and asks for a full income statement without sales, purchases or a trial balance. You must rebuild the missing figures with control accounts, cash/bank accounts, accrual/prepayment workings and the revaluation formula — then drop them into the normal income statement. (Past paper in these notes: Paper 22 May/June 2014 Q1 – Charles Atlas, 30 marks.)

1. What is Single Entry / Incomplete Records?

Definition: Accounting records not kept according to double-entry principles are called Incomplete Records or Single Entry. We still have to make accounts — but we have no proper double-entry books to take them from.

Note: incomplete records does not necessarily mean the records are unsatisfactory.

Why do we have no double-entry records? (2 reasons)

  1. No professional accountant — small business / small shop that cannot afford a full-time accountant, and the owner is not familiar with accounting terms ⇒ no updated records.
  2. Records destroyed — there was an accountant, but the records were lost in a fire, flood or other natural calamity / disaster.

Fix (case 1): at year-end hire an accountant for a few days / weeks and pay him to prepare the accounts using single-entry concepts.

no accountant /records lost no T-accountsto balance no trialbalance no easy I/S orSFP ⇒ rebuild!
why single entry is hard — we must reconstruct the missing figures

Vocabulary you will meet (same thing, different names)

Term in questionMeans
Trade receivablesdebtors (customers who owe us) — asset
Trade payablescreditors / suppliers we owe — liability
Inventorystock
Other receivablesprepaid expense (paid in advance) — asset
Other payablesaccrued expense (used, not yet paid) — liability
Cash and cash equivalentscash and bank together
Cash takings / takings bankedcash sales (T-A-K-I-N-G-S = cash sale)
Return inwards / outwardssales return / purchase return
Bad debtirrecoverable debt — always an expense

2. Statement of Affairs

Definition: a list of assets and liabilities prepared without double-entry records is a Statement of Affairs (a rough balance sheet), not a “Balance Sheet / SFP”. Its only job is to calculate capital (= net assets).

Capital = Assets − Liabilities  (= Net Assets)
Opening statement of affairs ⇒ Opening Capital = opening assets − opening liabilities
Closing statement of affairs ⇒ Closing Capital = closing assets − closing liabilities
Statement of Financial PositionStatement of Affairs
Layoutproper format: non-current assets (cost | acc. depn | NBV), current assets, capital, non-current & current liabilitiesno headings / no classification — just list all assets, then deduct all liabilities
Capital sectionreconciliation: opening capital + profit − drawings = closing capitalno profit ⇒ no reconciliation; capital = assets − liabilities
Purposeshow position, fully classifiedonly to calculate capital
Remember: non-current assets go in at NBV (cost − provision for depreciation), never at cost!
Common mistake: if the question gives cost and accumulated depreciation (provision) of a non-current asset, first deduct the provision from the cost to get net book value, then use NBV in the statement of affairs.

3. Profit / Loss from Capital (no income statement)

Sometimes there are no records of sales, purchases, expenses or other income (very casual business). We still need to know how much profit was earned that year ⇒ use the capital reconciliation from the SFP — worked backwards.

Normal (forward) format — profit is known:

Opening capitalXXX(−)
Add: Profit / (Loss) for the yearXX / (XX)(?)
Add: Additional investmentXXX(−)
Less: Drawings(XXX)(+)
= Closing capitalXXX

(the (−) / (+) signs on the right are what the teacher wrote on the board = what you do to each item in the reverse working)

Reverse working — start from the bottom! Net Profit / Loss = Closing Capital + Drawings − Additional Investment − Opening Capital
Where: Opening capital = opening assets − opening liabilities | Closing capital = closing assets − closing liabilities | Drawings = cash, cheque or goods taken by owner for personal use | Additional investment = extra capital put in during the year
ItemForward (profit known)Reverse (find profit)
Closing capitalanswerstart here
DrawingsdeductADD back
Additional investmentaddDEDUCT
Opening capitaladdDEDUCT
Profit / (loss)add= answer (negative ⇒ loss)

Logic behind it (teacher's example)

closing capital = 100,000, drawings = 25,000 no drawings ⇒ capital would be higher: 100,000 + 25,000 = 125,000 additional investment 50,000 is not profit: 125,000 − 50,000 = 75,000 opening capital 5,000: 75,000 − 5,000 Profit = 70,000

Capital rose by 70,000 during the year — that increase is the profit. If the figure is negative ⇒ loss.

Board example (Video 43)

Opening capital $100,000; additional investment $50,000; drawings (cash + goods) $120,000; closing: total assets $600,000, total liabilities $150,000.

Closing capital TA − TL 600,000 − 150,000 = 450,000
Profit (reverse) 450,000 + 120,000 = 570,000 570,000 − 50,000 = 520,000 520,000 − 100,000 Profit = 420,000
Opening capital100,000(−)
Add: Additional investment50,000(−)
Add: Profit for the year420,000← the unknown
Less: Drawings(120,000)(+)
Closing capital450,000= TA − TL
100+50 +420profit ? −120 450 openinginvestprofit drawingsclosing
capital walk ($000): profit is the missing bar that makes opening + invest + profit − drawings = closing
Limitation (teacher said): this method is not completely satisfactory — it does not show cost of goods sold, gross profit, expenses or other income, so you cannot analyse the results or take decisions for the future. That is why exams usually ask for a proper income statement (next sections).

4. Making an Income Statement from Incomplete Records

The format of the income statement is exactly the same as for a sole trader with a trial balance. The only difference: sales and purchases are not given — and there is no trial balance because there are no balanced T-accounts. So we calculate them first.

① Total salesSLCA + cash ② PurchasesPLCA + cash ③ Missing itemsexp · depn · inv ④ Income stmt→ profit / loss
the chain used in every single-entry question

5. Total Sales = Cash Sales + Credit Sales

Total sales = Cash sales + Credit sales

Cash sales are normally given in the question as cash takings (or “takings banked” = cash sales already deposited in the bank). Credit sales are not given ⇒ find them with the Sales Ledger Control Account (SLCA).

An income statement always shows total sales (credit + cash), never only credit sales.

① Sales Ledger Control Account (SLCA = debtors a/c)

One account for all customers together (not one debtor), kept in the general ledger. (3 ledgers: sales ledger = individual debtors, purchase ledger = individual creditors, general ledger = combined accounts incl. the two control accounts.) Revise the “Control Accounts” topic first.

  • Debtors are an asset ⇒ opening balance b/d on DEBIT; closing balance c/d on CREDIT (opposite side).
  • No abnormal (“minority”) balances in single entry — just write the normal balance.
  • Credit sales (the unknown, X): Dr Debtors / Cr Sales — total for the year, dated at year-end.
  • Customers pay: Dr Bank / Cr Debtors ⇒ if the question doesn't say cash or cheque, write Bank (businesses prefer banking).
  • Discount allowed, bad debts (irrecoverable), return inwards: all credit the SLCA (they reduce debtors).
Sales Ledger Control Account — layout with dummy figures (Video 40)
Debit$Credit$
Balance b/d1,000Bank10,000
Sales (credit) 14,000Discount allowed500
Return inwards1,200
Irrecoverable debt300
Balance c/d3,000
15,00015,000
Credit side is the greater side (sales missing on Dr) ⇒ write 15,000 on both sides ⇒ sales = 15,000 − 1,000 b/d = 14,000.
Trick: accrued-type balances at the end are ADDED, at the start DEDUCTED. Receivables are an “accrued” balance ⇒ + closing, − opening.

② Alternative formula (if no SLCA is asked for)

Credit sales = Bank (receipts) + Closing receivables − Opening receivables + Discount allowed + Return inwards + Bad debts
10,000 + 3,000 − 1,000 + 500 + 1,200 + 300Credit sales = 14,000

Why add DA, RI and bad debt? They only arise on credit customers (discount for early payment, goods returned, customer cannot pay) ⇒ they are part of credit sales.

CREDIT saleCASH sale Dr Debtors / Cr Sales⇒ appears in SLCA Dr Cash / Bank, Cr Sales⇒ NO debtor ⇒ never in SLCA
SLCA ⇒ credit sales only. Add cash sales separately to get total sales.
Remember: SLCA gives CREDIT sales only. If cash sales are not given in the question, assume all sales are on credit ⇒ credit sales = total sales.

③ Finding cash sales — the cash account

Cash in hand is an asset ⇒ opening b/d always Dr, closing c/d always Cr. Cash sales: Dr Cash / Cr Sales (the missing figure). Cash deposited in bank: Dr Bank / Cr Cash. Cash expenses / drawings: Dr Expense or Drawings / Cr Cash.

Cash Account (dummy figures)
Debit$Credit$
Balance b/d1,000Bank (deposited)8,000
Sales (cash) 11,500Expenses / Drawings2,000
Balance c/d2,500
12,50012,500
Credit side greater ⇒ total 12,500 on both sides ⇒ cash sales = 12,500 − 1,000 = 11,500.
Shortcut — no cash balance given? Make a cash account only when an opening or closing cash balance is given (one or both). If there is none: cash sales = cash banked + cash spent (expenses / drawings paid out of takings) = 8,000 + 2,000 = 10,000. Logic: where did the 8,000 deposited come from? From cash sales; and 2,000 was spent before banking.
Total sales = credit sales + cash sales14,000 + 11,500Total sales = 25,500

6. Total Purchases = Credit + Cash Purchases

Total purchases = Credit purchases + Cash purchases (− drawings of goods)

Cash purchase = any purchase paid for immediately — cash, cheque, debit card, wire transfer: all count as cash purchases. It is usually missing in the question because businesses buy on credit; if the business also buys for cash, it will be stated. Credit purchases are found with the PLCA.

① Purchase Ledger Control Account (PLCA = creditors a/c)

  • Creditors are a liability ⇒ opening b/d on CREDIT; closing c/d on DEBIT. No abnormal balances.
  • Credit purchases (unknown): Dr Purchases / Cr PLCA.
  • Paying suppliers: Dr PLCA / Cr Bank (write Bank if mode not stated).
  • Discount received (an income) and return outwards both debit the PLCA (liability falls).
  • Debit side is the greater side (purchases missing on Cr) ⇒ total both sides ⇒ purchases = total − b/d.
Purchase Ledger Control Account — dummy figures (Video 41)
Debit$Credit$
Bank / Cash7,000Balance b/d1,500
Discount received250Purchases (credit) 9,800
Return outwards550
Balance c/d3,500
11,30011,300
Debit side greater ⇒ 11,300 on both sides ⇒ credit purchases = 11,300 − 1,500 = 9,800.

② Alternative formula

Credit purchases = Bank (paid to suppliers) + Closing payables − Opening payables + Discount received + Return outwards
7,000 + 3,500 − 1,500 + 250 + 550Credit purchases = 9,800

Same figures as the PLCA — only in equation form. Discount received arises only on credit purchases (we pay suppliers early) and returns go to credit suppliers ⇒ both are part of credit purchases.

Why a PLCA never has cash purchases: a cash purchase is Dr Purchases / Cr Cash-Bank — no creditor is involved, so no liability arises.

③ Drawings of goods

Owner takes goods for personal use: Dr Drawings / Cr Purchases (we first debited purchases when buying them for resale, so we credit it back). ⇒ deduct from purchases.

Cost price only! goods drawings are valued at cost, not selling price — “we can charge profit from outsiders, but not from ourselves”.
9,800+1,200−2,0009,000 creditcashdrawingsTOTAL
total purchases = 9,800 + 1,200 − 2,000 = 9,000

7. Cash Book — finding other missing figures

If some other item is missing (receipts from debtors, drawings, an expense …) use a cash account, a bank account, or a two-column cash book (cash | bank) if both have missing items — make only what you need.

Rules

  • Cash is always an asset: b/d Dr, c/d Cr.
  • Bank b/d can be Dr (money in bank) or Cr (overdraft, OD); c/d can also be either — e.g. start with a balance, end with an overdraft, or vice-versa.
  • Only ONE closing balance for bank — either a bank balance or an overdraft, never both.
  • Receipts (Dr): cash sales; receipts from debtors (cash ⇒ cash column, cheques ⇒ bank); sale of non-current asset; capital introduced by owner; bank loan.
  • Payments (Cr): drawings; payment to suppliers; expenses paid; purchase of non-current assets.
  • Method: total the greater side, write it on both sides; the gap on the other side is the missing figure.
DebitCashBankCreditCashBank
$$$$
Balance b/dXXX−Balance b/d (OD)−XXX
Cash salesXXX−DrawingsXXXXXX
Receipt from debtors?XXXPayment to suppliersXXXXXX
Sale of NCAXXX−Expenses paidXXXXXX
Balance c/d (OD)−XXXBalance c/dXXX−
XXXXXXXXXXXX

Board layout shows where each balance can sit: cash b/d on Dr, c/d on Cr. Bank b/d may be Dr or Cr (overdraft, OD). A closing OD is the balancing figure on the debit side; a closing bank balance sits on the credit side — use only one. The “?” (receipt from debtors in cash) is the figure to find. NCA = non-current asset.

How the “?” is found:
In the cash column the credit side (drawings + payments + expenses + c/d) is greater because one item is missing on the debit side (receipt from debtors). Write the credit total on both sides, then deduct the known debits ⇒ the gap is the missing receipt. If instead drawings from bank were missing, the debit side would be greater — write it on both sides and deduct the known credits.

8. Missing Expenses — accruals & prepayments

Cash book gives expenses paid, but the income statement needs expenses incurred for the year. Adjust for accruals / prepayments.

Expense for I/S = Paid + Closing accrued − Closing prepaid − Opening accrued + Opening prepaid
Memory trick: at the END of the year: Accrued +, Prepaid −. At the START everything is reversed: opening accrued −, opening prepaid +.
End (closing)Start (opening)
Accrued (owing)+ add− deduct
Prepaid (in advance)− deduct+ add

Why? (logic)

  • Prepaid = paid in advance = an asset ⇒ opening Dr, closing Cr. Closing prepaid belongs to next year ⇒ deduct.
  • Accrued = service used but not paid = a liability ⇒ opening Cr, closing Dr. Closing accrued is this year's cost not yet paid ⇒ add.
  • Opening accrued belonged to last year (we paid it this year) ⇒ deduct. Opening prepaid was paid last year but used this year ⇒ add.
  • Expenses are debit in nature (they reduce capital, which is credit) ⇒ Dr Expense / Cr Bank when paid; at year-end balance → income statement.
DebitCredit Popening prepaid Aopening accrued Aclosing accrued Pclosing prepaid ① top-left② top-right ③ bottom-left④ bottom-right Bank (expenses paid) goes on the DEBIT side too
“P A A P” — read it as a Z: P (Dr) → A (Cr) → A (Dr) → P (Cr). In exams just write “balance b/d / c/d”.
Examples from Video 42 (year 2020):
Rent [Bank − CP + OP]paid 5,000− closing prepaid 500 (belongs to 2021)+ opening prepaid 100 (paid in 2019, used in 2020)Rent = 4,600
Electricity [Bank + CA − OA]paid 3,000+ closing accrued 500 (used, unpaid)− opening accrued 200 (last year's bill)Electricity = 3,300

9. Markup vs Margin — finding missing closing inventory

If closing inventory is not given, the question gives a profit percentage instead. First decide which one:

Margin% of SALES
GP = margin × sales
Markup% of COST (of sales)
GP = markup × cost of sales

Markup can NOT be applied on sales (and margin not on cost). If you have sales but are given a markup ⇒ convert markup → margin first. (Revise the Ratios topic.)

Conversions Margin = Markup100 + Markup   |   Markup = Margin100 − Margin
Trick: markUP ⇒ “up” = plus ⇒ 100 + markup in the denominator. Margin ⇒ minus.
25% markup → margin25 ÷ (100 + 25)= 25 ÷ 125 = 1/5= 0.2 = 20%
20% margin → markup20 ÷ (100 − 20)= 20 ÷ 80 = 1/4= 0.25 = 25%
SALES = 100 cost of sales = 80 GP 20 margin = 20 ÷ 100 = 20% (of SALES) markup = 20 ÷ 80 = 25% (of COST)
same profit (20), different base ⇒ markup % is always bigger than margin %
Check your conversion: markup is applied on cost (the smaller figure) so it needs a greater %; margin is applied on sales (bigger figure) ⇒ smaller %. If your margin comes out bigger than the markup, you've converted the wrong way!

Worked example (Video 42): find closing inventory

Sales $25,500; return inwards $1,200; opening inventory $12,500; purchases $9,000; return outwards $550; carriage inwards $500; markup 25%; closing inventory not given.

net sales = 25,500 − 1,200 = 24,300 markup 25% ⇒ margin = 25 ÷ 125 = 20% GP = 20% × 24,300 = 4,860 cost of sales = 24,300 − 4,860 = 19,440
Reverse working (closing inventory was deducted, so isolate it) cost of sales = opening + purchases − RO + carriage in − closing closing = 12,500 + 9,000 − 550 + 500 − 19,440 closing inventory = 2,010

Board signs beside the lines (−, −, +, −) = what you do to each item when working backwards from cost of sales: deduct opening, purchases, carriage in; add back return outwards. (The board writes “gross profit 25% of $24,300 = 4,860” — 4,860 is 20% (the margin) of 24,300; 25% is the markup on cost.)

If you are given margin and have cost of sales, convert margin → markup (÷ (100 − margin)) and apply it on cost.

10. Depreciation — Revaluation Method

In single entry the question usually gives no depreciation method, rate or life ⇒ you cannot use straight-line / reducing balance ⇒ use the revaluation method (also used for small-value assets: loose tools, crockery, crates).

Shortcut formulaDepreciation = Opening value + Addition − Disposal − Closing value
Mnemonic (teacher): O & A level from Defense Campus ⇒ Opening + Addition − Disposal − Closing.
  • Opening value = value (NBV) at start of year = last year's closing value. If both cost and value are given, use value, not cost.
  • Addition = cost of non-current assets bought this year (added).
  • Disposal = value of the asset sold — NOT the original cost and NOT the sale proceeds. (Bought for 4,000 years ago, value 2,000 at disposal, sold for something else ⇒ deduct 2,000.)
  • Closing value = estimate by the manager / owner or a professional valuer at year-end.
  • The missing amount is depreciation ⇒ goes to the income statement.
Board example (Video 42)10,000 + 5,000 − 2,000 − 3,500Depreciation = 9,500
Charles Atlas (Video 21)60,000 + 20,000 − 0 − 74,000Depreciation = 6,000
O + AClosing 60,000+20,000 74,000 (valuer) missing 6,000 = DEPRECIATION
asset “should” be worth 80,000 but is valued at 74,000 — the gap is the year's depreciation
Asset NBV account (only if the question asks for it) — Charles Atlas
Debit$Credit$
Balance b/d60,000Disposal (NBV)–
Bank / Payable (addition)20,000Income statement (current year depreciation) 6,000
Balance c/d74,000
80,00080,000
Debit side is greater ⇒ write 80,000 on both sides; the short side is the income-statement depreciation. Make the T-account only if the question specifically asks — otherwise just use the formula.

11. The Income Statement (single-entry version)

LineNotes
Sales (revenue)the total sales you calculated (credit + cash)
Less: Return inwardsalways given ⇒ gives net sales (examiner does not label it, so don't)
Cost of salesopening inventory + purchases − return outwards + carriage inwards − closing inventory. Opening inventory comes from the 1 Jan statement (none in the first year); purchases = total purchases calculated. Write “Cost of sales” twice (heading + final figure).
Carriagecarriage inwards (cost of bringing goods in) is added in cost of sales; carriage outwards (delivery to customers) is an expense
= Gross profitnet sales − cost of sales
Add: Other incomerent / commission received, discount received, gain on disposal, decrease in provision for doubtful debts
Less: Expensesdiscount allowed (mirror of discount received), bad debts (always an expense), wages, rent, electricity, depreciation …
= Profit for the year(gross profit + other income) is a “no-name” figure; if expenses are bigger the result is negative ⇒ loss

Worked income statement — loss example (Video 42, year ended 31 Dec 2020)

Sales25,500
Less: Return inwards(1,200)24,300
Less: Cost of sales
Opening inventory12,500
Purchases9,000
Less: Return outwards(550)
Add: Carriage inwards500
Less: Closing inventory (found via markup)(2,010)(19,440)
Gross profit (20% margin × 24,300)4,860
Add: Other income — Discount received250
5,110
Less: Expenses
Discount allowed500
Bad debt300
Rent [bank − CP + OP]4,600
Electricity [bank + CA − OA]3,300
Depreciation (revaluation w)9,500(18,200)
Loss for the year(13,090)

5,110 − 18,200 = −13,090 ⇒ expenses exceed profit ⇒ loss.

12. Past Paper — Charles Atlas (Paper 22, May/June 2014, Q1)

m/j 14 qp22 q1Single entry · 30 marks

Charles Atlas does not keep double-entry books. Given: statement of financial position at 1 Jan 2013, extra information for the year, and data at 31 Dec 2013.

Requirements: (a) sales ledger control account · (b) purchases ledger control account [5] · (c) total expenses [4] · (d) income statement [15] · total 30 marks.

(The question on the slide is cut off at the bottom, so figures marked † are taken from the teacher's workings.)

SFP at 1 Jan 2013 ($)
Non-current assets60,000
Inventory29,600
Trade receivables33,000
Cash & cash equivalents9,800
Total assets132,400
Capital 1 Jan 2013108,600
Trade payables18,200
Other payables (accrued exp.)5,600
Total equity + liabs132,400
Additional info, year ($)
Cheques from credit customers166,660
Discounts allowed8,600
Cash takings banked30,000
Cheques paid to suppliers155,690
Discounts received8,200
Expenses paid26,100
Purchase of NCA †20,000
Return inwards † / outwards †4,200 / 4,500
Bad debts †2,200
Data at 31 Dec 2013 †: non-current assets 74,000 | trade receivables 20,832 | trade payables 14,930 | inventory 35,200 | other receivables 1,720 | cash & equivalents.
Notes: no NCA disposed | all purchases on credit | all cash takings were banked except $29,000 — of this $10,000 paid wages, remainder kept for personal use | all other payments by cheque.

(a) Sales ledger control account — credit sales

Sales Ledger Control Account
Debit$Credit$
Balance b/d (1 Jan 13)33,000Bank (cheques)166,660
Sales (credit) 169,492Discount allowed8,600
Return inwards4,200
Bad debts2,200
Balance c/d (31 Dec 13)20,832
202,492202,492
Balance b/d (1 Jan 14)20,832
Credit side = 166,660 + 8,600 + 4,200 + 2,200 + 20,832 = 202,492 (greater). Credit sales = 202,492 − 33,000 = 169,492. This is credit sales only.

(b) Purchases ledger control account [5]

Purchases Ledger Control Account
Debit$Credit$
Bank (cheques to suppliers)155,690Balance b/d (1 Jan 13)18,200
Discount received8,200Purchases (credit) 165,120
Return outwards4,500
Balance c/d (31 Dec 13)14,930
183,320183,320
Balance b/d (1 Jan 14)14,930
Debit side greater (purchases missing on Cr) ⇒ purchases = 183,320 − 18,200 = 165,120. Balance b/d carries 1 mark — do not forget to bring it down! All purchases are credit ⇒ no cash purchases.
Exam trap — “(c) Calculate the total expenses”: it sounds like all expenses, but it is only one category (general / sundry expenses). Hints: only 4 marks, only a few answer lines, and (d) already asks for the full income statement with every expense. So do the expense account for “expenses paid” with the accrued and prepaid balances.

(c) Expenses incurred [4]

Other payables 5,600 at 1 Jan = accrued (opening liability ⇒ Cr b/d). Other receivables 1,720 at 31 Dec = prepaid (closing asset ⇒ Cr c/d).

Expense Account
Debit$Credit$
Bank (expenses paid)26,100Balance b/d (accrued, 1 Jan 13)5,600
Income statement 18,780
Balance c/d (prepaid, 31 Dec 13)1,720
26,10026,100
Balance b/d (prepaid, 1 Jan 14)1,720
Greater side = debit 26,100 ⇒ 26,100 − 5,600 − 1,720 = 18,780 to the income statement.
Alternate approach (shortcut)Expenses paid 26,100less prepaid (end) (1,720) — belongs to 2014, next yearless accrued (open) (5,600) — belongs to 2012, previous yearIncome statement (total exp.) = 18,780
Reminder: Accrued: end + / open −. Prepaid: end − / open +. Here both are deducted.

Cash sales & total sales — the “where did the cash go?” trick

Teacher's analogy: if you tell dad “this phone, laptop and bike are mine”, he asks “first tell me where the money came from” — so record the income (cash sale) first, then where it was spent (wages, drawings).

“Cash takings banked” 30,000 plus the 29,000 not banked ⇒ cash sales = 59,000. The 29,000 was spent: 10,000 wages (expense) and the remaining 19,000 = drawings (personal use).

Cash takings59,000 (sales) 30,000 banked (given) 10,000 wages ⇒ I/S expense 19,000 personal use ⇒ DRAWINGS
total cash sales = 30,000 + 29,000 = 59,000
Total sales = cash + credit59,000 + 169,492Total sales = 228,492

(d) Income statement for the year ended 31 Dec 2013 [15]

Sales (59,000 cash + 169,492 credit)228,492
Less: Return inwards(4,200)
224,292
Less: Cost of sales
Opening inventory29,600
Add: Purchases165,120
Less: Return outwards(4,500)
Less: Closing inventory(35,200)(155,020)
Gross profit69,272
Add: Other income — Discount received8,200
77,472
Less: Expenses
Discount allowed8,600
Expenses (from part c)18,780
Bad debts2,200
Wages (from cash takings)10,000
Depreciation [60,000 + 20,000 − 74,000]6,000(45,580)
Profit for the year31,892
Cost of sales check29,600 + 165,120 = 194,720194,720 − 4,500 = 190,220190,220 − 35,200 = 155,020
Profit check224,292 − 155,020 = 69,27269,272 + 8,200 = 77,47277,472 − 45,580 = 31,892
Depreciation here: opening NBV 60,000 + addition 20,000 = 80,000; valued at 74,000 ⇒ 6,000 missing = depreciation (no method / rate given ⇒ revaluation). Disposal = nil.

Single entry in a service business — The City School (board example, Video 20)

“The City School has the following receipts and payments account for the year ended 31 Dec 2019.”

Receipts & Payments A/c (year ended 31 Dec 2019)
Fees received890,0001 Jan 19 Balance b/d50,000
Canteen receipt75,000Staff salaries250,000
Photocopy income20,000Lighting35,000
Security deposits … (cut off)…Purchase of equipment … (cut off)…

The slide only shows these first lines (the rest of the table is cut off) and the recording does not work through this example — shown here only so nothing from the board is missing.

13. Quick Recap — Full Chapter Cheat-sheet

✓ Core formulas
  • Capital = Assets − Liabilities (NCA at NBV). Opening capital from opening SoA; closing from closing SoA.
  • Profit (no I/S possible) = Closing capital + Drawings − Additional investment − Opening capital.
  • Total sales = cash sales (cash takings) + credit sales (SLCA). No cash sales given ⇒ all credit.
  • Credit sales = SLCA total − b/d = Bank + Closing rec. − Opening rec. + DA + RI + bad debts.
  • Total purchases = credit purchases (PLCA) + cash purchases − drawings of goods (at cost).
  • Credit purchases = PLCA total − b/d = Bank + Closing pay. − Opening pay. + DR + RO.
  • Cash sales (no cash balance) = cash banked + cash spent (expenses / drawings). With balances ⇒ cash account.
  • Expense for I/S = Paid + closing accrued − closing prepaid − opening accrued + opening prepaid.
  • Margin = markup ÷ (100 + markup) | Markup = margin ÷ (100 − margin). Markup > margin always. Margin on sales, markup on cost.
  • Depreciation (revaluation) = Opening value + Addition − Disposal (value) − Closing value — O A D C.
✓ Rules to remember
  • SLCA (asset): b/d Dr, c/d Cr · PLCA (liability): b/d Cr, c/d Dr · no abnormal balances · greater side on both sides, gap = missing figure.
  • Payments / receipts mode not stated ⇒ write Bank.
  • Cash: b/d always Dr, c/d always Cr. Bank b/d / c/d can be Dr or Cr (OD) — only one closing balance. Make a cash a/c only if a cash balance is given.
  • Control accounts give credit sales / purchases only — cash ones never pass through them.
  • Bad debt, discount allowed = expenses; discount received = other income. Carriage inwards in cost of sales; carriage outwards an expense.
  • Drawings (cash or goods) reduce capital — never an expense in the I/S.
  • Bring down balance b/d (1 mark!). “Total expenses” may only mean general expenses — check the marks.
  • Closing inventory missing ⇒ use markup / margin: GP → cost of sales → reverse working.