In: Accounting
The following details were extracted from the books of Konongo Industries Limited a manufacturer of soap for the year ended 31st March, 1999
GH¢
Opening Stocks: Raw materials 785,000
Work-In-Progress (WIP) 216,000
Finished Goods 432,750
Purchases 1,871,215
Sales 4,343,680
Return Outwards 52,100
Return Inwards 18,350
Carriage Inwards 74,180
Discount Allowed 15,015
Discount Received 46,780
Plant and Machinery at cost 1,850,000
Freehold Building at cost 1,610,000
Furniture and Fittings at cost 318,000
Indirect Wages 127,125
Lighting and Heating 74,300
Insurance 16,720
Rates 18,000
Salaries-selling and administration 342,180
Motor Vehicle at cost 1,000,000
Direct wages 692,750
Additional Information:
Plant and machinery 10% per annum
Furniture and Fittings 12.5% per annum
Freehold Building 10% per annum
Motor Vehicles 20% per annum
Factory Office
Plant and machinery 90% 10%
Furniture and Fittings 25% 75%
Freehold Building 80% 20%
Motor Vehicles *** 100%
Required: prepare manufacturing, trading and profit and loss account for the year ended 31st March,1999.
In the books of Konongo Industries Limited
Manufacturing, trading and profit and loss account for the year ended 31st March,1999.
Particulars | Amount (GH¢) | Amount (GH¢) | Particulars | Amount (GH¢) | Amount (GH¢) |
Opening Stock | Sales | 4343680 | |||
Raw material | 785000 | (-) Returns Inward | (18350) | ||
Work -in-Progress | 216000 | (-) Discount Allowed | (15015) | 4310315 | |
Finished Goods | 432750 | 1433750 | |||
Purchases | 1871215 | Closing Stock | |||
(-) Returns Outward | (52100) | Raw material | 539400 | ||
(-) Discount Received | (46780) | 1772335 | Work -in-Progress | 363910 | |
Carriage Inward | 74180 | Finished Goods | 244840 | 1148150 | |
Direct Wages | 692750 | ||||
Insurance | 16720 | ||||
Depreciation | 305237.5 | ||||
Gross Profit | 1163492.5 | ||||
5458465 | 5458465 | ||||
Indirect Wages | 127215 | Gross Profit | 1163492.5 | ||
Lighting & Heating | 74300 | ||||
Rates | 18000 | ||||
Salaries - Selling & Administration | 342180 | ||||
Depreciation | 280512.5 | ||||
Net Profit | 321285 | ||||
TOTAL | 1163492.53 | TOTAL | 1163492.5 |
NOTES :
1. Depreciation
Assets | Cost (GH¢) | Depreciation % |
Depreciation (GH¢) |
% of Factory | Factory (GH¢) | % of Office | Office (GH¢) |
Plant and machinery | 1850000 | 10 | 185000 | 90 | 166500 | 10 | 18500 |
Furniture and Fittings | 318000 | 12.5 | 39750 | 25 | 9937.5 | 75 | 29812.5 |
Freehold Building | 1610000 | 10 | 161000 | 80 | 128800 | 20 | 32200 |
Motor Vehicles | 1000000 | 20 | 200000 | - | 0 | 100 | 200000 |
TOTAL | 4778000 | 585750 | 305237.5 | 280512.5 |
2. Indirect wages are not attributable for Production
3.lighting and Heating & Rates of free hold buiding are not attributable for Production (Manufacturing & Trading Account.