QUESTION
1
BORANA
GALGALO returned from the Diaspora in January 2014 and set up a Wholesale
Business in the COUNTY OF MARSABIT. With capital of KES 8,000,000 he bought
equipment for use which cost him KES 5,000,000, leaving the balance in the
bank.
BORANA
bought goods intended for sale on credit for KES 7,000,000. During the first
month of trading, he recorded the following transactions:
a.
He sold part of his original stock for
KES 5,000,000 cash, which he paid into the bank and the remainder he sold for
KES 6,000,000 on credit terms, the buyers to pay for the goods in the following
month.
b.
He paid KES 7,000,000 to the suppliers
of the original stock and purchased further goods on credit terms at a cost of
KES 8,000,000
c.
He paid out of the bank KES 600,000 for wages and office expenses of KES
120,000. Further expenses in the month amounted to KES 80,000 but remained
unpaid
d.
He sold some more goods (Which cost KES 900,000) for KES1,100,000 cash.
REQUIRED:
i. Distinguish between (a)
Working capital; (b) capital owned
FEEDBACK:
N.B. -Distinguish means
you must identify the differences…
a. WORKING CAPITAL refers the amount of capital
that is availed to meet the daily expenses of running the business,
while CAPITAL OWNED refers to the equity the proprietor will report on
the Balance Sheet date.
b.
WORKING CAPITAL excludes capital that is tied up in fixed assets and part of the
current assets committed to paying the current liabilities as they
become due, while CAPITAL OWNED is the total Balance Sheet less the external
liabilities.
c.
WORKING CAPITAL is calculated as Current assets –current liabilities
while CAPITAL OWNED is Balance sheet total - External liabilities
[or total assets- Liabilities (Long term and short term)]
ii.
Prepare a statement to
show the Capital employed at the beginning of the month and the sources
of that capital and prepare a further statement showing how BORANA’s
capital changed (if it did change) after each of the transactions (a), (b), (c
), and (d)

Capital employed- The total assets of the
business, usually financed by the proprietor and creditors (long term
and short term)
Therefore, capital employed in January 2014 is KES 15,000,000
i.e. KES 8,000,000 from BORANA and KES 7,000,000 from Creditors.
BALANCE
SHEET OF BORANA GALGALO AS AT JANUARY 2014



|
|
KES ‘000’
|
KES ‘000’ (a)
|
KES ‘000’ (b)
|
KES ‘000’ (c )
|
KES ‘000’ (d)
|
|
Capital
|
|
8,000
|
12,000
|
12,000
|
|
11,200
|
11,400
|
creditors
|
|
7,000
|
7,000
|
8,000
|
|
8,080
|
8,080
|
|
|
15,000
|
19,000
|
20,000
|
|
19,280
|
19,480
|
Equipment
|
|
5,000
|
5,000
|
5,000
|
|
5,000
|
5,000
|
Stock
|
|
7,000
|
-
|
8,000
|
|
8,000
|
7,100
|
Debtors
|
|
-
|
6,000
|
6,000
|
|
6,000
|
6,000
|
Cash at Bank
|
|
3,000
|
8,000
|
1,000
|
|
280
|
1,380
|
|
|
15,000
|
19,000
|
20,000
|
|
19,280
|
19,480
|
WORKINGS:
|
|
|
|
|
|
|
|
a. Debtors= 0 + 6,000,000=
|
|
|
6,000,000
|
|
|||
Balance at bank= 3,000,000 + 5,000,000=
|
|
8,000,000
|
|
||||
Total Sales (Cash+ Credit) = 5,000,000+6,000,000=
|
11,000,000
|
|
|||||
Less Cost of stock=
|
|
|
(7,000,000)
|
|
|||
Profit=
|
|
|
|
4,000,000
|
|
||
New capital = 8,000,000 + 4,000,000=
|
|
|
12,000,000
|
||||
(Currency = KES)
|
|
|
|
|
|
||
b. Balance at Bank= 8,000,000- 7,000,000=
|
|
1,000,000
|
|
||||
Stock= 0 + 8,000,000
|
|
|
8,000,000
|
|
|||
Creditors= 0 + 8,000,000=
|
|
|
8,000,000
|
|
|||
Capital (no change) =
|
|
|
|
12,000,000
|
|||
(Currency =KES)
|
|
|
|
|
|
||
c. Balance at bank= 1,000,000- (600,000 + 120,000)=
|
280,000
|
|
|||||
Creditors= 8,000,000 + 80,000 =
|
|
8,080,000
|
|
||||
New Capital = 12,000,000- (600,000 +120,000+80,000) =
|
11,200,000
|
||||||
(Currency =KES)
|
|
|
|
|
|
||
d. Stock= 8,000,000- 900,000=
|
|
|
7,100,000
|
|
|||
Total Sales=
|
|
|
|
1,100,000
|
|
||
Less: Cost of stock=
|
|
|
(900,000)
|
|
|||
Profit=
|
|
|
|
200,000
|
|
||
***Cash= 280,000 + 1,100,000=
|
|
1,380,000
|
|
||||
New Capital= 11,200,000 + 200,000=
|
|
|
11,400,000
|
***-
You could also have added a CASH row to the table, so that the money is not
part

No comments:
Post a Comment