Professional Documents
Culture Documents
Level 3
Model Answers
Series 3 2008 (Code 3001)
Vision Statement
Our vision is to contribute to the achievements of learners around
the world by providing integrated assessment and learning services,
adapted to meet both local market and wider occupational needs
and delivered to international standards.
International House Siskin Parkway East Middlemarch Business Park Coventry CV3 4PE
Telephone: +44 (0) 8707 202909 Facsimile: + 44 (0) 24 7651 6566
Email: enquiries@ediplc.com
Accounting Level 3
Series 3 2008
Model Answers have been developed by Education Development International plc (EDI) to offer
additional information and guidance to Centres, teachers and candidates as they prepare for LCCI
International Qualifications. The contents of this booklet are divided into 3 elements:
(2) Model Answers – summary of the main points that the Chief Examiner expected to
see in the answers to each question in the examination paper,
plus a fully worked example or sample answer (where applicable)
Teachers and candidates should find this booklet an invaluable teaching tool and an aid to success.
EDI provides Model Answers to help candidates gain a general understanding of the standard
required. The general standard of model answers is one that would achieve a Distinction grade. EDI
accepts that candidates may offer other answers that could be equally valid.
All rights reserved; no part of this publication may be reproduced, stored in a retrieval system or
transmitted in any form or by any means, electronic, mechanical, photocopying, recording or otherwise
without prior written permission of the Publisher. The book may not be lent, resold, hired out or
otherwise disposed of by way of trade in any form of binding or cover, other than that in which it is
published, without the prior consent of the Publisher.
3001/3/08/MA Page 1 of 16
SECTION A
QUESTION 1
The following are the Balance Sheets of Bolts plc and its two subsidiaries, Nuts Ltd and Screws Ltd,
all at 31 March 2008:
Debtors 45
Bank 30
751
£000
Ordinary share capital (£1 shares) 600
Retained earnings 116
Creditors 35
751
Stock 50
Debtors 25
414
£000
Ordinary share capital (£1 shares) 300
Retained earnings 20
Creditors 60
Bank overdraft 34
414
Stock 70
Debtors 55
255
3001/3/08/MA Page 2 of 16
QUESTION 1 CONTINUED
£000
Ordinary share capital (£1 shares) 150
Retained earnings 35
Creditors 38
Bank overdraft 32
255
Notes
(1) Bolts plc purchased 60% of the shares of Nuts Ltd on 1 April 2007 when Nuts Ltd had a
debit balance on its retained earnings account of £60,000.
(2) Bolts plc bought 80% of the shares in Screws Ltd on 1 October 2007. Screws Ltd had retained
earnings of £25,000 at 1 April 2007 and profits in that company are assumed to accrue evenly
throughout the year.
(3) None of the three companies have declared dividends in respect of the year to 31 March 2008
and there were no inter company debts at 31 March 2008.
(4) Goodwill arising on consolidation is not to be written off.
REQUIRED
Prepare the Consolidated Balance Sheet of Bolts plc and its subsidiaries at 31 March 2008.
(Total 20 marks)
3001/3/08/MA Page 3 of 16
MODEL ANSWER TO QUESTION 1
Preliminary calculations
Current Assets
Stock 120
Debtors 125
Bank 30 275
Less Liabilities: amounts due within 1 year
Creditors 133
Bank overdraft 66 199
3001/3/08/MA Page 4 of 16
SECTION A CONTINUED
QUESTION 2
The Trial Balance at 31 March 2008 of Jackson Ltd did not balance. A Suspense Account with a
credit balance of £280 was created. This was treated as a liability due within one year when preparing
the draft year end accounts.
When checking the company’s records the auditor discovered the following errors:
(1) Postal expenses of £84 had been correctly recorded in the bank account but debited in the
expense account as £48
(2) A returns inward of £72 had been credited to sales account and also credited to the customer’s
account
(3) A payment to bank from cash of £180 had been debited to cash account and credited to the bank
account
(4) The balance on a supplier’s account of £460 had been omitted from the trial balance.
REQUIRED
(a) Prepare the Suspense Account showing the effects of the auditor’s discoveries. (5 marks)
(b) Present a table showing the correction to gross profit, net profit, current assets and liabilities due
within one year. Your table should include the final totals which would appear in the corrected set
of accounts.
(15 marks)
(Total 20 marks)
3001/3/08/MA Page 5 of 16
MODEL ANSWER TO QUESTION 2
(a)
Suspense Account
£ £
Creditors (omitted) 460 Balance per TB 280
Postal expenses (84 − 48) 36
Sales 72
Sales returns 72
___
460 460
(b)
Note
That on correction (3), the bank moves from an overdraft to a debit balance and so from liability to
asset.
3001/3/08/MA Page 6 of 16
SECTION B
QUESTION 3
2007 2008
£000 £000 £000 £000
Land at cost 815 815
Buildings at book value 528 515
Machinery at book value 1,840 1,920
Vehicles at book value 65 70
Stock at cost 180 95
Debtors 385 340
Bank (overdraft) 55 70
Creditors 230 215
Proposed dividend 220 265
Ordinary shares of £1 2,500 3,000
Retained earnings 808 305
3,813 3,813 3,855 3,855
REQUIRED
(a) Calculate the operating profit of Dyer plc for the year ended 31 March 2008 and reconcile it with
the net cash inflow from operating activities for that year.
(12 marks)
(b) Prepare the Cash Flow Statement of Dyer plc for the year ended 31 March 2008 in accordance
with FRS 1 (revised).
(8 marks)
(Total 20 marks)
3001/3/08/MA Page 7 of 16
MODEL ANSWER TO QUESTION 3
Reconciliation of Operating Profit with Net Cash Inflow from Operating Activities
£000
Operating profit (as above) 266
Buildings depreciation (528 – 515) 13
Machinery depreciation (1,840 + 380 – 1,920) 300
Vehicle depreciation (65 + 25 – 70) 20
Decrease in debtors (385 – 340) 45
Increase in stock (195 – 180) (15)
Decrease in creditors (230 – 215) (15)
Net cash inflow from operating activities 614
£000
Net Cash Inflow from Operating Activities (as above) 614
3001/3/08/MA Page 8 of 16
SECTION B CONTINUED
QUESTION 4
Rupert manufactures Products X and Y, whose direct costs per unit are as follows:
Product X Y
£ £
Material A 10 kilos at £0.50 5.00 6 kilos at £0.50 3.00
Direct Labour 20 mins at £7.50 per hour 2.50 30 mins at £7.50 per hour 3.75
7.50 6.75
(1) Budgeted sales in units April May June July August September
X 400 600 550 350 200 250
Y 650 600 500 750 850 800
(2) Production will be 500 units of X and 600 units of Y during each of April, May and June
Production will be 300 units of X and 800 units of Y during each of July, August and September
(3) Material A is purchased on 2 months' credit, each month's purchases being sufficient to meet the
following months' production requirement
(4) Direct labour, indirect labour (£850 per month) and other expenses (£970 per month) are all paid
in the month they are incurred
(5) Depreciation per month is calculated as one twelfth (1/12) of the annual charge. Rupert uses the
reducing balance method at a rate of 25% per year. The book value of fixed assets at 31 March
2008 (his year end) was £120,000.
REQUIRED
(a) Prepare for Rupert a cash budget (in columnar form) for each of the 6 months from 1 April 2008
to 30 September 2008 showing the bank balance at the end of each month.
(16 marks)
(b) Calculate for Rupert the budgeted number of units in stock of X and of Y on 30 September 2008.
(4 marks)
(Total 20 marks)
3001/3/08/MA Page 9 of 16
MODEL ANSWER TO QUESTION 4
(a)
Rupert - Cash Budget
1 April 2008 – 30 September 2008
Payments
Material A* 4,200 4,300 4,300 4,300 3,900 3,900
Direct labour ** 3,500 3,500 3,500 3,750 3,750 3,750
Indirect labour 850 850 850 850 850 850
Expenses 970 970 970 970 970 970
9,520 9,620 9,620 9,870 9,470 9,470
Calculations
* Material A Jun – July [(500 x 10) + (600 x 6)] x 0.50 = 4,300
Aug – Sep [(300 x 10) + (800 x 6)] x 0.50 = 3,900
(b) Units in stock of X 500 + (500 x 3) + (300 x 3) – (400 + 600 + 550 + 350 + 200 + 250) = 550
Units in stock of Y 600 + (600 x 3) + (800 x 3) – (650 + 600 + 500 + 750 + 850 + 800) = 650
3001/3/08/MA Page 10 of 16
SECTION B CONTINUED
QUESTION 5
Alan, Brian and Crispin were in partnership. The partnership Trial Balance at 31 March 2008 was as
follows:
£000 £000
Purchases/Sales 780 1,250
Stock at 1 April 2007 60
Debtors/Creditors 105 65
Discounts allowed/Discounts received 25 15
Machinery at cost 745
Buildings at valuation 355
Vehicles at cost 75
General expenses 130
Sales expenses 105
Accumulated depreciation on machinery 545
Accumulated depreciation on vehicles 60
Capital Account: Alan 120
Brian 80
Crispin 70
Current Account: Alan 20
Brian 12
Crispin 8
Bank overdraft 175
2,400 2,400
Notes
REQUIRED
(a) Prepare the Trading and Profit & Loss Account of the Alan, Brian and Crispin partnership for the
year ended 31 March 2008.
(8 marks)
Alan retired on 1 April 2008 and Brian and Crispin decided on that date to form a company, FG Ltd,
with an authorised and issued share capital of 300,000 £1 Ordinary Shares. The company took over
all the partnership assets and liabilities at their book value. Goodwill was valued at twice the net profit
for the year to 31 March 2008. It remained unrecorded but the necessary adjustments were made
between the partners immediately prior to the formation of FG Ltd. The amount owing to Alan on the
dissolution of the partnership was paid to him in cash and Brian and Crispin received Ordinary Shares
at par as their settlement.
3001/3/08/MA Page 11 of 16
QUESTION 5 CONTINUED
REQUIRED
(b) Calculate the amount of cash received by Alan, and the number of Ordinary Shares issued to
Brian and Crispin respectively.
(5 marks)
(c) Prepare the Balance Sheet of FG Ltd at 1 April 2008 assuming all transactions indicated above
had been completed and no trading had taken place.
(7 marks)
(Total 20 marks)
3001/3/08/MA Page 12 of 16
MODEL ANSWER TO QUESTION 5
£000 £000
Sales 1,250
Opening stock 60
Add Purchases 780
840
Less Closing stock 33 807
Gross profit 443
Discount received 15
458
Less
Discount allowed 25
General expenses 130
Sales expenses 105
Depreciation on machinery (0.2 x 745) 149
Depreciation on vehicles (0.12 x 75) 9 418
Net profit 40
3001/3/08/MA Page 13 of 16
MODEL ANSWER TO QUESTION 5 CONTINUED
*Bank
175 + 188 − (300 – 64 – 58)
3001/3/08/MA Page 14 of 16
SECTION B CONTINUED
QUESTION 6
At 1 March 2008, Valiant Ltd had a debit balance of £23,450 on its Debtors Ledger Control Account
and a credit balance of £17,450 on its Creditors Ledger Control Account. Both balances had been
reconciled with the individual accounts.
REQUIRED
(a) Prepare the Debtors Ledger Control Account and the Creditors Ledger Control Account of Valiant
Ltd for March 2008.
(10 marks)
(b) At 31 March 2008, the individual suppliers’ accounts had a net total balance of £17,773 and the
individual customers’ accounts had a net total balance of £23,499.
Suggest the most likely reasons for these totals differing from those calculated in (a) above.
(4 marks)
(c) Give 2 important reasons for having a Debtors Ledger Control Account and a Creditors Ledger
Control Account.
(6 marks)
(Total 20 marks)
3001/3/08/MA Page 15 of 16
MODEL ANSWER TO QUESTION 6
£ £
Opening balance 23,450 Bad debts 450
Credit sales 19,670 Sales returns 523
Cash received 18,478
Contra 650
Discounts allowed 620
Closing balance (R) 22,399
43,120 43,120
£ £
Purchase returns 187 Opening balance 17,450
Cash paid 16,425 Credit purchases 17,320
Contra 650
Discounts received 385
Closing balance (R) 17,123
34,770 34,770
(b) £ £
Individual debtors 23,499 Individual creditors 17,773
Debtors Control Account 22,399 Creditors Control Account 17,123
1,100 650
Excess of individual supplier balances suggests that the contra item has not been recorded in the
individual accounts. This would reconcile the creditors. The bad debt may not have been
recorded in the individual customer account. This with the contra reconciles the debtors
(650 + 450 = £1,100).
(c) Prevention of fraud, location of errors, control of total credit, preparation of interim accounts.
3001/3/08/MA Page 16 of 16