aat level 3 fstp incomplete records. sudoku puzzle 8124 5 367 19476 58 62 721 5863 39
TRANSCRIPT
![Page 1: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/1.jpg)
AAT Level 3
FSTPIncomplete Records
![Page 2: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/2.jpg)
Sudoku Puzzle8 1 2 4
53 6 7
1 9 4 7 65 8
6 27 2 1
5 8 6 33 9
![Page 3: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/3.jpg)
Incomplete Records Tool Kit
Mark up & Margin
Accounting Equation
Control Accounts
Bank & Cash
![Page 4: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/4.jpg)
The Accounting Equation
Accounting Equation
![Page 5: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/5.jpg)
The Accounting Equation
Assets = Capital + LiabilitiesOr
Capital = Assets – LiabilitiesOr
Liabilities = Capital - Assets
![Page 6: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/6.jpg)
The Accounting EquationAssets £325,000Capital £125,000 Liabilities?
Assets = Capital + Liabilities
£325,000 = £125,000 + Liabilities£325,000 - £125,000 = Liabilities
£200,000 = Liabilities
![Page 7: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/7.jpg)
Calculate the Capital Invested £
Fixtures and fittings at cost 7,000
Accumulated depreciation - fixtures and fittings 4,000
Motor vehicles at cost 12,000
Accumulated depreciation - motor vehicles 6,800
Inventories 4,500
Trade receivables 5,200
Bank 1,230
Trade payables 3,700
Prepayments 450
Accruals 2,000
![Page 8: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/8.jpg)
Calculate the Capital Invested £
Fixtures and fittings at cost 7,000
Accumulated depreciation - fixtures and fittings (4,000)
Motor vehicles at cost 12,000
Accumulated depreciation - motor vehicles (6,800)
Inventories 4,500
Trade receivables 5,200
Bank 1,230
Trade payables 3,700
Prepayments 450
Accruals 2,000 Assets £7000 + £12,000 + 4,500 + 5,200 + 1,230 + 450 – 4000 – 6800 = 19580
![Page 9: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/9.jpg)
Calculate the Capital Invested £
Fixtures and fittings at cost 7,000
Accumulated depreciation - fixtures and fittings (4,000)
Motor vehicles at cost 12,000
Accumulated depreciation - motor vehicles (6,800)
Inventories 4,500
Trade receivables 5,200
Bank 1,230
Trade payables 3,700
Prepayments 450
Accruals 2,000 Liabilities 3,700 + 2,000 = 5700
![Page 10: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/10.jpg)
Calculate the Capital Invested £
Fixtures and fittings at cost 7,000
Accumulated depreciation - fixtures and fittings (4,000)
Motor vehicles at cost 12,000
Accumulated depreciation - motor vehicles (6,800)
Inventories 4,500
Trade receivables 5,200
Bank 1,230
Trade payables 3,700
Prepayments 450
Accruals 2,000
Assets = Capital + Liabilities
Assets – Liabilities = Capital
£19,580 – £5,700 = Capital £13,880
![Page 11: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/11.jpg)
Have a go at this one . . . . . . £
Vehicles at cost 13,500
Accumulated depreciation - Vehicles (5,000)
Machinery at cost 12,500
Accumulated depreciation - Machinery (3,125)
Inventories 3850
Trade receivables 7,365
Bank 8525
Trade payables 9,200
Prepayments 290
Accruals 340
![Page 12: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/12.jpg)
W3S1 Worksheet 1Calculate Capital
What are net assets?
Total AssetsMinusTotal
Liabilities
![Page 13: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/13.jpg)
Calculating Closing CapitalQuestion 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 14: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/14.jpg)
Calculating Closing Capital
Opening Capital (Net Assets)
Less Drawings
Add Profit
Closing Capital
Question 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 15: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/15.jpg)
Calculating Closing Capital
Opening Capital (Net Assets) £20,450
Less Drawings
Add Profit
Closing Capital
Question 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 16: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/16.jpg)
Calculating Closing Capital
Opening Capital (Net Assets) £20,450
Less Drawings (£1,500)
Add Profit
Closing Capital
Question 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 17: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/17.jpg)
Calculating Closing Capital
Opening Capital (Net Assets) £20,450
Less Drawings (£1,500)
Add Profit £3,200
Closing Capital
Question 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 18: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/18.jpg)
Calculating Closing Capital
Opening Capital (Net Assets) £20,450
Less Drawings (£1,500)
Add Profit £3,200
Closing Capital £22,150
Question 1
Mikaela’s Kakes made a profit for the year of £3,200. Her opening net assets were £20,450 and she took drawings of £1,500 for the year.
What was her closing capital for the year?
![Page 19: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/19.jpg)
W3S1 Calculating Capital Worksheet 1
Continue with the practice questions (2-5)
Opening Capital (Net Assets)
Additional Capital
Less Drawings
Add Profit
Closing Capital
![Page 20: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/20.jpg)
Net Assets = Capital
So:
Net Assets = Capital + Profit – Drawings
If Net Assets increase (or decrease) during a year then one, two or each of capital introduced, profit (or loss) and drawings must have changed.
![Page 21: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/21.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
![Page 22: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/22.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
![Page 23: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/23.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
Identify the Assets & Liabilities
![Page 24: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/24.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
Identify the Assets & Liabilities
![Page 25: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/25.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
Total Assets£31,705
Identify the liabilities
![Page 26: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/26.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Net Assets at 01/06/X3 12794
Receivables 3358Payables 5065Motor Vehicle 11239Accruals 735Bank Balance 1401Cash 566Fixtures and Fitting 9562Prepayments 708Inventory 4871Loan 3902Drawings 1923Capital 5000
Identify the liabilities
Total liabilities£9702
![Page 27: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/27.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Total liabilities£9,702
Total Assets
£31,705 Less
Equals Net Assets£22,003
![Page 28: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/28.jpg)
W3S1 Calculating Capital Worksheet 2Calculate the profit for the y/e 31 May 20X4
Opening Net Assets
£22,003
£12,794
Closing Net Assets
Change in Net Assets £9,209
![Page 29: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/29.jpg)
Net Assets = Capital + Profit – Drawings
Change in net assets of £9209
Caused by£5000 additional CapitalLess£1923 drawings
SO £6132 must be the increase in profit
![Page 30: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/30.jpg)
W3S1 Calculating Capital Worksheet 2
Complete remaining questions on worksheet 2
![Page 31: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/31.jpg)
Methods - Mark-ups and margins
Are used to apply information about known relationships between cost, profit and selling price to determine gross profit. M
ark up & Margin
![Page 32: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/32.jpg)
MarginThe Profit margin is the percentage of gross profit made expressed as a percentage of sales.
Sales will always equal the cost of sales and the profit added together.
Sales (Represent the 100%)Cost of Sales 80% Profit 20%
![Page 33: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/33.jpg)
MarginThe Profit margin is the percentage of gross profit made expressed as a percentage of sales.
Sales will always equal the cost of sales and the profit added together.
Sales (Represent the 100%) £2500Cost of Sales 80% 20%
Now we know this we can used it to find any ‘missing’ information.
![Page 34: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/34.jpg)
MarginThe Profit margin is the percentage of gross profit made expressed as a percentage of sales.
Sales will always equal the cost of sales and the profit added together.
Sales (Represent the 100%) £2500Cost of Sales (80%) £2000 £500 (20%)
Now we know this we can used it to find any ‘missing’ information.
![Page 35: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/35.jpg)
Margin - Examples
SalesCost of Sales £65,000 Profit 15%
SalesCost of Sales 65% £4,000
Sales £100,000Cost of Sales Profit 25%
Sales £65,500Cost of Sales Profit 35%
![Page 36: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/36.jpg)
Margin – Examples - Answers
Sales £76,471Cost of Sales £65,000 Profit £11,471
Sales £11,429Cost of Sales £7,429 Profit £4,000
Sales £100,000Cost of Sales £75,000 Profit £25,000
Sales £65,500Cost of Sales £42,575 Profit £22,925
![Page 37: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/37.jpg)
Mark-up• A percentage of the cost of sales added to the
cost in order to calculate the selling price.
• When using this method the cost of sales will always represent 100%.
Sales 125%Cost of Sales100% Profit 25%
Sales £5625 (125%)Cost of Sales £4500 (100%) Profit 1125 (25%)
![Page 38: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/38.jpg)
Mark Up - Examples
Sales £150,000Cost of Sales Profit 35%
Sales 140%Cost of Sales £2500
Sales £5500Cost of Sales Profit 15%
SalesCost of Sales £50,000 Profit 25%
![Page 39: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/39.jpg)
Mark Up – Examples - Answers
Sales £150,000Cost of Sales £111,111 Profit £38,889
Sales £8,750Cost of Sales £6,250 £2,500
Sales £5,500Cost of Sales £4,783 Profit £717
Sales £62,500Cost of Sales £50,000 Profit £12,500
![Page 40: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/40.jpg)
W3S1 Mark up & Margin worksheet
![Page 41: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/41.jpg)
MethodReceivables & Payables Control Accounts
Receivables and payables control accounts may be constructed to identify any one missing figure from the control account. Note that you may need to set up and use several standard workings for the control accounts to find the link to complete the missing information.
Control Accounts
![Page 42: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/42.jpg)
Sales Ledger Control Account
Trade Receivables AccountDebtors Control Account
What do we know about the SLCA?
![Page 43: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/43.jpg)
Dr Sales Ledger Control Account CR
Sales Invoices issued Credit notes issued
Receipts from Debtors
Discounts Allowed
Balance b/d
Balance b/d
![Page 44: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/44.jpg)
Cash Received £73,300
Balance c/d £3,200How it works . . . . .
Using the information above find Credit Sales value.
Balance b/d £6,000
![Page 45: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/45.jpg)
Dr Sales Ledger Control Account CR
Credit Sales £70,500
Cash Received £73,300
Balance c/d £3,200How it works . . . . . Find Credit Sales
Balance b/d £6,000
Balance b/d £6,000
Balance c/d £3,200
Cash Received £73,300
£76,500 £76,500
![Page 46: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/46.jpg)
Now try ths one . . . . . . .
![Page 47: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/47.jpg)
Dr Sales Ledger Control Account CR
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850,Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 48: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/48.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 49: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/49.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750
Sales Day Book £75,850
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 50: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/50.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750 Sales Returns £16,350
Sales Day Book £75,850
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 51: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/51.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750 Sales Returns £16,350
Sales Day Book £75,850 Discounts Allowed £398
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 52: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/52.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750 Sales Returns £16,350
Sales Day Book £75,850 Discounts Allowed £398
Closing Balance £5,785
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 53: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/53.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750 Sales Returns £16,350
Sales Day Book £75,850 Discounts Allowed £398
Closing Balance £5,785
£80,600 £80,600
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 54: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/54.jpg)
Dr Sales Ledger Control Account CROpening Balance £4,750 Sales Returns £16,350
Sales Day Book £75,850 Discounts Allowed £398
Bank Receipts £58,067
Closing Balance £5,785
£80,600 £80,600
Calculate the bank receipts from debtorsOpening balance £4,750, Invoices issued £75,850Closing balance £5,785, Discounts Allowed £398, Sales Returns £16,350
![Page 55: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/55.jpg)
Purchase Ledger Control Account
Trade Payables AccountCreditors Control Account
What do we know about the PLCA?
![Page 56: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/56.jpg)
Dr Purchase Ledger Control Account CR
Invoices Received
Credit Notes ReceivedDiscounts Received
Payments madeBalance c/d
Balance b/d
![Page 57: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/57.jpg)
Dr Purchase Ledger Control Account CR
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 58: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/58.jpg)
Dr Purchase Ledger Control Account CRBalance b/d £7,450
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 59: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/59.jpg)
Dr Purchase Ledger Control Account CRBalance b/d £7,450
Purchases £99,355
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 60: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/60.jpg)
Dr Purchase Ledger Control Account CRBalance b/d £7,450
Purchases £99,355
Balance c/d £9,855
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 61: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/61.jpg)
Dr Purchase Ledger Control Account CRPurchase Returns £16,350 Balance b/d £7,450
Purchases £99,355
Balance c/d £9,855
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 62: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/62.jpg)
Dr Purchase Ledger Control Account CRPurchase Returns £16,350 Balance b/d £7,450
Bank Payments £80,000 Purchases £99,355
Balance c/d £9,855
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 63: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/63.jpg)
Dr Purchase Ledger Control Account CRPurchase Returns £16,350 Balance b/d £7,450
Bank Payments £80,000 Purchases £99,355
Balance c/d £9,855
106,805 106,805
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 64: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/64.jpg)
Dr Purchase Ledger Control Account CRPurchase Returns £16,350 Balance b/d £7,450
Bank Payments £80,000 Purchases £99,355
Discounts Received £600
Balance c/d £9,855
106,805 106,805
Calculate the Discounts received from creditors.Opening balance £7,450, Invoices received £99,355Closing balance £9,855, Purchase Returns £16,350Bank payments £80,000
![Page 65: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/65.jpg)
VAT Control Account
![Page 66: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/66.jpg)
Dr VAT Control Account Cr
![Page 67: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/67.jpg)
VAT Control Account VAT on purchases Balance due to HMRC
VAT on sales returns VAT on sales
VAT on cash purchases VAT on purchases returns
VAT on expenses VAT on cash sales
Payment to HMRC Refund from HMRC
Balance due from HMRC
![Page 68: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/68.jpg)
Control AccountPractice Questions
![Page 69: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/69.jpg)
- Method - The Cash & Bank Account Approach
Used to construct records of cash and bank transactions as a basis for identifying and classifying those transactions into items of income or expense, or that they relate to changes in items included in the statement of financial position.
![Page 70: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/70.jpg)
Now try this . . .
Opening Bank Balance £3,580
Cheque payments: Salary £7,500Rent £600 Rates £350Purchases £19,500 The closing balance on the bank statement was £7,450 but a cheque payment of £1250 to a supplier had not yet been presented at the year end.What is the value of the receipts into the bank for the year?
![Page 71: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/71.jpg)
£ £
Balance b/d 3,580
Balance c/d 7,450
Salary 7,500
Purchases 19,500
Rates 350
Rent 600
Bank
35,400
![Page 72: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/72.jpg)
£ £
Balance b/d 3,580
Balance c/d 7,450
Salary 7,500
Purchases 19,500
Rates 350
Rent 600
Bank
35,40035,400
![Page 73: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/73.jpg)
£ £
Balance b/d 3,580
Balance c/d 7,450
Receipts
Salary 7,500
Purchases 19,500
Rates 350
Rent 600
Bank
35,40035,400
![Page 74: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/74.jpg)
£ £
31,820
Balance b/d 3,580
Balance c/d 7,450
Receipts
Salary 7,500
Purchases 19,500
Rates 350
Rent 600
Bank
35,40035,400
![Page 75: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/75.jpg)
Bank Practice Questions
![Page 76: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/76.jpg)
Now try this. . .Hint – You will need a bank account AND a cash Account
During the year £53,000 was received in cash from customers for sales. Cash expenses totalled £950 and £51,200 was paid into the bank.
Opening Bank Balance £27,500 Cash £1,800Cheque payments: Salaries £23,800 Rent £4,600 Rates £2,350 Purchases £28,450 The closing balance on the bank statement was £16,700, but a payment for £2,800 had not yet been presented at the year end.The owner has withdrawn money freom the bank for his own use but doesn’t know how much.
![Page 77: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/77.jpg)
£ £
78700 78700
Balance b/d 27,500
Balance c/d 13,900
51,200Cash receipts
Salaries 23,800
Purchases 28,450
Rates 2,350
Rent 4,600
Drawings
Bank
5,600
![Page 78: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/78.jpg)
£ £
54800 54800
Balance b/d 1800
Balance c/d 2650
53000Cash receipts Bank 51200
Expenses 950
Cash
![Page 79: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/79.jpg)
![Page 80: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/80.jpg)
Trading account (Mark up)
6000 (50%)Gross profit12000 (100)Cost of sales
1000Closing inventories1300011000Purchases2000Opening inventories
Cost of sales18000 (150%)Sales (50% mark up)
££
![Page 81: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/81.jpg)
Trading account (Margin)
28000 (70%)Gross profit12000 (30%)Cost of sales (30% Margin)
2750Closing inventories1475011250Purchases3500Opening inventories
Cost of sales40000 (100%)Sales
££
![Page 82: AAT Level 3 FSTP Incomplete Records. Sudoku Puzzle 8124 5 367 19476 58 62 721 5863 39](https://reader036.vdocuments.mx/reader036/viewer/2022062423/5697bfc61a28abf838ca721b/html5/thumbnails/82.jpg)
You will need to remember• The accounting equation
(Assets = Capital + Liabilities)
• Net assets EQUALS Capital
• Control Account Layouts - SLCA, PLCA, VAT
• Accruals & Prepayments double entry
• ETBs and end-of-year adjustments
• Margin & Mark up