W1
Credit account |
Payment Bal c/d
|
696,000 139,200
835,200 |
Bal b/d
Returned from supplier Purchaser
|
278,400 41,760
515,040 835,200 |
W2
Credit account |
Balance b/d Returned to customer
Credit sales
|
174,000
37,120 960,480
1,171,600
|
Cheque
from customer
Credit note issued Bal c/d
|
649,600
34,800
487,200
1,171,600
|
W3
Electricity 58,000 + 113,680 - 66,120 = 105,560
W4
Salaries and wages 480,000 + 320,000 - 140,000 = 660,000
W5
Rental income 520,000 + 240,000 - 180,000 = 580,000
W6
Depreciation expenses
Fixtures and fittings: [450,000 + 183,000 - 220,000] - 170,000 = 243,000
Motor vehicle 1,400,000 + 500,000 - 1,800,000 = 100,000
W7
Capital gain on sale of fixture 248,000 - 220,000 = 28,000
W8
Wear and tear allowance
Furniture's and fittings 12.5 % ( 170 000) = 21,250
Motor vehicle 25% (1,400,000 + 500,000) = 475,000
Computer 30% x 240,000 = 72,000
Software 20% x 60,000 = 12,000
Solo trader
Computation of taxable income for the year ended 31 Dec
2018 |
Reported loses
Add back disallowable expenses
Salaries and Wages 660 x 40%
Rent and rates 62 x 40
Electricity expenses 105,560 x 40%
Telephone & Postage 62,640 × 40% Depreciation: :-
Furniture & fitting (W7)
:- Motor vehicle
Overstated opening stock 20 / 120 x 4320 Under overstated
closing stock 225 × 10 / 90
Impact vat tax on purchases 16 / 116 x 515,040
Less Gain on sale of fixtures W7
Output VAT tax on sales 16/116 (4,408 + 960.48)
Wear & tear: :- Furniture and fitting 21,250 × 60%
:- Motor vehicle 475,000 × 60%
:- Computer 72,000 × 60%
:- Computer software 12,000 × 60%
Taxable income
|
Sh
000
(186,400)
264,000
24,800
42,224
25,056
243,000
100,000
720,000
25,000
71,040
(28,000)
(740,480)
(12,750)
(285,000)
(43,200)
(7,200)
212,090
|