PERMANENT AUDIT FILE INDEX - Croner-i Tax and ...
-
Upload
khangminh22 -
Category
Documents
-
view
2 -
download
0
Transcript of PERMANENT AUDIT FILE INDEX - Croner-i Tax and ...
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/10 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/10
File no: M0001
PERMANENT AUDIT FILE INDEX
1 General information
1.1 (PAF02) Y
1.2 (PAF03) Y
1.3 (PAF04) Y
1.4 (PAF05) Y
1.5 (PAF06) Y
1.6 Significant accounting policies (PAF07) Y
1.7 Significant accounting estimates (PAF13) Y
1.8 Y
1.9 Independence questionnaire Y
2 Engagement details
2.1 Y
2.2
2.3
2.4
2.5
2.6 (PAF08) Y
2.7 Register of non-audit services (PAF10) Y
2.8 Register of involvement in the audit (PAF11) Y
2.9
3 Accounting systems
3.1 Y
3.2 Y
3.3 Y
3.4 (PAF09) Y
3.5 [Not reproduced for model file] Y
3.6
4 Statutory information
4.1 [Not reproduced for model file] Y
4.2 [Not reproduced for model file] Y
4.3 [Not reproduced for model file] Y
4.4 [Not reproduced for model file] Y
4.5
4.6 [Not reproduced for model file] Y
4.7 Specified asset locked bodies (for CIC clients only) (PAF12)
4.8
5 Taxation (if no separate tax permanent file)
5.1
5.2
5.3
5.4
5.5
5.6
5.7
6
Background information
Details of bankers and professional advisors
Know Your Client Checklist
Register of laws and regulations
Details of related parties
Copy of current detailed risk assessment
Letter of engagement
Authorisations
Special instructions from client
Special instructions from group auditors
Copy of resolution re: appointment
New client checklist
Organisation chart
Review of design and implementation of controls
Internal Control Questionnaire
Systems notes
Letters of comment (copies)
List of shareholders
Details of mortgages/charges
Directors’ interests in shares and debentures
Copy annual return
Copy elective resolutions
Memorandum and Articles of Association
Direct tax elections
Indirect tax elections and certificates
Market values 6 April 1965 and 31 March 1982
Advance Corporation Tax details
PAYE dispensations
Relief claims (e.g. rollover, ABA)
Assets
PAFi Page 1 of 52 MCL May 2012
Manufacturing Company Limited 2010
6.1 Details of freehold/leasehold properties [Not reproduced for model file] Y
6.2 Details of location of title deeds [Not reproduced for model file] Y
6.3 Details of plant etc. (where no fixed asset register exists)
6.4 Details of intangible assets [Not reproduced for model file] Y
6.5 Investments in subsidiaries and associated undertakings
6.6 Details of professional valuations [Not reproduced for model file] Y
6.7 Details of insurance values and cover [Not reproduced for model file] Y
6.8
7
7.1 Details of contracts and agreements with index
7.2 Details of share options
7.3 Bank overdraft or loan facilities, security and covenants [Not reproduced for model file] Y
7.4 Details of other loans Finance leases Y
7.5
8
8.1 Index
9
9.1 Signed copies of full accounts [Not reproduced for model file] Y
9.2 Signed copies of abbreviated accounts
9.3 Company accounts disclosure checklist ICADC [Not reproduced for model file] Y
10
File updated by
AW
AW
Contracts and agreements
Correspondence and information of continuing interest
Accounts
Review
Year Reviewed by
2009 JO
2010 JO
PAFi Page 2 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/09 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/09 1.1
File no: M0001 Updated by: AW Date: 3/10
BACKGROUND INFORMATION AW 3/11
Registered office
Tel No. Tel No.
Fax No. Fax No.
2
66666666
UK
25/11/1990
VAT registration number 345345345 31.3 etc
31-Dec
No Specify
Other key personnel
NamePosition
Adrian Walker Accountant
Terence Ipplepen Production manager
Tiffany Wall Warehouse manager
Exact name of company Manufacturing Company Limited
Trading name (if different)
Main place of business (if different)
The Component Factory
Langage Business Park
Plymouth
01752 123456
01752 987654
Number of business locations
Registered number
Place of registration
Date of incorporation
01 February 1960 CEO
Year end date
Associated companies
Copy of search on file at 4.4.1 [Not reproduced in example file]
Copies of passports for directors on file at 2.6.3 [Not reproduced in example file]
Return periods
Specify the basis and/or documents on which you have determined that this is a bona-fide business operation:
Longstanding client that is properly registered with the appropriate authorities
Anthony Hope 05 June 1962 Development
Adele Long 03 March 1961 Finance
Anti-money laundering requirements
Names of directors/secretary Date of birth Specific responsibilities
Ray Chard
1.1 Page 3 of 52 MCL May 2012
Manufacturing Company Limited 2010
1.1.1Manufacturing Company LimitedThe company assembles components for PCs such as sound and graphics cards from bought in components. These are
sold largely to PC manufacturers that produce ‘own brand’ machines for other suppliers.
HistoryThe company (MCL) was started by Ray Chard and Adele Long in 1990. They had previously worked for HK Components,
a major British company specialising in electrical components and circuit boards in particular. Ray and Adele were
convinced that there was a good market for a company specialising in computer components. Their main products in the
early days were 5 ¼” and then 3 ½” floppy drives.
Initially, progress was slow and after about 5 years, the company had only expanded to employ about 60 staff and had a
turnover of £ 5 million.
1999 was the start of a mixed period for MCL. On top of the uncertainty caused by the millennium bug, a number of
major customers were affected by the financial crisis throughout Europe and the burst of the real estate bubble.
Turnover for MCL dropped a little but most customers were able to weather the storm and underlying demand was
strong driven by the success of Microsoft’s Windows 95 and 98 operating system.
Raymond and Adele were convinced that there are opportunities for companies such as MCL. They reconsidered their
strategic objectives and appointed Anthony Hope to the Board to try to identify areas of development. Over the next
five years the company moved away from floppy drives and started to specialise in components that could be added to a
desktop computer’s PCI slots such as sound and graphics cards (PCI – Peripheral Component Interface). The company
also transferred its assembly plant from Penzance to Plymouth.
From 2004, a new product line was introduced. The company started to produce network cards, again focusing on PCI
cards but also some USB versions. It soon became clear that network cards were a major growth area with growth in
home wireless networks driving the demand. Network cards quickly became a major part of the company’s business.
Another, somewhat surprising, development was the growth in TV tuner adapters. Again the company developed a PCI
version first but has produced USB models as well. The USB models are selling particularly well.
The rapid growth in flash drives, SD and other memory cards has meant the sale of floppy drives has declined steadily
over recent years. A decision to sell the Floppy Division was taken in 2009 once it was clear that many mainstream
manufacturers were producing machines that did not include a floppy drive as standard. The sale of the division went
through in December 2010.
Future plans for the directorsAt the date of writing, Ray Chard is 51 and Adele Long a couple of years younger. Between them they still own 67.3% of
the business with another 19.23% owned by Tony Hope. The balance is owned by two senior employees.
Tony has been the driving force behind a lot of the recent developments and is keen to continue to extend the company
products and to cover a wider geographical area (most sales are to manufacturers in Europe). Raymond and Adele enjoy
working in the business but are beginning to consider possible exit routes. They have made some pension provision but
are hoping to provide for their old age by realising the value of their shares.
The company regularly incurs research and development expenditure on the development of new products. Historically
there have been no problems with capitalising such expenditure and the products that relate to the existing capitalised
costs are currently selling well.
Business Sectors
1.1.1 Page 4 of 52 MCL May 2012
Manufacturing Company Limited 2010
Graphics cardsThis is a mature market for MLC and most sales are to existing customers.
The company has managed to avoid a lot of the turmoil in the market for graphics chips that has occurred in recent
years. This is partly because they have always used nVidia chips and it was nVidia that came out on top in the recent
upheavals, and partly because the company has always gone for mid range cards rather than budget price or cutting
edge. The cards they produced therefore had a longer shelf life.
The company currently sells 4 types of graphics card. All are for desktop computers. The difference between the cards is
the specification (speed - MHz and memory - MB) of the chip used. They range in price from £75 to over £150.
- MCL Xforce 8500GT 800MHz 256MB Graphics Card - £75
- MCL Xforce 3D 8500GT 800MHz 512MB Graphics Card - £81
- MCL Xforce 3D 8600GT 1400MHz 256MB Graphics Card - £102
- MCL Xforce 3D 8600GT 2000MHz 256MB Graphics Card - £156
Customers
The company does not sell to the public, only to computer manufacturers. Their main customers are based in Europe.
These customers in turn produce computers to be sold as ‘own brand’ by a number of major retailers.
The company occasionally supplies some of the major computer produces such as Compaq or Dell. However, the
company does not have the capacity to become a regular supplier to such companies.
Competitors
Their main competitors in this market are the major producers such as Sapphire and XFX and also smaller local
companies similar to MCL. The market is price sensitive, but other factors such as reliability and capacity are also
important.
Seasonality
There is a slight increase in demand towards Christmas, but nothing that significant.
Sound cardsSound is a relatively new capability for PCs because no-one really considered it when the PC was first designed. The
original IBM-compatible PC was designed as a business tool, not as a multimedia machine! However, like the rest of the
PC industry the sound card also underwent a significant acceleration in development in the late 1990s, fuelled by the
introduction of AGP (Accelerated Graphics Port – speeds up the connection) and the establishment of PCI-based sound
cards. Greater competition between sound card manufacturers - together with the trend towards integrated sound - has
led to ever lower prices. However, as the horizons for what can be done on a PC get higher and higher, there remain
many who require top-quality sound.
The result is that, as with graphics cards, there is a solid market for PCs that contain a good quality sound card (as
opposed to sound being integrated with the mother board). This does not only improve the sound for games and
multimedia applications, but with the right software, they allow users to record edit and play digital audio from a variety
of sources.
The company currently sells 3 types of sound card that range in price from £45 to £175
- MCL OEM X-FI Xtreme Audio card with X-Fi Crystallizer PCI - £45
- MCL OEM X-F2 Xtreme Audio card with X-Fi Crystallizer PCI - £115
- MCL OEM X-Fi Xtreme Music - Sound card - 24-bit - 192 kHz - 109 dB SNR - 7.1 channel surround - PCI - £175
Customers
The company’s customers for sound cards are essentially the same as those for graphics cards
1.1.1 Page 5 of 52 MCL May 2012
Manufacturing Company Limited 2010
Competitors
The position with competitors is again similar to that for graphics cards. Here the main producers are Creative, Philips
and Toshiba.
Seasonality
There is a slight increase in demand towards Christmas, but nothing that significant.
Network cardsAnthony Hope is convinced of the need to expand aggressively in this area and is considering moving further away from
the company’s traditional approach of only supplying computer manufacturers. He believes that there is considerable
demand for network cards in the domestic market from owners of PCs who want a home network but who do not want
to upgrade their PC. He sees the demand for USB adapters as being particularly strong as these can be fitted without
taking the back off!
A web based retail operation is being considered; however, this has not yet happened and currently all sales of PCI cards
are to the company’s usual customers. Sales of USB adapters are to retail outlets in the UK, this is a relatively new area
for the company.
The company has two types of PCI network adapter, a wireless version and an Ethernet (type of cable/connection)
version. The two USB models are the same; however, one has an extension adapter so it can be moved to obtain a
better signal.
- MCL 802.11g Wireless G PCI Network Card - £15
- MCL Ethernet PCI LAN card - £14
- MCL 802.11G Wireless USB Network Adapter - £15
- MCL 802.11G Wireless USB Network Adapter (with extension)- £29
Customers
The PCI cards are sold to the same customers as the graphics and sound cards.
The company started selling directly to retailers in the UK in 2007. Sales are currently on the basis of a catalogue and
mail order, although, as noted above, a web based system is being considered.
Competitors
The company is relatively new to this market and, although there is a lot of potential in this market, competition is
fierce. The company faces competition from some of the big names in this area such as Linksys and Belkin as well as
some smaller local companies.
Seasonality
There is a slight increase in demand towards Christmas, but nothing that significant.
TV TunersA recent innovation is the move into the market for TV adapters for PCs. Anthony Hope sees this as the next big market
in the PC market and sees it as, to a certain extent, complementing the company’s core business based on sounds and
graphics cards.
The range of TV tuners is as follows:
- MCL WinTV Express PCI TV Tuner Card - £37
- MCL WinTV Express PCI Digital TV Tuner Card - £47
- MCL WinTV Express USB TV Tuner Card - £45
- MCL WinTV Express USB Digital TV Tuner Card - £55
Major suppliers
1.1.1 Page 6 of 52 MCL May 2012
Manufacturing Company Limited 2010
The company is reliant on nVidia for the supply of graphics chips. This is the only component that is dependent on one
supplier. All other components can be sourced from a variety of suppliers. This has been a key element in the company’s
success as it is able to keep costs down.
StocksAll raw materials and finished goods are kept in its own factory and warehouse.
OwnershipShares are owned as follows
Ray Chard - 33.65%
Adele Long - 33.65%
Anthony Hope - 19.23%
Other employees - 13.47%
Initially, Ray and Adele owned all of the shares. New shares were issued to Anthony Hope once he had completed 2
years’ service. There is no formal employee share scheme in place; however, two of the more senior managers have
been allowed to acquire small shareholdings.
Accounting Policies and Presentation of AccountsThe main accounting policies are described on PAF 1.6. The company's accounting policies are fairly standard for this
type of company.
The company presents its accounts in accordance with UK GAAP and there are no particular problem areas. We prepare
the statutory accounts in accordance UK accounting principles from the management accounts prepared by the client.
Laws and RegulationsAccountsThe company prepares accounts under Company legislation. There are no other external reporting requirements.
The company is domiciled in the UK and is subject to the UK tax regime.
Most of the company's customers are in Europe and most sales transactions are settled in £. The company's suppliers
are again mainly in Europe, although nVidia, a key supplier is based in the US. Purchases are therefore denominated in
£, € or US$.
EstimatesAreas where accounting estimates are set out on PAF 1.7. Most estimates are relatively straightforward and do not
involve the use of complex formulae or models. They will usually be prepared by AW in the first instance and then
reviewed by AL. The valuation of property is based on the recommendations of a qualified surveyor and where
appropriate legal advice is also taken in determining the amount of any claims made by or against the company.
Management has not considered the effect of estimation uncertainty. Given the straightforward nature of the estimates
involved this is not considered to be a risk factor.
ProductsThe components manufactured by the company conform to the various industry standard specifications. However, there
are no specific laws or regulations that apply to them.
Health & safety
1.1.1 Page 7 of 52 MCL May 2012
Manufacturing Company Limited 2010
The company is subject to the normal UK laws and regulations. These have been discussed with the directors and their
view is that none of these laws and regulations, other than health and safety, gives rise to any significant business risk.
It is possible that an accident in the factory or warehouse could result in the serious injury or death of an employee,
which in turn may lead to a claim against the company. The company takes its responsibilities seriously and has good
systems for training and monitoring employees. Any incidents that do occur are recorded in an accident book.
Accordingly, there are no laws and regulations, other than health and safety, which would be expected to have a
material affect on the accounts other than those which relate specifically to the form and content of the financial
statements.
Related partiesThe only related parties are the directors. There are no transactions with directors other than minor payments made on
behalf of R Chard and the normal payment of remuneration and dividends.
Adrian Walker keeps a register of related parties and updates this when notified by the directors of any changes
required. The related parties noted on PAF 1.5 are taken from this register.
Mrs Sherry Chard (wife of Raymond Chard) runs a shop in the Plymouth Computer Centre - Chard Computers Limited.
Whilst this business may sometime sell components manufactured by MCL it never buys directly from MCL as the
volumes it purchases are too small. This business is run completely independently of MCL and there are no transactions
or sharing of facilities between the two companies.
Key Staff DirectorsRay Chard is the managing director and also oversees the factory operations in Plymouth.
Adele Long is finance director and oversees the sales and warehouse operations in Taunton.
Anthony Hope is responsible for marketing and business development.
Other senior personnelTerence Ipplepen - Production manager. He is responsible for the day to day running of the factory in Plymouth.
Tiffany Wall – Warehouse Manager – who is responsible for warehouse in Taunton.
Adrian Walker – Accountant – Part qualified, been with the company for three years. He is very competent with the
basic records but is not really involved in the management of the business.
Elizabeth Sharp - Raymond’s PA - who has been with the company from the start. With her team, she agrees and
monitors contracts with the major customers.
Measurement and review of financial performanceAlthough Adrian Walker prepares budgets and monthly accounts, these are not used to their full potential. There is no
formal comparison by the board of budget with actual results. Because the members of the board are not interested,
they feel they are quite hands on with the business, Adrian has ceased to provide detailed variance analyses and other
ratios and statistics.
Business objectives and strategiesThis subject has been discussed with the directors. They have not prepared a formal business plan but have agreed
objectives and key performance indicators.
The long term business objectives are:
1. To double the size of the business by 2015.
2. To increase the profitability of the business by an improvement in margins on newer product lines.
Reca Limited, a customer of MCL was purchased (100%
subsidiary) by Chard Computers Limited in January 2010. As
Reca Limited is controlled by Mrs Chard it is a related party of
1.1.1 Page 8 of 52 MCL May 2012
Manufacturing Company Limited 2010
3. To increase the size of the international business so that more than 50% of turnover will be generated outside the UK.
4. To prepare the company for flotation at some point after 2015 (this is how the directors see their exit route from the
business).
FinancingThe company has been historically been profitable and the directors have maintained the company's position in a
constantly changing industry. The company therefore has a good relationship with its bankers and in the past finance
has not been a problem.
The company leases the warehouse and owns the factory from which it operates and the majority of it's plant and
equipment although some is acquired on finance leases.
The company does not have any of the more complex forms of financial instrument although it does sometimes enter
into forward exchange contracts for € and US$. However, the company has moved away from this in the last couple of
years and the last contracts were in 2008.
Key Performance IndicatorsMany of the company's costs are fixed, at least in the short term. Therefore the financial key performance indicators
are:
1. Sales volume.
2. Gross profit margin.
Business RiskBusiness risk has been discussed with the directors and is set out on schedule 1.1.2. The directors have no formal
procedures for the identification of business risks and do not carry out a formal risk assessment.
Impact on the auditA number of the risks identified above relate to going concern. However, most of the problems are potential risks that
may arise in the future and so there is no need to consider them further this year. The risks have all be carried to C8.2
and C8.3 to ensure that none are overlooked.
Risk of fraudIn the view of the directors, the risk of any serious fraud is low. They are closely involved in all aspects of the company's
operation. Any fraud would therefore require collusion between their staff and staff at a supplier or customer in order
to go undetected and the directors simply do not see this as likely.
At a smaller scale theft of individual completed cards is possible as they are relatively small and can easily be sold on.
Physical controls over components and finished cards are good; however, the stock records for the warehouse in
Taunton are unreliable. This means that small discrepancies may go unnoticed or not be investigated. The directors are
looking at ways of resolving the problems with the stock records in Taunton; however, in terms of impact on the
accounts, the theft of a few cards by staff is not material.
Control environmentRay and Adele are involved in all aspects of the business. This is a powerful control and a deterrent to fraud. They set a
good tone in terms of the control environment. Both will operate the systems as intended and do not override controls
(although in theory this is possible). They are both very competent and have strong ethical values.
Ray is also responsible for hiring/dismissing employees. The remuneration package of the Company's employees is
periodically reviewed and approved by the directors/department heads.
Staff in the office respect this attitude and there does not appear to be any problems with the control environment.
AW 3/11
JO 3/11
1.1.1 Page 9 of 52 MCL May 2012
Manufacturing Company Limited 2010
1.1.2Risks arising from business background
Risk to considerDirectors’ comments or possible
management actions
Audit
response
The company is reliant on a relatively small
number of products. Technological advances
could render the companies existing
products obsolete very quickly.
The directors are happy that they are in
touch with technological developments and
trends in the market.
C8.2-1
In the past the directors have been very
good at spotting opportunities in the market
and have also moved out of older
technologies at the right time. There is no
guarantee that this will continue in the
future.
The directors see no reason for this to
change. As noted above the directors are in
touch with trends in the market and also
continue to invest in improved and new
technologies.
C8.2-2
The directors are managing the business
mainly by reference to the key performance
indicators and are not using the
management accounts to the full. This may
result in focus on too narrow a range of
indicators.
The directors will discuss with Adrian how
the management accounts can be made
more user friendly. They will then seek to
monitor fixed costs more closely.
C8.2-3
There is no management policy dealing with
the problems posed by foreign exchange.
Adrian will be asked to consider the potential
risks now that the business is dealing in
other countries . Considered to be low risk at
present.
The expansion plans are ambitious and,
notwithstanding the company's good
relationship with is bankers, could lead to
financing problems.
The directors have a good relationship with
the bankers and would not expand too
quickly.
C8.2-4
What would happen if directors or key staff
became ill or resigned?
Key person insurance is in place but it is true
to say that the loss of one of the directors
would have very serious implications for the
company.
C8.2-5
Manufacturing Company Limited
1.1.2 Page 10 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/09 Ref:
Year end: 31 Dec 2008 Reviewed by: JO Date: 3/09 1.2
File no: M0001 Updated by: AW Date: 3/10
Details of bankers and professional advisorsAW 3/11
Bankers
Name
Name
Address
A Hope
Telephone
Fax
Name
Address
Telephone
Fax
Solicitor
Name
Address
Telephone
Fax
Other (specify)
Name
Address
Telephone
Fax
Account signatories
Specimen signature
Any Bank Ray Chard R ChardAvenue Road Adele Long
Anthony Hope
A Long
01666 777777
01666 999999
01888 222222
01888 333333
Shyster Leech & Shyster
Shady Towers
Bristol
1.2 Page 11 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/11 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/11 1.3
File no: M0001
Y, N, N/A PAF Ref
1. The sector in which the client operates
1.1 Y 1.1.1
1.2 Cyclical or seasonal activity. Y 1.1.1
1.3 Product technology relating to the client’s products. Y 1.1.1
1.4 Energy supply and cost. N/A
2. The regulatory environment in which the client operates
2.1 Accounting principles and industry specific practices. Y 1.1.1
2.2 Y 1.4
2.3
* Regulatory requirements. Y 1.1.1
* Direct supervisory activities. N/A
2.4 Taxation (corporate and other). Y 1.1.1
2.5
* Monetary, including foreign exchange controls. N/A
* Fiscal. N/A
* Financial incentives (for example, government aid programs). N/A
* Tariffs, trade restrictions. N/A
2.6 Environmental requirements affecting the industry and the client's business. N/A
2.7 Procedures for ensuring compliance with relevant laws and regulations. Y 1.4
3. Other external factors currently affecting the client’s business
3.1 General level of economic activity (for example, recession, growth). Y 1.1.1
3.2 Interest rates and availability of financing. Y 1.1.1
KNOW YOUR CLIENT CHECKLIST
This checklist is intended as an aide memoire for issues that should be addressed on the permanent file. Where a
matter is relevant it should be addressed in sufficient detail on the file as to provide a basis for further review as part of
the risk assessment or evaluation of systems. The checklist should not be regarded as exhaustive.
The market and competition, including demand, capacity, and price
competition.
The legal and regulatory framework applicable to the entity and the industry or
sector in which it operates.
Laws and regulations having a direct effect on the determination of material
amounts and disclosures in the financial statements.
Government policies currently affecting the conduct of the client's business:
[Note. It will normally be possible to bring forward the Know Your Client Checklist from the previous year,
review it and make any changes required. However when, as is the case this year, a number of new
questions have been added to the checklist it will usually be easier to complete a new checklist.]
1.3 Page 12 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
3.3 Inflation, currency revaluation. N/A
4. Nature of the client's operations
Business Operations
4.1 Y 1.1.1
4.2 Y 1.1.1
4.3 Y 1.1.1
4.4 N/A
4.5 N/A
4.6 Geographic dispersion and industry segmentation. Y 1.1.1
4.7 Location of production facilities, warehouses and offices. Y 1.1.1
4.8 Key customers. Y 1.1.1
4.9 Y 1.1.1
4.10 Y 1.1.1
4.11 Research and development activities and expenditures. Y 1.1.1
4.12 Transactions with related parties. Y 1.1.1
4.13 N/A
Investments
4.14 N/A
4.15 Investments and dispositions of securities and loans. N/A
4.16 N/A
4.17 N/A
4.18 N/A
Financing
Employment (for example, by location, supply, wage levels, union contracts,
pension and other post employment benefits, stock option or incentive bonus
arrangements, and government regulation related to employment matters).
Acquisitions, mergers or disposals of business activities (planned or recently
executed).
Capital investment activities, including investments in plant and equipment and
technology, and any recent or planned changes.
Investments in non-consolidated entities, including partnerships, joint ventures
and special-purpose entities.
Group structure – major subsidiaries and associated entities,
including consolidated and non-consolidated structures.
Nature of revenue sources (for example, manufacturer, wholesaler, banking,
insurance or other financial services, import/export trading, utility,
transportation, and technology products and services).
Products or services and markets (for example, major customers and contracts,
terms of payment, profit margins, market share, competitors, exports, pricing
policies, reputation of products, warranties, order book, trends, marketing
strategy and objectives, manufacturing processes).
Conduct of operations (for example, stages and methods of production,
business segments, delivery of products and services, details of declining or
expanding operations).
Alliances, joint ventures, and outsourcing activities.
Involvement in electronic commerce, including internet sales and marketing
activities.
Important suppliers of goods and services (for example, long-term contracts,
stability of supply, terms of payment, imports, methods of delivery such as “just-
in-time”).
Areas of the business where the company might be exposed under the Bribery
Act 2010 including any procedures and controls implemented by management.
1.3 Page 13 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
4.19 N/A
4.20 Leasing of property, plant or equipment for use in the business. Y 1.1.1
4.21 Beneficial owners (local, foreign, business reputation and experience). Y 1.1.1
4.22 Related parties. N/A
4.23 Use of derivative financial instruments. Y 1.1.1
Financial Reporting
4.24 Accounting policies and industry specific practices. Y 1.6
4.25 Revenue recognition practices. Y 1.6
4.26 Accounting for fair values. Y 1.6
4.27 Stocks/inventories (for example, locations, quantities). Y 1.1.1
4.28 Foreign currency assets, liabilities and transactions. Y 1.1.1
4.29 N/A
4.30 N/A
4.31 Financial statement presentation and disclosure. Y 1.1.1
Accounting Estimates
4.32 Y 1.6
4.33 Y 1.1.1
4.34
Y 1.1.1
N/A
Y 1.1.1
Debt structure, including covenants, restrictions, guarantees, and
off-balance-sheet financing arrangements.
- Stock obsolescence
- Warranty obligations
- Depreciation method or asset useful life
- Carrying value of investments
- Outcome of long term contracts
- Costs arising from litigation
Industry-specific significant categories (for example, loans and investments for
banks, accounts receivable and inventory for manufacturers, research and
development for pharmaceuticals).
Accounting for unusual or complex transactions including those in controversial
or emerging areas (for example, accounting for share-based payments).
The requirements of the applicable financial reporting framework relevant to
accounting estimates, including related disclosures.
How management identifies those transactions, events and conditions that may
give rise to the need for accounting estimates to be recognised or disclosed in
the financial statements.
For example consider:
- Provision for doubtful debts
- Share based payments
- Financial instruments not traded in an active and open market
How management makes the accounting estimates, and an understanding of
the data on which they are based, including:
i) The method, including where applicable the model, used in making the
accounting estimate;
ii) Relevant controls;
iii) Whether management has used an expert;
1.3 Page 14 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
Y 1.1.1
N/A
Y 1.1.1
5. Objectives, strategies and related business risks
5.1 Y 1.1.1
5.2 Y 1.1.1
5.3 Y 1.1.1
5.4 N/A
5.5 N/A
5.6 N/A
5.7 N/A
5.8 N/A
5.9
a) Identifies business risks relevant to financial reporting objectives? Y 1.1.1/2
b) Estimates the significance of those risks? N/A
c) Assesses the likelihood of their occurrence? N/A
d) Decides about actions to address those risks? Y 1.1.2
N/A
6. Measurement and review of the client’s financial performance
6.1 Key ratios and operating statistics. N/A
6.2 Key performance indicators. Y 1.1.1
6.3 Employee performance measures and incentive compensation policies. Y 1.1.1
iv) The assumptions underlying the accounting estimates;
v) Whether there has been or ought to have been a change from the prior
period in the methods for making the accounting estimates, and if so, why.
vi) Whether and, if so, how management has assessed the effect of
estimation uncertainty.
How does the client address industry, regulatory and other risk factors relating to, for example:
Industry developments (a potential related business risk might be, for example,
that the client does not have the personnel or expertise to deal with the
changes in the industry).
New products and services (a potential related business risk might be, for
example, that there is increased product liability).
How the client:
e) Deals with the results of the above process?
Expansion of the business (a potential related business risk might be, for
example, that the demand has not been accurately estimated).
New accounting requirements (a potential related business risk might be, for
example, incomplete or improper implementation, or increased costs).
Regulatory requirements (a potential related business risk might be, for
example, that there is increased legal exposure).
Current and prospective financing requirements (a potential related business
risk might be, for example, the loss of financing due to the client’s inability to
meet requirements).
Use of IT (a potential related business risk might be, for example, that systems
and processes are incompatible).
Effects of implementing a strategy, particularly any effects that will lead to new
accounting requirements (a potential related business risk might be, for
example, incomplete or improper implementation).
1.3 Page 15 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
6.4 Trends. N/A
6.5 Use of forecasts, budgets and variance analysis. Y 1.1.1
6.6 Analyst reports and credit rating reports. N/A
6.7 Competitor analysis. N/A
6.8 N/A
6.9 N/A
7. Accounting Systems
The client's systems should be documented to include the following areas:
7.1 Y 3.4
7.2 Y 3.4
7.3 Y 3.4
7.4 Y 1.1.1
7.5 Y 3.4
7.6 Y 1.1.1/3.4
7.7 Y 3.4
7.8
Y 1.1.1
N/A
Service Organisations
7.9
Period-on-period financial performance (revenue growth, profitability, leverage).
The classes of transactions in the client’s operations that are significant to the
financial statements.
The procedures, within both IT and manual systems, by which those
transactions are initiated, recorded, processed, corrected as necessary,
transferred to the nominal ledger and reported in the financial statements.
The related accounting records, supporting information and specific accounts in
the financial statements that are used to initiate, record, process and report
transactions; this includes the correction of incorrect information and how
information is transferred to the nominal ledger.
Methods used by management in determining segment information.
Consider the following:
• Sales, transfers and charges between segments, and elimination of inter-
segment amounts.
• Comparisons with budgets and other expected results, for example,
operating profits as a percentage of sales.
• The allocation of assets and costs among segments.
• Consistency with prior periods, and the adequacy of the disclosures with
respect to inconsistencies.
b) external communications, such as those with regulatory authorities.
Where the entity uses a service organisation:
How the information system captures related party transactions. This should
include those controls in place for the approval, authorisation and identification
of related party transactions and transactions outside the normal course of
business.
How the information system captures events and conditions, other than classes
of transactions, that are significant to the financial statements.
The financial reporting process used to prepare the client’s financial
statements, including significant accounting estimates and disclosures.
Controls surrounding journal entries, including non-standard journal entries
used to record non-recurring, unusual transactions or adjustments.
Financial reporting roles and responsibilities and significant matters relating to
financial reporting, including:
a) Communications between management and those charged with
governance; and
1.3 Page 16 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
N/A
N/A
N/A
N/A
N/A
7.10 N/A
8. Control environment?
8.1 Y 1.1.1
8.2 Y 1.1.1
8.3 Y 1.1.1
8.4 Y 1.1.1
8.5 Y 3.1
8.6 Y 1.1.1
8.7 Y 1.1.1
9. Risk of Fraud
9.1 Y 1.1.1
9.2 Y 1.1.1
9.3 N/A
9.4 N/A
9.5 N/A
a) The nature of the services provided by the service organisation and the
significance of those services to the user entity, including the effect thereof
on the user entity's internal control;
b) The nature and materiality of the transactions processed or accounts or
financial reporting processes affected by the service organisation;
c) The degree of interaction between the activities of the service organization
and those of the user entity;
d) The nature of the relationship between the user entity and the service
organisation, including the relevant contractual terms for the activities
undertaken by the service organisation;
Management’s philosophy and operating style.
Organisational structure.
Assignment of authority and responsibility.
Human resource policies and practices.
Do we have notes on the following matters.
Management’s assessment of the risk that the financial statements may be
materially misstated due to fraud.
e) How the entity's use of a service organisation affects the user auditor's
reporting responsibilities in relation to accounting records arising from laws or
regulations.
Controls at the user entity that relate to the services provided by the service
organisation, including those that are applied to the transactions processed by
the service organisation.
Do we have notes on the attitude of the company to the following matters.
Communication and enforcement of integrity and ethical values.
Commitment to competence.
Participation by those charged with governance.
Management’s process for identifying and responding to the risks of fraud,
including any specific risks of fraud that management has identified or account
balances, classes of transactions or disclosures for which a risk of fraud is likely
to exist.
Management’s communication, if any, to those charged with governance
regarding its processes for identifying and responding to the risks of fraud in the
entity.
Management’s communication, if any, to employees regarding its views on
business practices and ethical behaviour.
How those charged with governance exercise oversight of management’s
processes for identifying and responding to the risks of fraud in the entity and
the internal control that management has established to mitigate these risks.
1.3 Page 17 of 52 MCL May 2012
Manufacturing Company Limited 2010
Y, N, N/A PAF Ref
10. Control activities
10.1 Y 3.4
Control activities include:
* Authorisation/Performance reviews
* Information processing
* Physical controls
* Segregation of duties
10.2 Y 3.4
11. Monitoring of controls
Y 3.4
12. Groups
N/A
13. Related Parties
Y 1.5
Are there any particular issues arising from the use of IT that require
documenting?
For areas where there is a risk of material misstatement do we have notes on
how the client monitors the operation of controls and control activities in those
areas including:
a) the sources of the information used in the entity's monitoring activities;
b) the basis upon which management considers the information to be
sufficiently reliable for the purpose;
c) how the entity initiates remedial actions to deficiencies in its controls;
d) the nature of the internal audit function's responsibilities and how the
internal audit function fits in the entity's organizational structure; and
How those charged with governance exercise oversight of management’s
processes for identifying and responding to the risks of fraud in the entity and
the internal control that management has established to mitigate these risks.
For areas where there is a risk of material misstatement do we have notes on
relevant control activities?
and as a minimum would include those within the main transaction cycles.
b) Ascertain the nature of the relationship.
c) Update details on PAF06 or elsewhere on the permanent file as
appropriate.
i) matters relating to the financial reporting framework;
ii) matters relating to the mechanics of the consolidation process;
iii) matters relating to consolidation adjustments.
d) Instructions issued by Group Management to the components including
accounting policies to be applied, identification of related party transactions,
identification and treatment of intra group transactions, balances and
unrealised profits.
a) Identify changes from the previous periods.
e) the activities performed, or to be performed, by the internal audit function.
For example monitoring by management or a separate internal audit function.
Sufficient understanding of the group to enable assessment of the risk of
material misstatement due to fraud or error. In particular:
a) Identification of components of the group that are likely to be significant.
b) Group wide controls including any internal audit function.
c) The consolidation process including:
Ascertain from management/ those charged with governance their assessment
of whether there are any individuals (in addition to the directors) or entities
which should be treated as related parties.
1.3 Page 18 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/09 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/09 1.4
File no: M0001 AW 3/10
REGISTER OF LAWS AND REGULATIONSAW 3/11
1
2
3
None
Summary of the legal and regulatory framework What procedures ensure compliance? Audit approach
Laws and regulations governing accounts
(e.g. Companies Act/ Charities Act)
Companies Act and accounting standards The client uses this firm to prepare their
accounts from management accounts and to
ensure that disclosure is correct.
Completion of disclosure checklist/
annual review of changes
(e.g. FSA, ABTA)
Reference should be made to specific requirements not bland statements about say employment legislation.
Sufficient detail should be recorded to enable consideration of the impact of the laws and regulations on the determination of material amounts and disclosures in the financial statements.
General business laws and regulations The factory and warehouse managers are
responsible for health and safety issues. They are
required to report any problems or potential
problems to the board.
An accident book is kept and any incidents
recorded.
Review the accident book and
consider whether:
- any accidents recorded may give
rise to a claim against the company;
- the frequency or type of accidents
suggests that there may be a wider
problem.
(See C8.3-3)
(e.g. health and safety, employment, hygiene, planning)
Health and safety regulations are relevant in
both the factory and warehouse. However, there
are no particular concerns such as hazardous
chemicals or dangerous equipment.
Other specific laws and regulations
1.4 Page 19 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/09 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/09 1.5
File no: M0001 AW Date: 3/10
DETAILS OF RELATED PARTIESAW 3/11
Adele Long Director/shareholder Remuneration
Dividends
Anthony Hope Director/shareholder Remuneration
Dividends
Name of related party Nature of relationship Nature of transactions
Ray Chard Director/shareholder Remuneration
Dividends
Loan account
Close family None.
They are in full time employment
and have no business interests or
relationship with MCL.
Sherry Chard, 100% shareholder in
Chard Computers Limited.
Spouse of Raymond Chard There are no transactions or
balances between MCL and
Chard Computers.
Spouses of Adele Long and Anthony
Hope
Reca Limited Subsidiary of Chard
Computers so controlled by
Mrs Chard
Sales to Reca on agreed
terms
Children of Adele Long and Anthony
Hope
(Note, the Chards have no children)
Close family None.
They are in full time education
and have no business interests or
relationship with MCL.
Parents of all directors Close family None.
The parents of all the directors
are either deceased or retired and
hence have no business interests.
1.5 Page 20 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/11 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/11 1.6
File no: M0001
SIGNIFICANT ACCOUNTING POLICIES
Assessment of policy including
compliance with applicable
accounting standards
Revenue Revenue is measured at the fair value of the consideration
received or receivable and represents amounts receivable for
goods provided in the normal course of business, net of
discounts. Revenue is recognised when the goods are
dispatched to the buyer. Management would only be able to
manipulate the point at which revenue is recognised by
changing the date of dispatch.
Yes standard policy that complies
with SSAP 9 and UITF 40.
Foreign
exchange
Transactions in currencies other than the sterling are recorded
at the rate of exchange on the date the transaction occurred.
Monetary assets denominated in other currencies are
translated into the functional currency at the rate ruling at the
balance sheet date. All differences are taken to the profit and
loss account.
Finance leases Assets held under finance leases are initially recognised as
assets of the company at their fair value at the inception of the
lease or, if lower, at the present value of the minimum lease
payments. The corresponding liability to the lessor is included
in the balance sheet as a finance lease obligation.
Policy complies with SSAP 21
Depreciation and impairment loss are calculated and
recognised in the same manner as owned assets, except that
the estimated useful lives cannot exceed the relevant lease
terms, if shorter.
Policy complies with SSAP 21
Land & buildings
Area of
accountsAccounting policy
Borrowing costs Borrowing costs are recognised in the P&L in the period in
which they are incurred.
Deferred tax is provided in respect of all material timing
differences except: freehold property where there is not a
binding contract to sell the property and gains where it is
expected that rollover relief will be claimed.
Deferred tax assets are recognised to the extent that it is more
likely than not that they will be recoverable.
Current tax Current tax is the expected corporation tax payable on the
taxable profit for the year, using tax rates enacted or
substantively enacted at the balance sheet date, and any
adjustment to tax payable in respect of previous years.
Deferred tax
Land and buildings held and used in the company's own
activities for production and supply of goods or for
administrative purposes are stated in the balance sheet at
cost less accumulated depreciation unless revalued. If
revalued the revalued amounts equate to the market value on
an existing use basis at the date of revaluation, less any
depreciation or impairment losses subsequently accumulated.
Revaluations are carried out every five years with an interim
review every 3rd year.
Any revaluation increase or decrease on land and buildings is
credited to the property revaluation reserve.
Depreciation on revalued buildings is charged to profit or loss
so as to write off their value, over their estimated useful lives,
using the straight line method. A transfer from revaluation
reserve is made equivalent to the depreciation charge on the
revalued amount.
Complies with FRS 15
Complies with FRS 15
Complies with SSAP 20
Complies with FRS 4
Complies with FRS 16
Complies with FRS 19
Complies with FRS 19
Complies with FRS 15
1.6 Page 21 of 52 MCL May 2012
Manufacturing Company Limited 2010
Assessment of policy including
compliance with applicable
accounting standards
Area of
accountsAccounting policy
Complies with SSAP 13
Plant &
equipment
the related expenditure is separately identifiable, and
the outcome of such a project has been assessed with
reasonable certainty as to:
its technical feasibility, and
Research and
development
expenditure
Plant and equipment are stated at cost less accumulated
depreciation and accumulated impairment losses.
Research and development of products is capitalised when it
meets the following conditions:
there is a clearly defined project, and
Assets held under finance leases are depreciated in the same
manner as owned assets.
Depreciation on plant and equipment is charged to profit or
loss so as to write off their value, over their estimated useful
lives, using the straight line method. The estimated useful life
used in this calculation is regularly reviewed but is still subject
to estimation uncertainty.
Complies with FRS 12
Complies with FRS 15
Complies with FRS 15
Complies with SSAP 9
Complies with FRS 15
adequate resources exist, or are reasonably expected to be
available, to enable the project to be completed and to
provide any consequential increases in working capital.
All other research and development expenditure is charged to
profit or loss in the period in which it is incurred.
its ultimate commercial viability considered in the light of
factors such as likely market conditions (including
competing products), public opinion, consumer and
environmental legislation, and
the aggregate of the deferred development costs, any
further development costs, and related production, selling
and administration costs is reasonably expected to be
exceeded by related future sales or other revenues, and
Stocks are stated at the lower of cost and net realisable value.
Costs are based on the method most appropriate to the type
of stock class, but usually on a first in first out method. Net
realisable value is based on selling price less any completion
or selling costs. Where the selling price could be subject to
market condtions, there will be estimation uncertainty in the
assessment of net realisable value.
Where it is not probable that an outflow of economic benefits
will be required, or the amount cannot be estimated reliably,
the obligation is disclosed as a contingent liability, unless the
probability of outflow of economic benefits is remote. Possible
obligations, whose existence will only be confirmed by the
occurrence or non-occurrence of one or more future events
are also disclosed as contingent liabilities unless the
probability of outflow of economic benefits is remote.
Provisions are recognised for liabilities of uncertain timing or
amount when the company has a legal or constructive
obligation arising as a result of a past event, it is probable that
an outflow of economic benefits will be required to settle the
obligation and a reliable estimate can be made. Where the
time value of money is material, provisions are stated at the
present value of the expenditures expected to settle the
obligation.
Provisions and
contingent
liabilities
Stock
1.6 Page 22 of 52 MCL May 2012
Manufacturing Company Limited 2010
Assessment of policy including
compliance with applicable
accounting standards
Area of
accountsAccounting policy
All policies are standard for a manufacturing company and comply with the relevant accounting standards. There are
no areas of concern that may have a material impact on the accounts.
Conclusion
1.6 Page 23 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 3/11 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 3/11 1.7
File no: M0001
SIGNIFICANT ACCOUNTING ESTIMATES
Accounting estimate Basis for estimate Audit approach
Rates of depreciation on
property, plant and
equipment
Past experience of useful economic life and also
planned replacement policy for plant and equipment
Review of gains and losses on
disposal of assets together with
review of fixed asset register for use
of fully depreciated assets
Valuation of property Valuation is provided by external valuer appointed
by management
Review of valuation and completion
of supplementary audit programme
for reliance on work of management's
expert
Rates of amortisation of
capitalised research and
development expenditure
Management estimate of period expected to benefit
from the expenditure
Review of how management made
their estimate
Allowance for recoverability
of debtors
Consideration of specific circumstances on a
customer by customer basis
Review of outcome of opening bad
debt provision
Provision for obsolete and
slow moving stock
Review of stock at stocktake and of stock records Review of any stock write offs during
the year, and management's
assessment of net realisable value
and results of standard tests.
Provision for recall costs of
faulty components
Total provision is the sum of a number of different
specific elements that has been costed on the basis
of current prices and multiplied by the estimated
number of units
Review of client calculations
Provision for claim re faulty
component
No provision required on basis of legal advice Review the basis of claim and the
legal advice received.
1.7 Page 24 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Ref:
Year end: 31 Dec 2009 C1.1
File no: M0001
ACCEPTANCE AND CONTINUANCE PROCEDURES
Yes No
1 Undue dependence on an audit client
a)
i) N
ii) N
b) N
c) N
2 Loans to or from a client; guarantees; overdue fees
a) N
b) N
3 Goods and services: hospitality
N
4 Litigation
N
5 Family or other personal relationships
N
Is this client/group of clients highly prestigious?
Is this client/group a public interest client or group?
Notes
1. APB Ethical Standards require an external independent quality control review where the regular annual fee income will
regularly exceed 10%.
2. Where fees will regularly exceed 15% this is an insurmountable threat and the firm must resign.
3. The above figures become 5% and 10% respectively for listed or public interest entities.
4. A public interest client is one that would attract national attention if a problem were publicised.
Do you or any of your staff have any loans or guarantees to or from the client?
Are there any overdue fees for any services?
Have you or any of your staff accepted any material goods or services on favourable
terms or received undue hospitality from the company?
Is there any actual or threatened litigation between yourself and the client in relation to
fees, audit work, or other work?
Do you or any of your staff have any personal or family connections with the company and
its officers?
15% of the annual fee income of the audit firm or the part of the firm by reference
to which the audit engagement partner’s profit share is calculated?
Regulations state that ‘a Registered Auditor shall not accept appointment or continue as auditor if the firm has any
interest likely to conflict with carrying out the audit properly’ and ISA 200.4.1 requires compliance with APB Ethical
Standards.
This questionnaire assumes a knowledge of APB ethical standards. It must be completed annually for all clients to
ensure that the standards have been complied with.
Note whether advantage being taken of ES - Provisions Available for Small Entities. YES / NO*
Do the total fees for this client/group of clients exceed:
10% of the annual fee income of the audit firm or the part of the firm by reference
to which the audit engagement partner’s profit share is calculated?
1.9 Page 25 of 52 MCL May 2012
Manufacturing Company Limited 2010
Yes No
6 Ex-partners or senior employees
a) N
b) N
7 Mutual business interest
N
8 Beneficial interests and trusteeships
a) N
b) N
c) N
d) N
9 Associated firms
N
10
a) N
b) Y
c) N
d) N
Any beneficial interest in shares or other investments?
Any beneficial interest in trusts?
Any trustee investments, nominee shareholdings or ‘bare trustee’ shareholdings?
Any trusteeships in a trust that holds shares in an audit client?
Are you or your staff associated with any other practice or organisation which has any
dealings with the company?
Provision of other services, specialist valuations and advocacy by the firm
or a network firm
Note: a network firm is any entity that is:
(i) controlled by the audit firm; or
(ii) under common control, ownership or management; or
(iii) otherwise affiliated or associated with the audit firm through the use of a common name or through
the sharing of significant common professional resources.
Are any services in relation to the management of the company performed by the firm
or a network firm?
Are any accounting services performed for the company such as preparation of the
statutory accounts from trial balance, bookkeeping or payroll services?
Do the accounts include any specialist valuations carried out by the firm or a network
firm?
Are the firm or a network firm currently acting for the client as an advocate in any
adversarial proceeding or situation such as a hearing before the Commissioners?
Do you or any of your staff have any financial involvement in the company in respect of
the following:
Has any officer of the company been a partner or senior employee in the practice?
Is the partner or any senior employee on the audit joining or involved in substantive
negotiations with the client?
Do you or any of your partners or staff have any mutual business interests with the client
or with an officer or employee of the client?
1.9 Page 26 of 52 MCL May 2012
Manufacturing Company Limited 2010
Yes Noe) N
f) Y
g) N
11 Rotation of audit engagement partner
Have you been acting as the audit engagement partner for more than ten years? N
12 Adequate resources
(a) N
(b) N
13 Proper performance
(a) N
(b) N
14 Client integrity
(a) N
(b) N
(c) N
(d) N
(e) NIndications of an inappropriate limitation in the scope of work.
Whether the client is aggressively concerned with maintaining the firm's fees as low
as possible.
Does the firm or a network firm provide advice on taxation matters or undertake tax
compliance work for the client?
Have any other services been provided to the client that may cause a threat to the
firm's objectivity or independence?
Note
There are specific requirements in ES3: Long association with the audit engagement that apply to listed companies. See
paragraphs 12 to 18 of ES 3.
Are there any indications that the engagement team is not competent or does not
have the necessary time and resources?
Are there any indications that the firm or engagement team will not be able to
demonstrate compliance with ethical requirements?
Are there any aspects of the client, or other factors, that will adversely affect the firm’s
ability to perform the audit properly?
Are there any issues concerning the integrity of the principal owners, key
management or those charged with governance of the entity?
Are there indications that the client lacks integrity, including:
The nature of the client's operations, including its business practices.
The identity and business reputation of the client's principal owners, key
management, related parties and those charged with governance.
Information concerning the attitude of the client's principal owners, key management
and those charged with its governance towards such matters as aggressive
interpretation of accounting standards/ internal control environment.
Has the firm or a network firm been involved in the design, provision or
implementation of any IT systems?
1.9 Page 27 of 52 MCL May 2012
Manufacturing Company Limited 2010
Yes No(f) N
(g) N
a)
b)
c)
d)
e)
Partner B Lee Date
Consultation (to be completed where appropriate)
Date
AW 11/3/11
The above independence questionnaire was completed last year and has been copied from
last year's file.
Reviewed this year for any changes; there are none
documented the conclusion on independence and any relevant discussions within the firm that support this view.
informed the client of all significant facts and matters that bear upon the firm's objectivity and independence.
19 March 2010
In my opinion the steps proposed are sufficient to maintain independence and to ensure the availability of resources
and the ability to perform the audit properly.
Second
Partner
Conclusion
Having regard to any safeguards identified above, I am satisfied that appropriate procedures regarding the
acceptance and continuance of this client relationship and audit engagement have been followed, and that the
conclusions reached in this regard are appropriate and have been properly documented. In arriving at this conclusion I
confirm that I have:
obtained all relevant information from the firm (and where applicable network firms) to identify and evaluate
circumstances and relationships that may create a threat to independence;
evaluated information on identified breaches, if any, of the firm’s independence policies and procedures to
determine whether they create a threat to independence for this audit engagement;
taken appropriate action to eliminate such threats or reduce them to an acceptable level by applying safeguards;
and
The firm also provides tax compliance services to the client. The client's affairs are routine
and there are no contentious areas. However, in accordance with the firm's standard
practice the tax computations will be reviewed by a manager in the tax department. No
further specific safeguards are considered necessary.
Safeguards
Where any of the above questions have been answered ‘yes’, specify what safeguards are proposed to maintain
integrity and independence, and to ensure the availability of resources and the ability to perform the audit properly.
The firm prepares the statutory accounts from a trial balance provided by the client;
however, the client approves all journal adjustments and also approves the wording of any
narrative notes. The affairs of the client are routine, there are no contentious areas in
terms of presentation and so a 2nd partner review of the accounts is not required. There is
not a significant threat to the firm's independence from the provision of accounting services
and the option of a 2nd partner review of the presentation should any contentious issues
arise is considered a sufficient safeguard.
Indications that the client might be involved in money laundering or other criminal
activities.
The reasons for the proposed appointment of the firm and non-reappointment of the
previous firm.
1.9 Page 28 of 52 MCL May 2012
Manufacturing Company Limited 2010
Nickleby & ChuzzlewittCounting House
Kings Road
Plymouth
Devon
The Board of Directors
Manufacturing Company Limited
The Component Factory
Langage Business Park
Plymouth
Devon
Dear Sirs and Madam
You have requested that we audit the financial statements of Manufacturing Company limited. We are
pleased to continue the appointment as your auditors. Our audit will be conducted with the objective of our
expressing an opinion on the financial statements.
The purpose of this letter and the attached Standard Terms of Business is to set out the basis on which we
are to act as auditors and to clarify our respective responsibilities in respect of the audit. A separate letter
will be issued to cover all other work undertaken.
Auditing Standards require us to appoint an engagement partner who shall take overall responsibility for the
planning and conduct of the audit, and for the report that is issued on behalf of the firm. We have assessed
the professional requirements of this assignment and have nominated Mr R Lee as the Senior Statutory
Auditor. The Companies Act 2006 requires that the audited financial statements provided to you must have
the audit report signed by the Senior Statutory Auditor in their own name, on behalf of the firm. The financial
statements filed at Companies House will be signed in the firm's name.
We are bound by the Code of Ethics of the Institute of Chartered Accountants in England and Wales, and
accept instructions to act for you on the basis that we will act in accordance with those ethical guidelines.
1 Your responsibilities as directors
1.1 Our audit will be conducted on the basis that you acknowledge and understand that you have
responsibility:
(a) To prepare financial statements for each financial year that give a true and fair view of the state of affairs
of the company and of the profit or loss of the company for that period.
(b) In preparing those financial statements to:
(i) select suitable accounting policies and then apply them consistently;
(ii) make judgements and estimates that are reasonable and prudent; and
(iii) prepare the financial statements on the going concern basis unless it is inappropriate to presume that
the company will continue in business.
(c) For keeping adequate accounting records which disclose with reasonable accuracy at any time the
financial position of the company and to enable you to ensure that the financial statements comply with the
Companies Act 2006 (the Act) and applicable accounting standards.
(d) For safeguarding the assets of the company and hence for taking reasonable steps to ensure the
company’s activities are conducted honestly and for the prevention and detection of fraud and other
irregularities.
Partners: M.Chuzzlewitt BSc FCA, R.Lee BA FCA, N.Nickleby BSC ACA
Nickleby & Chuzzlewitt is registered to carry on audit work in the UK and regulated for a range of investment business activities by the
Institute of Chartered Accountants in England & Wales.
2.1 Page 29 of 52 MCL May 2012
Manufacturing Company Limited 2010
1.2 In addition to the general duties of directors specified in sections 170 to 177 of the Act you are
responsible for ensuring that the company complies with laws and regulations applicable to its activities,
and for establishing arrangements designed to prevent any non-compliance with laws and regulations and
to detect any that occur.
1.3 You have agreed to provide us with:
(a) Access to all information of which you are aware that is relevant to the preparation of the financial
statements such as company's books of account and all other relevant records and documentation,
including minutes of all management and shareholders' meetings and other matters;
(b) Additional information that we may request from you for the purpose of the audit; and
(c) Unrestricted access to persons within the company from whom we determine it necessary to obtain audit
evidence.
You are required to confirm in the directors’ report that so far as you are aware, there is no relevant audit
information of which we, the company’s auditors, are unaware and that you have taken all the steps that
you ought to take as directors in order to make yourselves aware of any relevant audit information and to
establish that we are aware of that information..
2 Our responsibilities as auditors
2.1 Our responsibility is to audit and express an opinion on the financial statements in accordance with
applicable law and International Standards on Auditing (UK and Ireland) as to whether:
• the financial statements give a true and fair view of the state of the company's affairs as at 31
December, and of its profit [loss] for the year then ended;
• the financial statements have been properly prepared in accordance with United Kingdom Generally
Accepted Accounting Practice;
• the financial statements have been prepared in accordance with the Companies Act 2006, and
• the information given in the directors' report is consistent with the financial statements.
In respect of the following matters specified in the Companies Act 2006 we will also report to you on
whether or not in our opinion:
• adequate accounting records have been kept by the company and returns adequate for our audit have
been received from branches not visited by us, or
• the financial statements are in agreement with the accounting records and returns, or
• certain disclosures of directors' remuneration specified by law are not made, or
• we have received all the information and explanations we require for our audit, and
• where the company has prepared accounts in accordance with the small company regime, whether it is
entitled to do so.
2.2 As noted above, our report will be made solely to the company's members, as a body, in accordance
with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work will be undertaken so that we might
state to the company's members those matters we are required to state to them in an auditor's report and
for no other purpose. In those circumstances, to the fullest extent permitted by law, we will not accept or
assume responsibility to anyone other than the company and the company's members as a body, for our
audit work, for the audit report, or for the opinions we form.
2.3 There are certain other matters, which according to the circumstances, may need to be dealt with in our
report. For example, where the financial statements do not give details of directors' remuneration or of their
transactions with the company, the Companies Act 2006 requires us to disclose such matters in our report.
2.4 In addition, we have a professional duty to report if the financial statements do not comply in any
material respect with Financial Reporting Standards or Statements of Standard Accounting Practice, unless
in our opinion non-compliance is justified in the circumstances. In determining whether or not any departure
is justified we will consider:
(a) whether the departure is required in order for the financial statements to give a true and fair view; and
(b) whether adequate disclosure has been made concerning the departure.
2.1 Page 30 of 52 MCL May 2012
Manufacturing Company Limited 2010
2.5 Our professional duties also include:
(a) incorporating in our report a description of the directors' responsibilities for the financial statements,
where the financial statements or accompanying information do not include such description; and
(b) considering whether other information in documentation containing the financial statements is consistent
with the audited financial statements.
3 Scope of audit
3.1 Our audit will be conducted in accordance with the International Standards on Auditing (UK and Ireland)
issued by the Auditing Practices Board. An audit involves obtaining evidence about the amounts and
disclosures in the financial statements sufficient to give reasonable assurance that the financial statements
are free from material misstatement, whether caused by fraud or error. This includes an assessment of:
• whether the accounting policies are appropriate to the company's circumstances and have been
consistently applied and adequately disclosed;
• the reasonableness of significant accounting estimates made by the directors; and
• the overall presentation of the financial statements.
In addition, we read all the financial and non-financial information in the Annual Report to identify material
inconsistencies with the audited financial statements. If we become aware of any apparent material
misstatements or inconsistencies we consider the implications for our report.
3.2 Because of the test nature and other inherent limitations of an audit, together with the inherent
limitations of any accounting and internal control system, there is an unavoidable risk that even some
material misstatements may remain undiscovered even though the audit is properly planned and performed
in accordance with International Standards on Auditing (UK and Ireland).
3.3 We will obtain an understanding of the accounting and internal control systems in order to assess their
adequacy as a basis for the preparation of the financial statements and to establish whether the company
has maintained proper accounting records. We will need to obtain relevant and reliable evidence sufficient
to enable us to draw reasonable conclusions there from.
3.4 The nature and extent of our tests will vary according to our assessment of the company's accounting
and internal control systems, and may cover any aspects of the business's operations. We shall report to
the management any significant weaknesses in, or observations on, the company's systems that come to
our attention of which we believe the directors should be made aware. Any such report may not be provided
to any third party without our prior written consent. Such consent will only be granted on the basis that such
reports are not prepared with the interests of any party other than the members in mind and that we
therefore neither have nor accept any duty or responsibility to any other party as concerns the reports.
3.5 The responsibility for safeguarding the assets of the company and for the prevention and detection of
fraud, error and non-compliance with law or regulations rests with the management. However, we will plan
our audit so that we have a reasonable expectation of detecting material misstatements in the financial
statements resulting from irregularities, fraud or non-compliance with law or regulations, but our
examination should not be relied upon to disclose all such material misstatements or frauds, errors or
instances of non-compliance that might exist.
3.6 As part of our normal audit procedures, we may request you to provide formal representations
concerning certain information and explanations we receive from you during the course of our audit. In
particular, where we bring misstatements in the financial statements to your attention that are not adjusted,
we shall require written representation of your reasons. In connection with representations and the supply of
information to us generally, we draw your attention to section 501 of the Companies Act 2006 under which it
is an offence for an officer or employee of the company to knowingly or recklessly make misleading, false or
deceptive statements to the auditors.
3.7 To enable us to conduct a review of your financial statements, which constitutes part of our audit, we will
request sight of any documents or statements, which will be issued with the financial statements.
3.8 Once we have issued our report we will have no further direct responsibility in relation to the financial
statements for that financial year. However, we expect that you will inform us of any material event
occurring between the date of our report and that of the annual general meeting which may affect the
financial statements. We are entitled to attend all general meetings of the company, and to receive notice of
all such meetings.
2.1 Page 31 of 52 MCL May 2012
Manufacturing Company Limited 2010
3.9 We appreciate that the present size of your business renders it uneconomic to create a system of
internal control based on the segregation of duties for different functions within each area of the business.
In the running of your company we understand that the director(s) is/(are) closely involved with the control
of the company's transactions. In planning and performing our audit work we shall take account of this
supervision.
3.10 HM Revenue & Customs do not currently require the auditor to provide assurance on the XBRL
tagging of the financial statements submitted to it after 31 March 2011 with the Company Tax Return. In
addition, the current International Standards on Auditing (UK and Ireland) does not require the auditor to
confirm the accuracy of the tagging as part of the audit. Accordingly, our audit does not cover the accuracy
of the XBRL tagging in the financial statements, and we accept no responsibility for any inaccuracies
identified by HM Revenue & Customs.
3.11 A fuller description of the scope of an audit of financial statements arising from the requirements of
ISAs (UK and Ireland), together with other legal and regulatory requirements, is provided on the Auditing
Practices Board website at www.frc.org.uk/apb/scope/private.cfm.
4 Communication
4.1 In order to ensure that there is effective two-way communication between us we set out below the
expected form and timing of such communications.
• We shall contact Adele Long by telephone prior to each year-end for preliminary discussions concerning
the audit. We will confirm in writing the matters discussed and any agreed action.
• We will arrange a meeting to discuss the forthcoming audit prior to the expected start date. Again we will
confirm in writing the matters discussed and any agreed action.
• We will arrange a meeting to discuss any matters arising from the audit after completion of the detailed
work. Again we will confirm in writing the matters discussed and any agreed action.
4.2 The formal communications set out above are the minimum required to comply with auditing standards.
We shall of course contact you on a more frequent and regular basis regarding both audit and other
matters.
5 Other services
5.1 The provision of accounting and taxation services are dealt with in a separate engagement letter.
5.2 We have not agreed any other services. However, there are many other areas where we can be of
assistance and we shall be pleased to discuss any matters with you. These other services include:
(a) reports in support of returns or claims, e.g., insurance company certificates, government claims, etc.;
(b) advice on financial matters;
(c) management accounting, including such matters as cash flow statements, costing systems, etc., and
advice on management;
(d) advice on the selection and implementation of computer systems;
(e) investigations for special purposes, e.g., acquisitions of other businesses, or examination of specific
aspects of your business; and
(f) advice on the selection and recruitment of staff.
6 Limitation of liability
We have not agreed any limitation of our liability in respect of our audit work under sections 534 to 536 of
the Companies Act 2006.
2.1 Page 32 of 52 MCL May 2012
Manufacturing Company Limited 2010
7 Agreement of terms
7.1 This letter supersedes any previous engagement letter. The terms set out in this letter and our attached
Standard Terms of Business (last revised March 2009) shall take effect immediately upon your
countersigning this letter and returning it to us or upon the commencement of the audit for the accounting
period ended 31 December 2009. You or we may agree to vary or terminate our authority to act on your
behalf at any time without penalty. Notice of variation or termination must be given in writing.
7.2 Once it has been agreed, this letter and the attached Standard Terms of Business will remain effective
until they are replaced. We shall be grateful if you could confirm your agreement to these terms by signing
the enclosed copy of this letter and returning it to us immediately. If this letter and the attached terms of
business are not in accordance with your understanding of our terms of appointment, please let us know.
Yours faithfully,
I confirm that I have read and understood the contents of this letter and the attached Standard Terms of
Business and agree that they accurately reflect the services that we have instructed you to provide.
R Chard
Director, for and on behalf of the board of Manufacturing Company Limited
7 March 2009
Nickleby & Chuzzlewitt
2.1 Page 33 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: JO Date: 2/07 Ref:
Year end: 31 Dec 2007 Reviewed by: BL Date: 2/07 2.6
File no: M0001
NEW CLIENT CHECKLIST
Yes No N/A Initials
1 JO
2 JO
3 JO
4 JO
1 JO
2 JO
3 JO
4 JO
5 JO
6 JO
7 JO
Have we obtained and copied for file specific proof
of identity (e.g. passport or photo driving license)
for all directors and shareholders (or the controlling
shareholders if any)?
Specify:
Copy passports obtained (2.6.3)[Not reproduced in case study]
Pre-interview
Are we satisfied that we are independent and are
likely to have adequate resources and knowledge to
complete the audit?
Are we satisfied that the acceptance of the
appointment would not have an adverse effect on
the reputation of the practice?
Are we satisfied that acceptance of the engagement
will not create any conflict of interest with existing
clients?
Are we satisfied that there are no other reasons
why we would not wish to act for the client (for
example financial difficulties or litigation)?
Money laundering considerations
Are we satisfied that the company is a bona fide
business?
Are there any concerns regarding the integrity of
the directors, management or shareholders of the
company?
Have we established the ultimate control of the
company?
If the client has been introduced by a principal or
staff member of the firm, or a long-standing client,
do we have written confirmation from the introducer
of the client’s identity?
Have we written for references from other sources?
Specify: N/A - not considered necessary
Have we obtained and copied for file specific proof
of the client’s address? (E.g. a current utility bill).
Specify: Copy of bank statement
2.6 Page 34 of 52 MCL May 2012
Manufacturing Company Limited 2010
Yes No N/A Initials
1 JO
2 JO
3 JO
4 JO
5
JO
JO
JO
JO
JO
JO
JO
JO
6 JO
7
JO
JO
JO
8
JO
No fee quoted
1 JO
2 JO
3 JO
· Organisation chart
Points for interview
Have we identified which marketing source gave
rise to the new client?
Specify: Brochure
Has the name of previous been accountant
obtained?
Specify: ABC & Co
Have full personal details of directors and
shareholders been obtained?
Have we completed section 1 of the permanent file?
Have we requested details/copies of the items
below?· Certificate of incorporation
· Memorandum and Articles of Association
· Last annual return
· Books and records
Have we written to the previous auditors for all
necessary information?
· Last set of accounts
· Fixed asset register
· Last tax return
Have we obtained all the documentation required
for the consideration of money laundering, as noted
above?
Has the client signed or agreed to sign the
necessary authorisations?
· Tax authority
· Bank authority
· Building society authority
· Other (specify)
Has the client been quoted a fee for the audit? If
yes, give details below:
Offices Procedures
Have all statutory matters concerning the
resignation of the previous auditor and our
appointment been dealt with?
Have we carried out a company search?
2.6 Page 35 of 52 MCL May 2012
Manufacturing Company Limited 2010
Yes No N/A Initials
4 JO
5 JO
6 JO
7 JO
8 JO
9 JO
Date
Date
Action agreed
Have we written for information from other sources?
Specify:
Have we sent an engagement letter covering all the
services that we will provide to the client?
Have we notified the tax authorities and requested
a copy of the last tax return if not otherwise
available?
Have the necessary files been opened?
Have the client’s details been entered onto the time
records?
Have we carried out an initial assessment to
determine whether the client will require a hot file
review under the firm’s quality control procedures?
Where “no” answer has been given to any of the questions and the appointment has been accepted detail below the
action taken and reasons, where necessary:
There are no 'no' answers
Principal:
Prepared by:
2.6 Page 36 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: JO Date: 2/08 Ref:
Year end: 31 Dec 2008 Reviewed by: BL Date: 2/08 2.7
File no: M0001
Register of non-audit services for audit clients
Type of service Fee
SI SR M A F IAccounting services £4k
Tax services £3k
Internal audit services
Information technology
services
Valuation / actuarial
valuation services
Litigation support services
Legal services
Recruitment services
Remuneration services
Corporate finance
services
Transaction related
services
Total fee £z
Partner BL Date: 2/08
Second partner Date:
(where required)
*SI = self interest; SR = self review; M = management; A = advocacy; F = familiarity; I = intimidation
Which threats apply to
this service (tick all that
apply)?*
Safeguards required
Statutory accounts are prepared from the clients
management accounts. The client approves all
adjustments and also the wording of narrative
notes. Preparation of the statutory accounts is
therefore a largely mechanical exercise. The firm's
usual review processes are therefore an adequate
safeguard.
The tax computations are routine with no
contentious items. The firm's usual review processes
are therefore an adequate safeguard.
In my opinion the safeguards identified above ensure that any non-audit services provided to the audit client do not
jeopardise the firm’s objectivity and independence.
2.7 Page 37 of 52 MCL May 2012
Manufacturing Company Limited 2010
Client: Manufacturing Company Limited Prepared by: AW Date: 11/03/11 Ref:
Year end: 31 Dec 2010 Reviewed by: JO Date: 12/3/11 2.8
File no: M0001
REGISTER OF INVOLVEMENT IN THE AUDIT
Year
1 2007
2 2008
3 2009
4 2010
5
6
7
8
9
10
Independent / second partner Audit partnerManager / senior in
charge of the audit
BL Senior JO
BL Senior JO
BL
Senior AW
Manager JO
BL
Senior AW
Manager JO
2.8 Page 38 of 52 MCL May 2012
Manufacturing Company Limited 2010
3.1
Organisation chart
Directors
Managers
The chart shows those staff that are relevant from an audit perspective.
Manufacturing Company Limited
Raymond Chard Adele Long Anthony Hope(Managing) (Finance) (Development)
(Factory - Plymouth) (Warehouse - Taunton) (Accounts)
Elizabeth Sharp(PA)
Terence Ipplepen Tiffany Wall Adrian Walker
3.1 Page 39 of 52 MCL May 2012
Manufacturing Company Limited 2010
Manufacturing Company Limited AW 3/093.4
Systems NotesWeakness
(Ref A6)
Control
(Ref C5.1)Purchase OrderingA1 Orders below £ 10,000 are authorised by Terence Ipplepen (TI) Y (15)A2 Orders above £ 10,000 are authorised by Ray Chard (RC) Y (15)A3 Orders with new suppliers are authorised by Ray Chard (RC) Y (16)A4 Orders are three part documents and are pre-numbered:
1. Copy to supplier2. Copy retained by TI3. Copy to accounts.
A5 TI copy filed by supplierA6 Accounts copy placed in an order outstanding file in numerical orderA7 The outstanding orders file is periodically reviewed by RC Y (17)A8 Any acknowledgements of orders from suppliers are filed by TI by supplier
Goods Received - FactoryB1 All deliveries are recorded in a goods received book. This lists the date, supplier,
goods received note number and purchase order number.B2 Goods received are checked against the goods received note (GRN) Y (3)B3 Any missing items are reported to the supplier and noted on the (GRN) Y (3)B4 The GRN is signed by the stores manager Y (3)B5 Stock records are updated from the GRN. This is also noted on the GRNB6 The GRN is passed to accounts B7 The GRN is matched with the outstanding purchase orderB8 If any items on the order are still outstanding a copy of the order is taken and
placed back on the outstanding orders file amended to show what is still
outstanding.B9 The order with the GRN attached is placed on a fulfilled orders file in purchase
number order.B10 There is a separate lockable store for the more valuable components to which the
only the directors, the store manager and the factory manager have a key.
Y (4)
Purchase Invoices (All)C1 All invoices are recorded in the purchase day bookC2 Invoices are matched to orders from the fulfilled orders fileC3 Invoices that match with an fulfilled order that has been signed by TI or RC are
approved for payment by Adrian Walker (AW) .
Y (18)
C4 The cost per unit for each component for this delivery is updated in the factory
stock records (maintained in Access - see below) from the invoice and goods
received note.C5 The invoices are then placed on a payment pending file with the purchase order
and GRN attached.C6 Invoices not fully supported by an approved order are sent to RC for approval. Y (7)
C7 Authorised invoices received back from RC are added to the payment pending file
PaymentsD1 There is a weekly purchase ledger payment run. D2 Invoices in the payment pending file are reviewed by AW to identify those due for
payment based on the credit terms agreed with the supplier.D3 A list of proposed payments is produced and presented to Adele Long (AL),
together with the supporting invoices, orders & GRNs, for approval.
Y (19)
D4 All payments are made by bank transfer where possibleD5 Once paid, invoices (with orders & GRNs attached) are filed in numerical order of
the payment reference (electronic or cheque)D6 All payments are recorded in the cash book by the accounts department
3.4 Page 40 of 52 MCL May 2012
Manufacturing Company Limited 2010
Weakness
(Ref A6)
Control
(Ref C5.1)Purchase LedgerE1 The purchase ledger is posted weekly from the purchase day book and cash book
E2 All supplier statements are reconciled as received by AW.E3 Any differences are investigated by AW.E4 All completed supplier statement reconciliations are reviewed by AL. Y (11)E5 Any adjustments to a purchase ledger account as a result of a reconciliation must
be approved by AL
Factory ProductionF1 Each new card is given a job number. All card types use the same number
sequence. A suffix is added to denote the card type.
Y (5)
S - Sound cardG - Graphics cardN - Network cardT - TV tuner card
F2 When a job is created the production manger starts a job card and records the
components to be issuedF3 The stores manager checks that the components issued match those recorded on
the job cardF4 Factory inventory records are updated from the job card and the job card is
initialled to indicate that this has occurredF5 As the job moves through the factory labour hours are added by each section
F6 The completed number of cards is recorded on the job cardF7 Factory stock records are updated from the job card before the job cards are sent
to factory managerF8 TI reviews the job cards for all completed jobs to ensure that the materials and
labour booked to each job appear reasonable
Y (6)
F9 TI prices the job cards based on the hourly rates for each section and the cost of
components booked to the jobF10 The factory stock records are updated for the costs of new production batches by
TI
Factory Stock RecordsG1 Records are maintained in an Access databaseG2 A despatch note is generated for all transfers to the warehouse in TauntonG3 The stock records are updated from the despatch notes by the stores manager
who retains a copy in date order.G4 The component cost for each delivery is updated by the accounts department. Y (8)
G5 All components are valued at latest invoice price although the database keeps a
record of the quantity and cost of each delivery.
Y (9)
G6 A sample of stock lines are counted each week to confirm the accuracy of the
stock records. The number of lines counted each week is such that every line is
counted at least once in the year in addition to the year end count
G7 Any discrepancies in the counts are investigated by the stores manager Y (7)G8 Any damaged or apparently old stock is also reported to the stores manager.
Goods Received - WarehouseH1 Stock records are updated from the factory despatch noteH2 The goods received are not checked against the despatch note Y (4)
SalesI1 All customer orders are approved by Adele Long (AL) in terms of credit worthiness,
ability to satisfy order etc
Y (12)
I2 Accounts check the order against the stock records to confirm that the items
required are in stock.
Y(5) Y (13)
This control may not work effectively as the warehouse stock records are not up-to-
date. (AW)
3.4 Page 41 of 52 MCL May 2012
Manufacturing Company Limited 2010
Weakness
(Ref A6)
Control
(Ref C5.1)I3 Where there is insufficient stock to meet an order the order is passed back to AL
who liaises with RC to determine whether further cards should be manufactured
I4 Where there is sufficient stock AW generates a sales invoice from the customer
orderI5 This is a five part pre numbered document: Y (14)
1. Sales invoice to customer2. Accounts copy - numerical3. Accounts copy - alphabetical4. Despatch note to customer5. Picking list for stores
I6 The sales invoice is sent to the customerI7 The despatch note and picking list are sent to the warehouseI8 Warehouse staff use the picking list to collate the orderI9 The picking list is initialled as fulfilled and filed in numerical orderI10 Goods are sent to the customer with the despatch noteI11 Sales are recorded on a daily basis in the sales day book
Warehouse stock recordsJ1 Warehouse stock records are kept on an Access database. This is separate from
the factory database but is structured in an identical way.J2 There is a backlog of despatch notes to be entered on the system Y (3)J3 There should be weekly counts of stock lines as in the factory stores. However,
these are not undertaken as backlogs in processing factory despatch notes and
picking lists mean that the stock records are frequently wrong.
Y (3)
Sales ledgerK1 Sales are posted daily from the sales day bookK2 Receipts from customers are allocated to the sales ledger in accordance with
remittance advices on a daily basisK3 Customer remittance advices are filed in date orderK4 An aged analysis of debtors is produced every month and is reviewed by AL. Y (8)
K5 Any late payment on larger accounts is dealt with directly by AL. Smaller accounts
are passed to AW to chase
Y (9)
PayrollL1 Payroll for the warehouse and the factory are maintained on A+Payroll package by
the accounts department L2 For weekly paid staff the respective payrolls (factory & warehouse) are approved
by TI and TW prior to payment
Y (21)
L3 Overtime is notified on a weekly basis and is paid a week in arrearsL4 Overtime is approved by the warehouse and factory managers Y (22)L5 Monthly staff (directors and managers) are not paid overtimeL6 The monthly payroll is approved by AL Y (21)L7 All payments are by bank transfer
Other expenditureM1 All expenditure outside the normal production process must be approved by one
of the directors
Y (20)
Cash bookN1 The cash book is posted dailyN2 All bank accounts are reconciled monthly by AW Y (10)N3 All reconciliations are reviewed by AL Y (10)
Accounting systemO1 This is maintained on A+Accounts packageO2 Exceptions reports are run each week by AW and reviewed by AL to confirm the
integrity of data posting.
Y (23)
O3 There is a network across the warehouse and the factory O4 A back-up is run overnight at the end of each working day and stored off-site. Y (24)
3.4 Page 42 of 52 MCL May 2012
Manufacturing Company Limited 2010
Weakness
(Ref A6)
Control
(Ref C5.1)O5 There are 5 back-up tapes one for each day of the week so at any time there are 5
days worth of back-ups. In addition the month-end tapes are retained.
O6 Monthly management accounts are prepared by AW from a standard report on
the A+ packageO7 Monthly management accounts are reviewed by AL before being circulated to
other board membersO8 Routine month end journals are prepared by AW and approved by AL.O9 Non-routine journals are initiated and approved by AL.
Fixed assetsP1 The fixed asset register is maintained in Excel by AWP2 All assets have a label with a unique number that corresponds to the entry in the
fixed asset register
Y (1)
P3 The register includes the cost, location and date of purchase of each assetP4 AW periodically checks a sample of assets from the register to the physical assets.
However, this is not done on a regular basis and the records are not always
retained.
Y (2)
3.4 Page 43 of 52 MCL May 2012
Manufacturing Company Limited 2010
MCL AW 7.4.1
27/3
Finance Lease Interest Calculations JO 2/4
Asset description MITSUBISHI FGC20N (4,000lb gas forklift)
Interest rate on agreement 9.90%
Original amount advanced 17500.00
Total interest payable 2798.76
Total payable under agreement 20298.76
Length of agreement (months) 36
Monthly repayments 563.85
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011
May-2008 36 17,500.00 151.28 (563.85) 17,087.43 412.57
Jun-2008 35 17,087.43 147.08 (563.85) 16,670.67 416.77
Jul-2008 34 16,670.67 142.88 (563.85) 16,249.70 420.97
Aug-2008 33 16,249.70 138.68 (563.85) 15,824.52 425.17
Sep-2008 32 15,824.52 134.47 (563.85) 15,395.15 429.38
Oct-2008 31 15,395.15 130.27 (563.85) 14,961.57 433.58
Nov-2008 30 14,961.57 126.07 (563.85) 14,523.79 437.78
Dec-2008 29 14,523.79 121.87 (563.85) 14,081.81 441.98
Jan-2009 28 14,081.81 117.67 (563.85) 13,635.62 446.18
Feb-2009 27 13,635.62 113.46 (563.85) 13,185.24 450.39
Mar-2009 26 13,185.24 109.26 (563.85) 12,730.65 454.59
Apr-2009 25 12,730.65 105.06 (563.85) 12,271.86 458.79
May-2009 24 12,271.86 100.86 (563.85) 11,808.86 462.99
Jun-2009 23 11,808.86 96.65 (563.85) 11,341.67 467.20
Jul-2009 22 11,341.67 92.45 (563.85) 10,870.27 471.40
Aug-2009 21 10,870.27 88.25 (563.85) 10,394.67 475.60
Sep-2009 20 10,394.67 84.05 (563.85) 9,914.86 479.80
Oct-2009 19 9,914.86 79.84 (563.85) 9,430.86 484.01
Nov-2009 18 9,430.86 75.64 (563.85) 8,942.65 488.21
Dec-2009 17 8,942.65 71.44 (563.85) 8,450.24 492.41
Jan-2010 16 8,450.24 67.24 (563.85) 7,953.63 496.61
Feb-2010 15 7,953.63 63.04 (563.85) 7,452.81 500.81
Mar-2010 14 7,452.81 58.83 (563.85) 6,947.80 505.02
Apr-2010 13 6,947.80 54.63 (563.85) 6,438.58 509.22
May-2010 12 6,438.58 50.43 (563.85) 5,925.16 513.42
Jun-2010 11 5,925.16 46.23 (563.85) 5,407.53 517.62
Jul-2010 10 5,407.53 42.02 (563.85) 4,885.70 521.83
Aug-2010 9 4,885.70 37.82 (563.85) 4,359.68 526.03
Sep-2010 8 4,359.68 33.62 (563.85) 3,829.44 530.23
Oct-2010 7 3,829.44 29.42 (563.85) 3,295.01 534.43
Nov-2010 6 3,295.01 25.21 (563.85) 2,756.37 538.64
Dec-2010 5 2,756.37 21.01 (563.85) 2,213.54 542.84
Jan-2011 4 2,213.54 16.81 (563.85) 1,666.50 547.04 547.04
Feb-2011 3 1,666.50 12.61 (563.85) 1,115.25 551.24 551.24
Mar-2011 2 1,115.25 8.40 (563.85) 559.81 555.45 555.45
Apr-2011 1 559.81 4.20 (564.01) (0.00) 559.81 559.81
666 2,798.76 (20,298.76) 17,500.00 2,213.54
529.50 2,213.54
Q8.1 L6
31 December 2010
Net
repayable
analysis
y/end
bal
L6
7.4.1 Page 44 of 52 MCL May 2012
Manufacturing Company Limited 2010
MCL AW 7.4.2
27/3
Finance Lease Interest Calculations JO 2/4
Asset description MITSUBISHI EOP15-24 (3,000lb Order picker)
Interest rate on agreement 9.90%
Original amount advanced 15700.00
Total interest payable 2510.89
Total payable under agreement 18210.89
Length of agreement (months) 36
Monthly repayments 505.86
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011
May-2008 36 15,700.00 135.72 (505.86) 15,329.86 370.14
Jun-2008 35 15,329.86 131.95 (505.86) 14,955.96 373.91
Jul-2008 34 14,955.96 128.18 (505.86) 14,578.28 377.68
Aug-2008 33 14,578.28 124.41 (505.86) 14,196.83 381.45
Sep-2008 32 14,196.83 120.64 (505.86) 13,811.62 385.22
Oct-2008 31 13,811.62 116.87 (505.86) 13,422.63 388.99
Nov-2008 30 13,422.63 113.10 (505.86) 13,029.87 392.76
Dec-2008 29 13,029.87 109.33 (505.86) 12,633.35 396.53
Jan-2009 28 12,633.35 105.56 (505.86) 12,233.05 400.30
Feb-2009 27 12,233.05 101.79 (505.86) 11,828.98 404.07
Mar-2009 26 11,828.98 98.02 (505.86) 11,421.15 407.84
Apr-2009 25 11,421.15 94.25 (505.86) 11,009.54 411.61
May-2009 24 11,009.54 90.48 (505.86) 10,594.16 415.38
Jun-2009 23 10,594.16 86.71 (505.86) 10,175.01 419.15
Jul-2009 22 10,175.01 82.94 (505.86) 9,752.10 422.92
Aug-2009 21 9,752.10 79.17 (505.86) 9,325.41 426.69
Sep-2009 20 9,325.41 75.40 (505.86) 8,894.95 430.46
Oct-2009 19 8,894.95 71.63 (505.86) 8,460.72 434.23
Nov-2009 18 8,460.72 67.86 (505.86) 8,022.72 438.00
Dec-2009 17 8,022.72 64.09 (505.86) 7,580.96 441.77
Jan-2010 16 7,580.96 60.32 (505.86) 7,135.42 445.54
Feb-2010 15 7,135.42 56.55 (505.86) 6,686.11 449.31
Mar-2010 14 6,686.11 52.78 (505.86) 6,233.03 453.08
Apr-2010 13 6,233.03 49.01 (505.86) 5,776.18 456.85
May-2010 12 5,776.18 45.24 (505.86) 5,315.56 460.62
Jun-2010 11 5,315.56 41.47 (505.86) 4,851.17 464.39
Jul-2010 10 4,851.17 37.70 (505.86) 4,383.02 468.16
Aug-2010 9 4,383.02 33.93 (505.86) 3,911.09 471.93
Sep-2010 8 3,911.09 30.16 (505.86) 3,435.39 475.70
Oct-2010 7 3,435.39 26.39 (505.86) 2,955.92 479.47
Nov-2010 6 2,955.92 22.62 (505.86) 2,472.68 483.24
Dec-2010 5 2,472.68 18.85 (505.86) 1,985.67 487.01
Jan-2011 4 1,985.67 15.08 (505.86) 1,494.89 490.78 490.78
Feb-2011 3 1,494.89 11.31 (505.86) 1,000.34 494.55 494.55
Mar-2011 2 1,000.34 7.54 (505.86) 502.02 498.32 498.32
Apr-2011 1 502.02 3.77 (505.79) (0.00) 502.02 502.02
666 2,510.89 (18,210.89) 15,700.00 1,985.67
L6
475.03 1,985.67
Q8.1 L6
31 December 2010
Net
repayable
analysis
y/end
bal
L6
7.4.2 Page 45 of 52 MCL May 2012
Manufacturing Company Limited 2010
MCL AW 7.4.3
27/3
Finance Lease Interest Calculations JO 2/4
Asset description 3 x Mini Cooper (D4T4 1, D4T4 2, D4T4 3)
Interest rate on agreement 12.90%
Original amount advanced 62940.00
Total interest payable 13296.01
Total payable under agreement 76236.01
Length of agreement (months) 36
Monthly repayments 2117.67
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012
Aug-2009 36 62,940.00 718.70 (2,117.67) 61,541.03 1,398.97
Sep-2009 35 61,541.03 698.74 (2,117.67) 60,122.10 1,418.93
Oct-2009 34 60,122.10 678.78 (2,117.67) 58,683.21 1,438.89
Nov-2009 33 58,683.21 658.81 (2,117.67) 57,224.35 1,458.86
Dec-2009 32 57,224.35 638.85 (2,117.67) 55,745.53 1,478.82
Jan-2010 31 55,745.53 618.88 (2,117.67) 54,246.74 1,498.79
Feb-2010 30 54,246.74 598.92 (2,117.67) 52,727.99 1,518.75
Mar-2010 29 52,727.99 578.96 (2,117.67) 51,189.27 1,538.71
Apr-2010 28 51,189.27 558.99 (2,117.67) 49,630.60 1,558.68
May-2010 27 49,630.60 539.03 (2,117.67) 48,051.95 1,578.64
Jun-2010 26 48,051.95 519.06 (2,117.67) 46,453.35 1,598.61
Jul-2010 25 46,453.35 499.10 (2,117.67) 44,834.78 1,618.57
Aug-2010 24 44,834.78 479.14 (2,117.67) 43,196.24 1,638.53
Sep-2010 23 43,196.24 459.17 (2,117.67) 41,537.74 1,658.50
Oct-2010 22 41,537.74 439.21 (2,117.67) 39,859.28 1,678.46
Nov-2010 21 39,859.28 419.24 (2,117.67) 38,160.85 1,698.43
Dec-2010 20 38,160.85 399.28 (2,117.67) 36,442.46 1,718.39
Jan-2011 19 36,442.46 379.32 (2,117.67) 34,704.11 1,738.35 1,738.35
Feb-2011 18 34,704.11 359.35 (2,117.67) 32,945.79 1,758.32 1,758.32
Mar-2011 17 32,945.79 339.39 (2,117.67) 31,167.51 1,778.28 1,778.28
Apr-2011 16 31,167.51 319.42 (2,117.67) 29,369.26 1,798.25 1,798.25
May-2011 15 29,369.26 299.46 (2,117.67) 27,551.05 1,818.21 1,818.21
Jun-2011 14 27,551.05 279.50 (2,117.67) 25,712.88 1,838.17 1,838.17
31 December 2010
Net repayable analysis
22
,1
77
.8
4 L6
y/end
bal
L6
6,108.98
Q8.1
7.4.3 Page 46 of 52 MCL May 2012
Manufacturing Company Limited 2010
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012
Net repayable analysis
Jul-2011 13 25,712.88 259.53 (2,117.67) 23,854.74 1,858.14 1,858.14
Aug-2011 12 23,854.74 239.57 (2,117.67) 21,976.64 1,878.10 1,878.10
Sep-2011 11 21,976.64 219.60 (2,117.67) 20,078.57 1,898.07 1,898.07
Oct-2011 10 20,078.57 199.64 (2,117.67) 18,160.54 1,918.03 1,918.03
Nov-2011 9 18,160.54 179.68 (2,117.67) 16,222.55 1,937.99 1,937.99
Dec-2011 8 16,222.55 159.71 (2,117.67) 14,264.59 1,957.96 1,957.96
Jan-2012 7 14,264.59 139.75 (2,117.67) 12,286.67 1,977.92 1,977.92
Feb-2012 6 12,286.67 119.78 (2,117.67) 10,288.78 1,997.89 1,997.89
Mar-2012 5 10,288.78 99.82 (2,117.67) 8,270.93 2,017.85 2,017.85
Apr-2012 4 8,270.93 79.86 (2,117.67) 6,233.12 2,037.81 2,037.81
May-2012 3 6,233.12 59.89 (2,117.67) 4,175.34 2,057.78 2,057.78
Jun-2012 2 4,175.34 39.93 (2,117.67) 2,097.60 2,077.74 2,077.74
Jul-2012 1 2,097.60 19.96 (2,117.56) 0.00 2,097.60 2,097.60
666 13,296.01 (76,236.01) 62,940.00 22,177.88 14,264.60
L6 L6
22
,1
77
.8
4 L6
14
,2
64
.6
4 L6
7.4.3 Page 47 of 52 MCL May 2012
Manufacturing Company Limited 2010
MCL AW 7.4.4
27/3
Finance Lease Interest Calculations JO 2/4
Asset description 2 x MITSUBISHI PMWT11N
Interest rate on agreement 10.90%
Original amount advanced 24450.00
Total interest payable 4324.95
Total payable under agreement 28774.95
Length of agreement (months) 36
Monthly repayments 799.3
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012 2013
Oct-2010 36 24,450.00 233.78 (799.30) 23,884.48 565.52
Nov-2010 35 23,884.48 227.29 (799.30) 23,312.47 572.01
Dec-2010 34 23,312.47 220.79 (799.30) 22,733.96 578.51
Jan-2011 33 22,733.96 214.30 (799.30) 22,148.96 585.00 585.00
Feb-2011 32 22,148.96 207.81 (799.30) 21,557.47 591.49 591.49
Mar-2011 31 21,557.47 201.31 (799.30) 20,959.48 597.99 597.99
Apr-2011 30 20,959.48 194.82 (799.30) 20,355.00 604.48 604.48
May-2011 29 20,355.00 188.32 (799.30) 19,744.02 610.98 610.98
Jun-2011 28 19,744.02 181.83 (799.30) 19,126.55 617.47 617.47
Jul-2011 27 19,126.55 175.34 (799.30) 18,502.58 623.96 623.96
Aug-2011 26 18,502.58 168.84 (799.30) 17,872.13 630.46 630.46
Sep-2011 25 17,872.13 162.35 (799.30) 17,235.17 636.95 636.95
Oct-2011 24 17,235.17 155.85 (799.30) 16,591.73 643.45 643.45
Nov-2011 23 16,591.73 149.36 (799.30) 15,941.79 649.94 649.94
Dec-2011 22 15,941.79 142.87 (799.30) 15,285.35 656.43 656.43
Jan-2012 21 15,285.35 136.37 (799.30) 14,622.43 662.93 662.93
Feb-2012 20 14,622.43 129.88 (799.30) 13,953.01 669.42 669.42
Mar-2012 19 13,953.01 123.38 (799.30) 13,277.09 675.92 675.92
Apr-2012 18 13,277.09 116.89 (799.30) 12,594.68 682.41 682.41
May-2012 17 12,594.68 110.40 (799.30) 11,905.78 688.90 688.90
Jun-2012 16 11,905.78 103.90 (799.30) 11,210.38 695.40 695.40
Jul-2012 15 11,210.38 97.41 (799.30) 10,508.49 701.89 701.89
Aug-2012 14 10,508.49 90.91 (799.30) 9,800.10 708.39 708.39
31 December 2010
Net repayable analysis
7,4
48
.6
7 L6
681.86
Q8.1
y/end
bal
L6
7.4.4 Page 48 of 52 MCL May 2012
Manufacturing Company Limited 2010
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012 2013
Net repayable analysis
Sep-2012 13 9,800.10 84.42 (799.30) 9,085.22 714.88 714.88
Oct-2012 12 9,085.22 77.93 (799.30) 8,363.85 721.37 721.37
Nov-2012 11 8,363.85 71.43 (799.30) 7,635.98 727.87 727.87
Dec-2012 10 7,635.98 64.94 (799.30) 6,901.62 734.36 734.36
Jan-2013 9 6,901.62 58.45 (799.30) 6,160.77 740.85 740.85
Feb-2013 8 6,160.77 51.95 (799.30) 5,413.42 747.35 747.35
Mar-2013 7 5,413.42 45.46 (799.30) 4,659.58 753.84 753.84
Apr-2013 6 4,659.58 38.96 (799.30) 3,899.24 760.34 760.34
May-2013 5 3,899.24 32.47 (799.30) 3,132.41 766.83 766.83
Jun-2013 4 3,132.41 25.98 (799.30) 2,359.09 773.32 773.32
Jul-2013 3 2,359.09 19.48 (799.30) 1,579.27 779.82 779.82
Aug-2013 2 1,579.27 12.99 (799.30) 792.96 786.31 786.31
Sep-2013 1 792.96 6.49 (799.45) 0.00 792.96 792.96
666 4,324.95 (28,774.95) 24,450.00 7,448.61 8,383.73 6,901.62
L6 L6 L6
15
,2
85
.2
9
L6
7.4.4 Page 49 of 52 MCL May 2012
Manufacturing Company Limited 2010
MCL AW 7.4.5
27/3
Finance Lease Interest Calculations JO 2/4
Asset description Flux Capacitor
Interest rate on agreement 8.90%
Original amount advanced 76000.00
Total interest payable 18436.94
Total payable under agreement 94436.94
Length of agreement (months) 60
Monthly repayments 1573.95
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012 2013 2014 2015
May-2010 60 76,000.00 604.49 (1,573.95) 75,030.54 969.46
Jun-2010 59 75,030.54 594.42 (1,573.95) 74,051.00 979.53
Jul-2010 58 74,051.00 584.34 (1,573.95) 73,061.40 989.61
Aug-2010 57 73,061.40 574.27 (1,573.95) 72,061.71 999.68
Sep-2010 56 72,061.71 564.19 (1,573.95) 71,051.95 1,009.76
Oct-2010 55 71,051.95 554.12 (1,573.95) 70,032.12 1,019.83
Nov-2010 54 70,032.12 544.04 (1,573.95) 69,002.21 1,029.91
Dec-2010 53 69,002.21 533.97 (1,573.95) 67,962.22 1,039.98
Jan-2011 52 67,962.22 523.89 (1,573.95) 66,912.16 1,050.06 1,050.06
Feb-2011 51 66,912.16 513.82 (1,573.95) 65,852.03 1,060.13 1,060.13
Mar-2011 50 65,852.03 503.74 (1,573.95) 64,781.82 1,070.21 1,070.21
Apr-2011 49 64,781.82 493.67 (1,573.95) 63,701.54 1,080.28 1,080.28
May-2011 48 63,701.54 483.59 (1,573.95) 62,611.18 1,090.36 1,090.36
Jun-2011 47 62,611.18 473.52 (1,573.95) 61,510.75 1,100.43 1,100.43
Jul-2011 46 61,510.75 463.44 (1,573.95) 60,400.24 1,110.51 1,110.51
Aug-2011 45 60,400.24 453.37 (1,573.95) 59,279.66 1,120.58 1,120.58
Sep-2011 44 59,279.66 443.29 (1,573.95) 58,149.00 1,130.66 1,130.66
Oct-2011 43 58,149.00 433.22 (1,573.95) 57,008.27 1,140.73 1,140.73
Nov-2011 42 57,008.27 423.14 (1,573.95) 55,857.46 1,150.81 1,150.81
Dec-2011 41 55,857.46 413.07 (1,573.95) 54,696.58 1,160.88 1,160.88
Jan-2012 40 54,696.58 402.99 (1,573.95) 53,525.62 1,170.96 1,170.96
Feb-2012 39 53,525.62 392.92 (1,573.95) 52,344.59 1,181.03 1,181.03
Mar-2012 38 52,344.59 382.84 (1,573.95) 51,153.48 1,191.11 1,191.11
31 December 2010
Net repayable analysis
13
,2
65
.6
2 L6
y/end
bal
L6
4,553.82
Q8.1
7.4.5 Page 50 of 52 MCL May 2012
Manufacturing Company Limited 2010
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012 2013 2014 2015
Net repayable analysis
Apr-2012 37 51,153.48 372.77 (1,573.95) 49,952.30 1,201.18 1,201.18
May-2012 36 49,952.30 362.69 (1,573.95) 48,741.05 1,211.26 1,211.26
Jun-2012 35 48,741.05 352.62 (1,573.95) 47,519.72 1,221.33 1,221.33
Jul-2012 34 47,519.72 342.54 (1,573.95) 46,288.31 1,231.41 1,231.41
Aug-2012 33 46,288.31 332.47 (1,573.95) 45,046.83 1,241.48 1,241.48
Sep-2012 32 45,046.83 322.39 (1,573.95) 43,795.27 1,251.56 1,251.56
Oct-2012 31 43,795.27 312.32 (1,573.95) 42,533.64 1,261.63 1,261.63
Nov-2012 30 42,533.64 302.24 (1,573.95) 41,261.94 1,271.71 1,271.71
Dec-2012 29 41,261.94 292.17 (1,573.95) 39,980.16 1,281.78 1,281.78
Jan-2013 28 39,980.16 282.10 (1,573.95) 38,688.30 1,291.85 1,291.85
Feb-2013 27 38,688.30 272.02 (1,573.95) 37,386.37 1,301.93 1,301.93
Mar-2013 26 37,386.37 261.95 (1,573.95) 36,074.37 1,312.00 1,312.00
Apr-2013 25 36,074.37 251.87 (1,573.95) 34,752.29 1,322.08 1,322.08
May-2013 24 34,752.29 241.80 (1,573.95) 33,420.14 1,332.15 1,332.15
Jun-2013 23 33,420.14 231.72 (1,573.95) 32,077.91 1,342.23 1,342.23
Jul-2013 22 32,077.91 221.65 (1,573.95) 30,725.60 1,352.30 1,352.30
Aug-2013 21 30,725.60 211.57 (1,573.95) 29,363.23 1,362.38 1,362.38
Sep-2013 20 29,363.23 201.50 (1,573.95) 27,990.77 1,372.45 1,372.45
Oct-2013 19 27,990.77 191.42 (1,573.95) 26,608.24 1,382.53 1,382.53
Nov-2013 18 26,608.24 181.35 (1,573.95) 25,215.64 1,392.60 1,392.60
Dec-2013 17 25,215.64 171.27 (1,573.95) 23,812.96 1,402.68 1,402.68
Jan-2014 16 23,812.96 161.20 (1,573.95) 22,400.21 1,412.75 1,412.75
Feb-2014 15 22,400.21 151.12 (1,573.95) 20,977.38 1,422.83 1,422.83
Mar-2014 14 20,977.38 141.05 (1,573.95) 19,544.48 1,432.90 1,432.90
Apr-2014 13 19,544.48 130.97 (1,573.95) 18,101.50 1,442.98 1,442.98
May-2014 12 18,101.50 120.90 (1,573.95) 16,648.45 1,453.05 1,453.05
Jun-2014 11 16,648.45 110.82 (1,573.95) 15,185.32 1,463.13 1,463.13
Jul-2014 10 15,185.32 100.75 (1,573.95) 13,712.12 1,473.20 1,473.20
Aug-2014 9 13,712.12 90.67 (1,573.95) 12,228.85 1,483.28 1,483.28
Sep-2014 8 12,228.85 80.60 (1,573.95) 10,735.49 1,493.35 1,493.35
Oct-2014 7 10,735.49 70.52 (1,573.95) 9,232.07 1,503.43 1,503.43
Nov-2014 6 9,232.07 60.45 (1,573.95) 7,718.57 1,513.50 1,513.50
Dec-2014 5 7,718.57 50.37 (1,573.95) 6,194.99 1,523.58 1,523.58
Jan-2015 4 6,194.99 40.30 (1,573.95) 4,661.34 1,533.65 1,533.65
54
,6
96
.6
0 L6
7.4.5 Page 51 of 52 MCL May 2012
Manufacturing Company Limited 2010
Month Factor B/fwd Interest Repay C/fwd Capital repaid 2011 2012 2013 2014 2015
Net repayable analysis
Feb-2015 3 4,661.34 30.22 (1,573.95) 3,117.62 1,543.73 1,543.73
Mar-2015 2 3,117.62 20.15 (1,573.95) 1,563.82 1,553.80 1,553.80
Apr-2015 1 1,563.82 10.07 (1,573.89) 0.00 1,563.82 1,563.82
1,830 18,436.94 (94,436.94) 76,000.00 13,265.64 14,716.42 16,167.20 17,617.97 6,194.99
L6 L6
39,980.16 L6
7.4.5 Page 52 of 52 MCL May 2012