You are on page 1of 137

BANK RECONCILIATION

INTRODUCTION

The receipts and payments we make in our cash book are also recoded by the bank in
there books. The cash book contains the cash account and the a bank Account. The
balance on the bank account must be exactly equal to the amount the bank will show on
the bank statement sent to us at the end of the month. If the two balances are not the
same then investigations should be instituted to establish the causes of the difference.
The cash book is thereafter updated with entries that are on the bank statement but not
in the cash book, and a bank reconciliation statement is compiled for the entries that are
in the cash book but are not on the bank statement.

WHY PREPARE A BANK RECONCILIATION STATEMENT

 To provide a means of internal control which the auditors can rely on.
 To reveal the volume of transactions that the bank have not processed in their
accounting system by the end of the period under review, eg a month.
 To correct the errors that may have been made in the accounting records.
 To provide a verifiable balance at the bank that is to be included in the balance sheet
without any undue delay to the preparation of financial statements at the year-end.

TERMS IN FREQUENT USE

 Direct debits:

Amounts debited on the bank statement but are not on the cashbook bank account. Consequently if we
are to update our cashbook the amounts should be recorded on the credit side as they represent payments
made directly by the bank on our behalf.

 Direct credits:

Amounts credited on the bank statement but are not on the cashbook bank account. When updating the cashbook the amounts will
have to be recorded on the debit side as they represent receipt of cash directly through the bank.

 Standing order:

The name is derived from the activity that creates it. The business issues a standing order to the
bank by letter. The letter contains an instruction to the bank to pay a specified fixed amount on a
stated date at regular interval (eg quarterly). When the time is due for the matter the bank acts
on the standing order and pay the amount. The amount is shown on the debit side of the bank
statement and so it will be recorded on the credit side of the updated cashbook.

 Deposits not yet credited by the bank:

Such deposits are usually made on the last day of the month or year. The processing of the deposit slips by
the bank takes place the following day. So the bank statement for the month or year under review does not
show entries for such deposits, even though they have already been recorded in the cash book.

 Unpresented cheques:
These are cheques we issued to pay for goods or services but the cheques have not been
taken to the bank for cashing by the suppliers we paid. The cheques are already
recorded in our cash book but have not been reflected on the bank statement.

 Dishonoured cheques:

Cheques that once were received, recorded in the cash book but the bank refuses to
honour them for one reason or the other. Such cheques are returned to the customer
(trade receivable) who paid the amount, and the earlier receipt is reversed.

PREPARING A BANK RECONCILIATION STATEMENT

The following exercise will illustrate how to prepare a bank reconciliation statement.

EXERCISE

The bank columns in the cashbook for May 2018 and the bank statement for that month
for G LORD are as follows:

CASH BOOK
Debit side Credit side
$000 $000
May 1 Balance b/d 3 250 May 6 Kundananji 165
May 8 R Mbewe 720 May 13K Mwila 454
May 17B Jere 685 May 17P Muma 38
May 29F Banda 372 May 30Daka Bowling 44
May 31D Phiri 582 May 31Balance c/d 4 908
5 609 5 609
BANK STATEMENT

2005 DEBIT CREDIT BALANCE


$000$000 M$000
may 1 Balance b/d 3 250
May 8 Cheque 720 3 970
May 9 Suwilanji 220 3 750
May 17 Cheque 685 4 435
May 18 K Mwila 454 3 981
May 19 ` P Muma 38 3 943
May 29 Cheque 372 4 315
May 30 GYM:Standing order 63 4 252
May 31 Akazipo: Trader’s credit 85 4 337
May 31 Bank charges 52 4 285

You are required to:


a) Write the cashbook up to date to take the above into account, and then
b) Draw up a bank reconciliation statement as at 31 May 2018

1. Identify entries appearing on both the cash book and the bank statement. The
matching field is either the date or the description. The amount should be matched
last. These entries represent transactions that have been processed in both sets of
accounts correctly.
2. Starting with the closing balance on the cash book, prepare an updated cashbook by
debiting amounts that appear in the credit column of the bank statement, and vice
versa.
3. Starting with the revised cashbook balance in step 2, prepare a bank reconciliation
statement. The amounts recorded in the cashbook but not processed by the bank are
reversed accordingly.

In practice more rigorous verification is done since a lump sum shown on the bank
statement may have to be broken down into several transactions and matching entries
identified separately. Extensive schedules of unmatched entries are prepared, and totals
used for preparation of bank reconciliation statements.

SOLUTION

UPDATED CASHBOOK

$000 $ 000
May 31Balance b/d 4 908 May 31Suwilanji 220
May 31 Akazipo 85 May 31GYM Club 63
May 31Bank Charges 52
May 31Balance c/d 4 658
5 609 5 609

June 1 Balance b/d 4 658

The rationale of how entries are treated in the bank reconciliation statement is that
cashbook entries not processed by the bank are reversed. Thus payments made are
added to the cashbook-revised balance as if they were not made, and receipts are
deducted accordingly:

BANK RECONCILIATION STATEMENT as at 31 May 2005


$000
Balance per updated Cashbook 4 658
Add: Unpresented cheques
Kundananji 165
Daka Bowling 44
209
4 867
Less: Deposits not yet credited
D Phiri 582
Balance per bank statement 4 285

The double entry for dishonoured cheques is similar to that done for bank charges when
updating the cashbook with entries that appeared on the bank statement but not in the
cashbook:

DR CR

Bank charges 52
Bank account (in CB) 52

GYN Club 63
Bank account (in CB) 63

Trade receivables (Dishonoured cheque) 337


Bank account (assumed fig) 337

EXERCISES

1. Your firm’s cash book shows a credit balance of $12 400 at 30 June 2005. Upon
comparison with the bank statement you determine that there are unpresented
cheques totalling $4 500, and a receipt of $1 400 which has not been passed through
the bank. The bank statement shows bank charges of $740 which have not been
entered in the cash book.

What is the balance on the bank statement?

2. Your firm’s cash book at 30 September 2005 shows a balance at the bank of $24 900.
A comparison with the bank statement at the same date reveals the following
differences:

 Unpresented cheques 8 400


 Dishonoured cheques 1 400
 Receipts not credited 4 700
 Bank charges 500

Find the correct balance on the cash book at 30 September 2005

3. Trotters Grotto Ltd prepared the following summary of receipts and payments account
for the month of April 2006:
$000 $000
Receipts 1 478 Balance b/d 770
Balance c/d 662 Payments 1370
2140 2140

Trotters Grotto Ltd make all payments by cheques and all monies received are banked
immediately.

Before preparing bank reconciliation an investigation revealed the following:

a) The balance brought forward from March 2006 in the cash book should be $750
000 and not $770 000
b) A cheque drawn for 128 000 for advertising had been incorrectly entered in the cash
book as 125 000.
c) Dividends received in the month of April of 89 000 were credited by the bank but no
entries were made in the cash book.
d) Business rates are paid directly by the bank under a standing order arrangement. An
amount of 120 000 was paid on 30 April 2006 and no entries have been made in the
cash book.
e) A cheque received from Kebby for 207 000 had been returned by the bank and
marked ‘insuffficient funds’. No adjustment has been made in the cashbook.
f) A cheque for 35 000 for miscellaneous consumables was entered in the cashbook as a
receipt instead of as a payment.
g) Cheques received totalling 807 000 had been entered in the cashbook and paid into
the bank, but had not been credited by the bank until 3 May.
h) Cheques drawn amounting to 345 000 had not been presented to the bank for
payment.
i) Bank service charges of 67 000 appearing on the bank statement have not been
entered in the cashbook.

REQUIRED:

i) Calculate the closing balance that should appear on the cashbook, taking into account
the appropriate information from the investigation.

ii) Prepare a bank reconciliation statement as at 30 April 2006.

BAD DEBTS AND ALLOWANCES FOR DOUBTFUL DEBTS

BAD DEBTS

As a business grows in size, some of its sales may be made on credit. Customers will be
able to access the goods from the business and arrangement will be made when to settle
the amount.

By doing so the business is taking a risk because some customers may fail to pay for
various reasons which may include:

 Restrictions by a country to transfer cash (foreign exchange) to another country.


 The customers business may just close down (liquidated)
 Some customers may not be genuine and may just disappear without paying.

When a business fails to recover its money from credit customers, after making all
efforts, the amount is written off as a bad debt.

Bad debts are a loss to the business.

When a business sells goods to a customer on credit, double entry is

DR. – Customers account


CR. – Sales account

The customers account will appear in the receivables ledger as an asset.

Example: Sale of goods on credit.

Beatle is in business as a wholesaler merchant.


During the year 2016, on 1 November it sold goods on credit to one of its regular
customer Mr. Fix, for $276,000.

In sales or receivable ledger.


Dat details amo da details amo
e unt te unt

Dat details amo da details amo


e unt te unt

Mr. Fix owes the business K276,000 and therefore, he is an asset to the business by
virtual of the amount owed.

If at year end 31 December 20X6, Mr. Fix is still owing the amount, he will appear
together with others in balance sheet, under current assets as Trade receivables.

- Mr. Fix account will be balanced as

Dr. Mr. Fix account Cr.

20X6 $ $
Nov. 1 Sales 276,000 Balance c/d 276,000
______ _______
276 000 276000

20X7
Jan. 1 Balance b/d 276,000

When the new year begins on 1 January 20X7, Mr. Fix is still a receivable (debtor) with
$276,000.

Assuming Mr. Fix’s credit period expires and the business fails to recover the money,
then the business has incurred bad debts.

ACCOUNTING FOR BAD DEBTS

Double entry:

DR. – Bad debts account (in general ledger)


CR. – Mr. Fix account (in sales ledger)

Using the above example:


Dr. Mr. Fix account Cr.

20X7
Jan. 1 Balance 276,000 Bad debts
276,000

_______ ______
276,000 276,000

Dr. Bad account Cr.

Mr. Fix 276,000

Mr. Fix is no longer a receivable (debtor) to the business, so his account is closed to bad
debts which is a loss. The bad debts account will remain open throughout the
accounting period.

Should some more customers fail to pay, their accounts will be closed off to the same
bad debts account.

At year end when preparing financial statements, the bad debts account is transferred to
income statement as a charge against profits.
Double entry is:

Dr. – Income statement (with total amount of bad debts)


Cr. – Bad debts account

Using Mr. Fix


When adding receivables (debtors) in sales ledger Mr. Fix will not be included as a
receivable because his account has been closed off to bad debts.

When trial balance is extracted bad debts appear on debit side as an expense.

BAD DEBTS DISCOVERED AT YEAR END

At the end of the accounting period, before financial statements are prepared, all
accounts in business books are reviewed for adjustment.

It may happen that after reviewing the receivables ledger and preparation of aged
receivables analysis, some receivables may be discovered bad. An adjustment must be
made for both receivables total and bad debts.

When preparing financial statements, bad debts discovered at year should be added to
bad debts in trial balance to show total bad debts in income statement.

In balance sheet, the receivables figure should be adjusted by reducing with the bad
debts just discovered.

BAD DEBTS RECOVERED


A debt previously written off may be recovered in full or partially.

Steps in recovery:

(a) The debt must first be reinstated to facilitate the recording of cash coming in.

DR. – the receivable (Debtor) account


CR. – Bad debts recovered account.

(b) When payment is received:

DR. – Cash or Bank account


CR. – Receivables (Debtors) account with amount received

Example: Bad debts recovered

A debt previously written off Mr. Fix $276,000 has now been fully recovered
with a payment by cheque.

Mr. Fix account Cr.

Dr.

Bad debts recovered account Cr.

The bad debts recovered account is closed off to income statement as income. It will be
added to gross profit.

Sometimes cash may not be received immediately but reasonable assurance is given
that the amount will be paid. The debt should still be reinstated but if at the balance
sheet the amount is not yet received, the debt must be included in total receivables
figure.

ALLOWANCE FOR BAD AND DOUBTFUL DEBTS

Because of past experiences where some debts become bad, some organizations find it
more prudent to provide for future bad debts.

An allowance for doubtful debts is a general estimate of the percentage of debts which
are not expected to be repaid.
An aged schedule of receivables may help in estimating the allowance. It is well known
that the longer a debt is owing, the more likely that it will become bad debt.
Example of aged schedule of receivables

Period debt is Total amount Estimated % Allowance for


owing owing Doubtful doubtful debts
$ $
Less than 30 days 11,300,000 1% 113,000
30 days less than 7,400,000 4% 296,000
60 days
60 days less than 2,500,000 6% 150,000
90 days

Accounting for allowance for doubtful debts

(a) Upon creation:

Dr. – Income statement


Cr. – Allowance for doubtful debts account

NOTE: In income statement the provision is deducted from gross profit as an


expense.

Example:

The financial year of Mafuso ends on 31 December each year. On 31 December 20X7
receivables accounts totaled K50 000. It was decided to write off K5 000 as bad debts. It
is also estimated that 3% of the remaining receivables may eventually prove to be bad
and it is decided to make a provision for doubtful debts.

In income statement

Dr. Income statement account (20X7) Cr.

Expenses:
Allowance for doubtful

Dr. Allowance for doubtful debts account Cr.


NOTES:

- The allowance for bad debts account is closed off to balance sheet or
by bringing down the balance into the next account period, awaiting to
be used when bad debts occur.

- In balance sheet, the allowance is deducted from the total receivables


figures, in order to show what is expected to be received from the
receivables.

The prudence concept is at play in this case.

- It is also important to remember that allowance for bad debts are


estimated from good receivables (debtors). If receivables figure is
inclusive of bad debts, bad debts must be deducted before estimating
for allowance for provision for bad debts.

Using previous example:

Income statement
Gross profit XX
Less: Expenses
Bad debts 5,000
Allowance for bad debts 1,350
6,350

In subsequent years, adjustments may be made to the allowance for doubtful debts. The
allowance may increase or decrease due to economic factors which may change from
year to year.

If increase in allowance for doubtful debts.

Compare the balance b/d in the allowance for doubtful debts account with the newly
calculated figure, the difference is the increase which should be charged to income
statement and added to allowance b/d from previous year.

- The new balance is always the figure to be deducted in balance sheet


from year end receivables.

Double entry will be as follows:

Debit: Income Statement (as expense)


Credit: Allowance for Doubtful Debts (with the increase)

Example
In 20X8, receivables in Mafuso amounts to 54,000 after deducting 3,000 bad debts. It is
decided to maintain the 3% allowance for bad debts on receivables.

3% X 54,000 = 1,620

The increase from 20X7 is 270 (1,620 – 1,350).

In Income Statement:

Income statement (20X8)


Gross profit XXX
Less: Expenses:
Bad debts 3,000
Allowance for bad debts 270
3,270

Dr. Allowance for doubtful debts account Cr.

If decrease in allowance for doubtful debts

Assuming in 20X9, the economic environment is very conducive for business and most of
the receivables are paying, the allowance for doubtful debts may be reduced.

Example:

The allowance for doubtful debts has been in existence for the past two (2) years in the
books of Mafuso. At 31 December 20X9, receivables were 30,000. After reviewing the
receivables ledger it is discovered that 1,500 will not be recovered and 3% allowance for
doubtful be maintained on remaining receivables.

Receivables 30,000
Less: Bad debts (1,500)
28,500

Remaining receivables: 28,500 x 3% allowance = K855

Double entry when the allowance is reduced will now be the opposite.
Dr. – Allowance for doubtful debts account (to reduce)
Cr. – Income statement (add to gross profit)

NOTE:

The reduction is treated as income and is added to gross profit.

Where bad debts (expense) exist when the reduction takes place, it is advisable to net
off the two since they are related. Thus in given example, instead of adding decrease to
gross profit it will be:

K
Bad debts (Expense) 1,500
Decrease in allowance for
Doubtful debts (income) 765
735 to be shown as bad debt in income
statement

- showing bad debts and allowance for bad debts separately.

Dr. Allowance for bad debts account Cr.

Income Statement (20X9)

Gross profit XX
Add: other income
Decrease in provision for doubtful debts 765
XX
Less: Expenses
Bad debts 1,500

When bad debts are incurred where allowance for doubtful debts exists.

Remember the purpose of allowance for doubtful debts is to accommodate future


bad debts. So when bad debts are incurred when an allowance for it exists.
Double entry is:
DR. – Allowance for doubtful debts account (with amount of bad debt)
CR. – Bad debts account

Example: Transferring bad debts to allowance for doubtful debts account.

Expert builders has total receivables amounting to 268,000 as at 31 December


20X7. It is discovered that of this amount 18,000 is not recoverable and should be
written off as bad debts. At 1 January 20X7, a balance of 27,800 was brought
forward from 20X6 in allowance for doubtful debts.

It is believed that of the remaining receivables 10% may not pay.

Dr. Receivables account Cr.

Dr. Bad debts account Cr.

Dr. Allowance for doubtful debts account Cr.

Bad debts 18,000 is a charge against the allowance for doubtful debts.
- The net charge is K15,200 (18,000 – 2,800) to income statement.

If the amount of allowance is not enough for bad debts suffered, the
remainder will be charged against profits in that year.

ALLOWANCE FOR CASH DISCOUNTS ON RECEIVABLES.

This is an allowance created to accommodate future cash discounts on receivables. It is


treated exactly like allowance for doubtful debts in terms of how it is accounted for.
The estimate of discounts to be allowed should be based on the net figure of receivables
after deducting allowances for doubtful debts.

Example: Allowance for cash discounts

The following information is available in the books of Home Made Furnishers Ltd as at 30
June, end of each financial year.

Year ended 30 Receivables Allowance for Allowance for


June doubtful debts cash discounts
%

2016 20,000 1,000 3


2017 25,000 1,250 3
2018 23,000 1,200 3

2016 $20,000 - 1,000 = 19,000 X 3% = 570


2017 $25,000 - 1,250 = 23,750 X 3% = 713
2018 $23,000 - 1,200 = 21,800 X 3% = 654

Dr. Allowance for cash discounts on receivables account Cr.

2016
Balance c/d 570 Income statement 570
570 570
2017
Balance c/d 713 Balance b/d 570
___ Income statement 143
713 713
20x8
Income statement 59 Balance b/d 713
Balance c/d 654 ___
713 713
Balance b/d 654

Income Statement
$ $
Gross profit for (2016, 2017, 2018) XX

Expenses:
2016 Allowance for discounts allowed (570)
2017 Increase in allowance for discounts allowed (143)
(2018) Add decrease in allowanced for discounts 59

In Balance Sheet

Current Assets $
2016 Receivables (20,000 – 1,000 - 570) 18,430

2017 Receivables (25,000 – 1,250 – 713) 23,037

2018 Receivables (23,000 – 1,200 – 654) 21,146

PREPAYMENTS AND ACCRUALS

The income statement of a business measures the profit by considering revenues earned
and expenses incurred in an accounting year.

Sales less cost of sales equals Gross Profit.

Gross profit less expenses equals net profit. The precise amount of net profit is
calculated on the accruals or matching concept.
ACCRUALS

The accruals concept states that income and expenses should be included in the income
statement of the period in which they are earned or incurred and not paid or received.

Example

A business rents a shop for 1,200 per annum (100 per month). If at year end, the
business has only paid 1000, a full years charge of 1,200 will be expensed in income
statement. The 200 though not paid will be included because it relates to the same
period.

Accruals or accrued expenses are expenses which are charged against the profits of a
particular period, even though they have not been paid, because they were incurred in
that period.

N.B. Accruals can be owing by the business or to the business.

Example 1: Owing by the business.

Using the above example the rent expense account would look like:

Dr. Rent Account Cr.

$ $
Bank 1 000 Income Statement 1 200
Balance c/d 200
_____ ____
1 200 1 200
Balance b/d 200

By now one should know that a balance b/d on credit side of an account could be
interpreted as a liability or income depending on what type of account one is looking at.
Therefore, the rent expense account with balance brought down on credit is a liability
(amount owing).

But the amount to charge in income statement will be 1200 including 200 not paid
because it relates to the same period.

In balance sheet 200, will be shown under current liabilities as accrued expenses.

Assuming in the following year 1 400 is paid for rent, the account will be as follows:

Dr. Rent Account Cr.

Bank 1 400 Opening balance from


previous year 200
Income Statement
Account 1 200
_____ ____
1 400 1 400

The 1 400 paid is first to pay the previous years balance of 200 and the remainder
1 200 is what should be charged to the second year’s income statement.

The 200 has now been paid and will not appear anywhere in financial statements.

Example 2: Owing by the business


Genuine Motor Spares, is a dealer in motor spares. The financial year for the business
ends on 28 February each year. His telephone was installed on 1 April 20x6 and receives
his telephone account quarterly at the end of each quarter. He pays it promptly as soon
as it is received. On the basis of the following data, calculate the telephone expense to
be charged to the income statement for the year ended 28 February 20x7.

The following payments were made.

30.6.20x6 23.50
30.9.20x6 27.20
31.12.20x6 33.40
31.3.20x7 36.00

Solution:

Dr. Telephone Account Cr.

$ $
Bank 23.50 Income Statement 108.10
Bank 27.20
Bank 33.40
Balance c/d 24.00
_____ _____
108.10 108.10
Balance b/d 24.00

The 24 would be shown under current liabilities as an accrual. The K24 represents
two months arrears for January and February which were still due by 28 February
20X7.

Amounts accrued to the business

While the business may owe others for expenses, the business may also be owed for
other amounts apart from trade among others:

- Rent receivables - Unsettled claims for


- Commission receivable insurance etc.

Using the matching or accruals concepts, all income whether received or not as long as it
relates to the accounting period under review, should be included as income in income
statement for that period.

Since amounts are not yet received, they should be shown in balance sheet under
current assets as other receivables.

Example 1.

T.K. Furnishers Ltd sublets part of the buildings at an annual rent of 1200 000 (100 000
per month). During the year ended 31 December 20X8, T.K. discovers that the tenant
had only paid 1 000 000.

Show rent receivable account and statement to be shown in income statement and
interpret the balance brought down.

Solution:

Dr. Rent Receivable Account Cr.

Income Statement 1 200 000 Bank 1 000 000


Balance c/d 200 000
________ ________
1 200 000 1 200 000
Balance b/d 200 000

The amount to be shown in income statement is not 1 000 000 paid, but will also include
200 000 not paid.

So the total to include in income statement is 1 200 000, to be added to Gross profit.

In balance sheet the 200 000 will be shown under current assets as other receivables.

Example 2:
Using example 1, assuming in the following year 20X9, the tenant pays 1 400 000 for
rentals, the rent receivable account will be:

Dr. Rent Account Cr.

Balance b/f 200 000 Bank 1 400 000


Income Statement 1 200 000 ________
1 400 000 1 400 000

In 20X9, the opening balance b/f of $200 000 is a debit representing amounts not
yet received (asset).

16.1 PREPAYMENTS

Prepayments are amount paid in advance before a service is provided.

It is important to note that payments in advance can be made by the business or


to the business.

Example 1: Payments in advance by the business.

A business has a fixed rate for electricity of K74 000 per month. It is the business
tendancy that when their liquidity position is favourable they pay in advance for
certain services including for electricity.

For the year ended 31.12.20X8 the business had paid for electricity total of K1 036
000 to cover a period of 14 months to 28 February 20X9.

Show the electricity account, stating the amount to be included in income


statement and interpret the balance b/d.

DOUBLE ENTRY

1. Upon payment Dr – Electricity account


Cr – Bank account

2. Income statement Dr. Income statement with annual expense


Cr. Electricity account

In balance sheet. Dr. Electricity (Balance sheet) with balance b/d (Dr.)

Therefore:

Dr. Electricity Account Cr.

K
-
-
-
-
-
-
-
- Though 1 036 000 was paid during the year, the only expenses is 888 000
(74 000 x 12 months). The other amount 148 000 is for the year to come
(prepayment) and it will be accounted for in that year.

- Total charge to income statement is 888 000.

- The balance b/d will be shown in balance sheet under current assets as
prepayments.

Example 2:

Assuming the balance in example 1 of 148 000 is carried forward to the next year
and the business in the new year is only able to pay 740 000.

Solution:

Dr. Electricity Account Cr.

Balance b/f 148 000 Income statement 888 200


Bank 740 000
_______
888 000 888 000

Notes:

- Though only 740 000 has been paid for current year, i.e. for 10 months, the
other amount of 148 000 paid in advance the previous accommodates the
first 2 months of the year making a full payment for the year of 888 000 to
be charged to income statement.

- 148 000 is no longer an advance payment because it has now been used in
the year for which it was paid.

- In above case no amount will appear in balance sheet.

16.4 Prepayments to the business

Other persons or organizations make payments in advance to the business for


certain items e.g. for rent receivable and any other income.

- Any amount receivable paid in advance would not be included in income


statement in the year it is received.

- It should be accounted for in the period the service will be provided.


- In balance sheet it should be reflected under current liabilities as other
payables.

Example 1: Prepayments to the business.

Gas Pipe runs a service station and sales fuel among other services.

Some well established individuals make advanced payments to Gas Pipe for fuel.

During the year ended 31.12.20X7, a payment of 3 000 000 was paid in advance
for fuel by a customer.

It now is discovered that the customer had actually withdrawn fuel amounting to
2 488 000 as at 31.12.20X7.

Show the necessary account to record the above information and state the unused
amount which will be shown in financial statements.

Solution:

Double entry

1. Upon receipt of amount

Dr. – Cash book with 3 000 000


Cr. – Fuel account (Income)

2. At year end, adjustments will be

Dr. – Fuel account with 512 000 balance c/d


Cr. – Prepayment (fuel) balance b/d to be shown in balance sheet under
current liabilities as other payables.

Dr. Fuel Account Cr.

Income statement 2 488 000 Bank 3 000 000


Balance c/d 512 000
________ ________
3 000 000 3 000 000
Balance b/d 512 000
Notes:

The business is holding K512 000 cash for which fuel is yet to be withdrawn. The
fact that this amount could be claimed by customer before fuel is withdrawn makes
it become a liability to the business.

16.5 DIFFICULT SITUATIONS


Examples given so far for prepayments and accruals are straight forward. This has
been done to have basic knowledge on the subject matter.

- In examination questions, however, one may be confronted with complicated


situations involving several receipts or payments made in the year covering
different periods.
- In such situations particular attention should be made on dates.

Example 1:

Fitwell Garage pays fire insurance annually in on 1 June each year.

From the following record of insurance payments, calculate the charge to income
statement for the financial year to 28 February 20X8.

1 June 20X6 insurance paid is 600 000


1 June 20X7 insurance paid is 700 000

Dr. Insurance Account Cr.

Balance b/f 150 000 Income statement 675 000


Bank 700 000 Balance c/d 175 000
_______ ______
850 000 850 000
Balance b/d 175 000

Notes:

(a) The 3 months, 1 March – 31 May 20X7 (3/12 x 600 000) 150 000
(b) The 9 months, 1 June 20X7 – 20 February (20X8) 9/12 x 700 000 525 000
(c) Insurance cost for year charged to income statement 675 000

NON CURRENT ASSETS AND INTANGIBLE ASSETS

INTRODUCTION

This chapter deals with non current assets and depreciation. It looks at what non
currents are, depreciation and how it is provided and eventually leading to disposal. The
non current asset register is also discussed.

Additionally the chapter covers the basics of research and development costs and
goodwill

NON CURRENT ASSETS


DEFINITION
A non current asset is one bought by the business not for resale but to be used in the
business to help generate income over a number of years.

Non current assets are divided into tangible and intangible assets.

Tangible non current assets include:

 Land
 Buildings
 Fixtures and fittings
 Motor vehicles

Intangible non current assets include:

 Goodwill
 Patents
 Trade marks

CURRENT ASSETS

These are assets that are temporal in nature. They change in value with time, and
examples includes:-

- Inventory
- Receivables
- Cash in bank and
- Cash in hand

Current assets are easily convertible into cash.

NOTE: What is non current asset will depend on the nature of the business. If a
business is dealing in motor vehicles and it buys motor vehicles for resale, then motor
vehicles will be classified as inventory under current assets. Then motor vehicles bought
to be used in the business will be classified as non – current assets.

DEPRECIATION
Definition: (IAS 16 Property, plant and equipment)

IAS 16 which deals with property, plant and equipment defines depreciation as:“the
allocation of the depreciable amount of an asset over its estimated useful life”.

Depreciation for the accounting period is charged to income statement for the period
either directly or indirectly. Depreciation is an expense. No cash is involve
KEY TERMS (IAS 16)

(a) Depreciable assets are assets which

- are expected to be used during more than one accounting


period.
- have a limited useful life and
- are held by an enterprise for use in the production or supply of
goods and services, for rental to others, or for administrative
purposes.

(b) Useful life is either:


the period over which a depreciable asset is expected to be used by the enterprise or
the number of production or similar units expected to be obtained from the asset by the
enterprise.

(c) Depreciable amount of a depreciable asset is the historical cost or other amount
substituted for historical cost in the financial statements, less the estimated
residual value.

(d) Residual value

Sometimes called scrap value. This is the estimated value of an asset at the end of its
life. Residual value is not depreciable. In most cases residual value is immaterial. It is
usually estimated at the time the asset is being purchased. The estimation may be
based on similar assets in existence in the business.

Example 1: Equipment costing 80,000,000 which has an expected life of five years and
nil residual value will be depreciated as:

Cost 80 000 000


Residual value NIL
80 000 000 depreciable amount over 5 years

Example 2: Equipment costing 80 000 000 which has an expected life of five years with
3 000 000 residual value will be depreciated as:

Cost 80 000 000


Residual value (3 000 000)
77 000 000 is depreciable amount over 5 Years

CAUSES OF DEPRECIATION

Wear and tear - This is when assets deteriorate because of being used.

Natural causes - This is when elements of nature take its effect e.g. erosion of land,
rust on machinery, rot and decay in furniture.

Obsolescence - This is where an asset becomes outdated because of technological


changes even when the asset is new e.g. computers.

Inadequacy - This arises when an asset is no longer used because of the growth and
changes in the size of the business. For instance a business is operating a bicycle to
deliver oranges to its customers. When demand increases, the business will need a van.
The bicycle can be sold else where.
Depletion - Natural resources such as mines, quarries and oil wells are wasting assets.
As raw materials are extracted they do not regenerate.

METHODS OF DEPRECIATION

There are many different methods of depreciation. The following are selected for your
study.
- Straight line
- Reducing balance method
- Sum of digits
- Revaluation method

THE STRAIGHT LINE METHOD

In this method the depreciable amount is charged equally from one accounting period to
the other over the expected useful life of the asset. It is assumed that the business will
enjoy equal benefits from the use of the assets throughout its life.

Annual depreciation = Cost of an asset – residual value


Expected useful life of the asset

Example 1: Straight line method

A machine was bought on 1 January 20X4 at a cost of 800 000. The machine is expected
to be used over a period of 5 years with no residual value.

Annual depreciation would be:


Depreciation = (800 000 – 0)
5

= 160 000 P.A.

The Reducing Balance Method

In this method depreciation is calculated as a fixed percentage of the net book value of
the asset, as at the end of previous accounting period.

This method assumes that the business will benefit more from the use of the asset in
earlier years than later years.

Example: Reducing Balance Method


Machine was bought at a cost of 150 000. Depreciation is to be charged at the rate of
20% per annum. Calculate depreciation for the first 3 years.

Year 1 20% x 150 000


(30 000) Depreciation
Year 2 20% x 120 000 N.B.V
(24 000) Depreciation
Year 3 20% x 96 000 N.B.V
(19 200) Depreciation
76 800

Sum of digits method

This method is very similar to reducing balance method. Depreciation is also charged
more in earlier years than later year. What makes it different from reducing balance
method is the way it is calculated.

What is referred to as sum of digits are the years the asset will be in use i.e.
estimated life.

If the life of an asset is 5 years then the sum of digits will be:
Year 1
+
Year 2
+
Year 3
+
Year 4
+
Year 5
15 is the sum of digits

Since depreciation is more in the first year than later years, each year
depreciation charge will be:

Year 1 5
/15 x depreciable amount

Year 2 4
/15 x depreciable amount

Year 3 3
/15 x depreciable amount

Year 4 2
/15 x depreciable amount

Year 5 1
/15 x depreciable amount
Example: Sum of digits method
Ever green purchased a non current asset for 600 000 on 1 January 20X4. The useful
life of the asset is 5 years after which it will have a residual value of 30,000. The
depreciation charge every year will be:

Depreciable amount is K600 000 – K30 000 = K570 000

570 000 is depreciable amount over 5 years

Year 1 5
/15 x K570 000 = K190 000

Year 2 4
/15 x K570 000 = K152 000
Year 3 3
/15 x K570 000 = K114 000

Year 4 2
/15 x K570 000 = K 76 000

Year 5 1
/15 x K570 000 = K 38 000
K570 000
+
K 30 000 Residual value
K600 000

If the asset had no residual value, then the depreciable amount would be the
whole K600 000 spread over 5 years.

Revaluation method
Fall in value of asset

When the market value of a non current asset falls below its net book value, and the fall
in value is expected to be permanent, the asset should be written down to its new
market value. Revaluation means giving a new value to an asset which could be gains or
losses.

NOTE: Market value is value of asset it can currently fetch on the market which is
different from net book value which is cost minus depreciation.

The charge in the income statement for the reduction in the value of the asset during the
accounting period is:
K
Net book value at start of year XX

Less: New value (XX)

Charge for impairment (Depreciation) XX

Example:Fall in value of an asset

A business purchased buildings on 1 January 20X3 at a cost of 300 000. The buildings
are expected to be used over a period of 20 years. After 5 years in use on 1 January
20X8, the land is now worth 200 000 and the reduction is permanent.

Solution:

Annual depreciation: 300 000/5 = 15 000 x 5 years = 75 000

75,000 depreciation has accumulated over 5 years.

N.B.V. after 5 years: 300 000 Cost (75 000) Depreciation


225 000 N.B.V.
200 000 New value
25 000 Further loss (depreciation due to
revaluation)
As at 31 December 20X7 the total charge to income statement would be:

Normal annual depreciation charge 15 000


Add loss through revaluation 25 000
40 000

The buildings will now be stated in the books @ 200 000 to be depreciated over 15 years
remaining.

New annual depreciation from 20X8 on wards will be: 200 000/15 = 13 333

Increase in value of asset

Due to inflation, the market value of certain non current assets go up, especially land
and buildings. A business is not obliged to revalue non current assets in its balance
sheet. However in order to give a ‘true and fair view’ the business may decide to
revalue the asset upwards. Depreciation would then be charged on the new revalued
amount.

Example: Increase in value of an asset

Musuku Ltd commenced business on 1 January 20X3, and bought buildings costing 275
000. The buildings are to be depreciated on a straight line basis over a period of 25
years with no residual value.

After 4 years on 1 January 20X7, the buildings are revalued to 260 000 with a life span of
21 years.

Solution:

Annual depreciation: 275 000/ 25 years = 11 000 p.a.

Accumulated depreciation over 4 years: 4 x 11 000 = 44 000

NOTE: The increase as a result of revaluation of K29 000 will not be shown as income in
income statement because the gain is not realized as the buildings are still being used in
the business. Instead the gain will be reflected in the revaluation reserve account and
added separately to capital in the balance sheet. Remember the prudence concept.

Accounting for depreciation

Non current assets are maintained in the books at historical cost i.e. the amount paid to
acquire or produce it. An account for depreciation in the general ledger is opened to
record accumulated depreciation to date. This account is called Allowance for
depreciation account.

- Allowance for depreciation account


Each accounting period a depreciation charge is made to the income statement and
another record will be made in the allowance for depreciation account, which is
cumulative in nature.

- Double entry for depreciation

DR. – Income statement with depreciation expense


CR – Allowance for depreciation account

- In the statement of financial statement

The accumulated depreciation amount is shown as deduction from cost of the non
current asset to arrive at net book value.

There is an allowance for depreciation account for each separate category of non current
assets, e.g. for buildings, machinery, furniture, motor vehicles etc. If a business has 20
vehicles there will be only one depreciation account for all the vehicles even if they have
been bought at different times and years.

Example:

Recording allowance for depreciation. Fast track company maintains non current assets
at cost. Separate allowance for depreciation accounts are kept for each category of
assets.

The following transactions took place:

2011 1 January bought machinery for 60 000 and fixtures for K38 000.

2012 1 July bought 3 machines at cost 40 000 each.

2013 1 October bought another machine for K25 000

20X4 1 December bought fixtures for K18 000.

NOTES: Machinery is depreciated at the rate of 15% per annum on cost and fixtures at
the rate of 5% using the reducing balance method.

Depreciation is to be charged fully for the whole year disregarding the purchase date.

Required: Show

The machinery account


(b) The fixtures account
(c) The two separate allowance for depreciation account
(d) Extracts of the income statement and balance sheet for each of the years 2011,
2012, 2013 and 2014.
Solution:

2011 2012 2013 2014


In the trial balance

Depreciation is an end of the year adjustment, therefore in the year of acquisition of a


non current asset depreciation will not be reflected in the trial balance, but will start
appearing in subsequent years.

In previous exercise depreciation will only start appearing in 20X2, thus:

Trial Balance as at 31 December 20X2

Dr Cr
Machinery 180 000
Accumulated depreciation 9 000
Fixtures 38 000
Accumulated depreciation 1 900

Trial Balance as at 31 December 20X3


Dr Cr
Machinery 205 000
Accumulated depreciation 36 000
Fixtures 38 000
Accumulated depreciation 3 705

Any depreciation shown in the trial balance is what has accumulated from previous
years. For the year under review it has to be calculated and shown in the income
statement. The figure shown in income statement will be added to the figure in the trial
balance and the accumulated total shown in the balance sheet.

Choice Of Depreciation Method

Any method of depreciation can be used on a non current asset, but the method chosen
must be fair in allocating the charges between different accounting periods.

CONSIDERATION WHEN SELECTING METHOD OF DEPRECIATION

(a) The method should allocate costs in proportion to the benefits i.e.

(i) Use reducing balancing method if the business will benefit more from the
asset in earlier years than later years
(ii) Use the straight line if benefits will be spread equally over the life of the
asset
(b) Consistency must be observed. Same depreciation method must be used for
similar assets, and from one year to another.

(c) Choose a method which is easy to apply.

Asset Acquired During An Accounting Period

If a non current asset is purchased during an accounting period it might be fair to charge
depreciation according to the period the asset has been used i.e. on monthly basis.
However, this basis may apply when straight line method is in use.

Examination questions will usually state the way depreciation is to be applied.

Examples:

(a) Charge a full year’s depreciation in the year of acquisition or nothing in the year of
disposal. In this instruction dates of purchase should be ignored even if the dates
are given.
(b) Charge a full year’s depreciation on the value of asset available at year end.
(explanation same as in a)
(c) Depreciation should be charged on monthly basis.
(d) If instructions are silent and dates of purchase are given, then the monthly basis
should be adopted.

Example: Assets acquired during the year.

A business has an accounting period which runs from 1 January to 31 December.

On 1 October 20X5 the business purchased furniture for 500 000 cost. The life span of
the furniture is 10 years with no residual value.

What is the depreciation charge for the year ended 31 December 20X5?

Solution

Annual depreciation is K500 000


= 50 000
10 years

The asset was acquired on 1 October 20X3 and will be depreciated only for 3
months in 20X5.

K50 000 x 3 months


12 months

= K12 500

Change in estimated life


When the life span of an asset changes i.e. increased or reduced, the net book value of
the asset at the time of change is what will be spread on the remaining life.

Example 1: Increase in life of an asset

A business purchased a motor vehicle at a cost of K400 000 with an estimated life
of 6 years. It is to be depreciated on straight line basis over its life. However, after
2 years in use, it is discovered that the asset life has 2 more years making a total
of 8 years.

What will be the depreciation charge from year 3 on wards.

Solution:

Annual depreciation is K400 000


6 years = K66 667

K66 667 x 2 years = K133 334.

Net book value after 2 years K400 000


133 334
266 666 N.B.V.

Net book value to be spread over new life i.e. 6 years. From year 3 onwards
annual depreciation will be:

K266 666
6 years = K44 444

Example 2: Decrease in life of asset

A business bought non current assets at a cost of K100 000. It is estimated that
the assets will be used in the business for a period of 7 years with K10 000 residual
value. After one year in use, it was reviewed that the assets life span be reduced
to 3 years from the remaining 6 years. What will be depreciation from year 2
onwards.

Solution

Annual depreciation (100 000 – 10 000)


7 years = K12 857

Net book value after 1 year 90 000 – 12 857 = K77 143.

N.B.V. of K77 143 will now be spread over 3 years.

From the second year onwards annual depreciation will be


K77 143
3 = K25 714

11.16 Change in Depreciation Method

It is allowed to change the depreciation method if it is discovered that a wrong


method was adopted initially, and is not true and fair, or if there is a change in the
pattern of consumption of economic benefits from the non current asset. Every
year end a business will normally review its accounts and this is the time such a
discovery may be made. Changes should be necessary and not done at will
otherwise comparison will be difficult because of inconsistency.

Example: Change in depreciation method

A business bought furniture on 1 January 20X3 at a cost of K80 000. The asset is
to be depreciated using straight line method over a 5 year period.

At 1 January 20X5, a review was conducted, and it was agreed to change the
method to reducing balance method at the rate of 20% per annum.

Show the necessary entries to adjust to new method.

Solution:
Using straight line method

K80 000
5 years = K16 000 annual depreciation

Accumulated depreciation at time of change K16 000 x 2


K32 000

Net book value after 2 years K80 000 – K32 000 = K48 000

From year three onwards using reducing balance method, depreciation will be:

Year 3 48 000 x 20%


(9 600) Depreciation
Year 4 38 400 x 20%
(7 680) Depreciation
30 720 x 20% etc.

The Disposal of Non Current Assets

When a business buys non current assets, they are meant to be used in generating
income for the business over a period time (more than 1 year). They are not
meant for resale to make a profit.

However, the non current assets might be sold off at some stage before even their
useful life is over. Reasons for selling or disposal may include:
- Inadequacy – where an asset fails to meet increased demand for a product
- Obsolescence etc

The Disposal Account

When non current assets are disposed of, a disposal account is opened. This account
will reveal whether a profit or loss has been made on the asset sold. The profit or loss on
disposal are reported in the income statement.

- Ledger accounting on disposal of non current asset. The profit or loss


on disposal is the difference between net book value of non current
asset and the net sale price, which is the price minus any costs of
making the sale.
- A profit is made when sales price is more than net book value
- A loss is made when sales price is less than net book value of a non
current asset.

Double entry when an asset is disposed of.

Step 1:

Debit – Disposal account with value of asset usually at


Credit – Asset account cost

Step 2:

Debit – Allowance for depreciation account with accumulated


Credit – Disposal account depreciation at the
time of sale

Note: The two steps in disposal account reveals the net book value of
the asset.

Step 3:

Debit – Receivable account (if sale is on credit) or


Debit – cash book (if sale is on cash or by cheque
Credit – Disposal account

with sale price of the asset

Step 4

The balancing figure in disposal account will be profit or loss on


disposal.

- If balancing figure is on debit of disposal account, a profit has


been achieved.
- If balancing figure on disposal account is on credit side, then a
loss is recorded.
Examples: Disposal of non current asset.

Green Grass purchased a van on 1 January 20X5 for K100 000. He


estimated that its resale value on 31 December 20Y0 after six years
use would be K40 000 and depreciated it on a straight line basis. He
sold it on 30 June 20X7 for K55 000.

Solution:

The amount to be charged as depreciation each year is

Cost – residual value


Estimated economic life = (K100 000 – K40 000)
6 years

= K10 000

Green Grass owned the asset for two years and six months, thus the
total depreciation charged since acquisition is K10 000 x 21/2 years =
K25 000.

This means that the net book value at the date of disposal was K100
000 – K25 000 = K75 000.
Since the sale proceeds amounted to K55 000, a loss on disposal of
K55 000 – K75 000 = K20 000 has been made.

Ledger accounting on disposal.

Dr Van account (at cost) Cr

20X5 K K
1 Jan. Bank 100 000 31 Dec. Balance c/d 100 000
_______ ______
100 000 100 000
20X6
1 Jan. Balance b/d100 000 31 Dec. Balance c/d 100 000
______ _______
100 000 100 000
20X7
1 Jan. Balance b/d100 000 June 30 Disposal 100 000
______ ______
100 000 100 000

Dr Allowance for depreciation Cr


K 20X5 K
31 Dec. Bal. c/d 10 000 31 Dec. Inc. statement 10 000
(Depreciation)
______ _____
10 000 10 000
20X6
31 Dec. Bal. c/d 20 000 1 Jan. Balance b/d 10 000
31 Dec. Inc. statement 10 000
(Depreciation)
______ ______
20 000 20 000
20X7
30 June Disposal 25 000 1 Jan. Balance b/d 20 000
30 June Inc. statement 5 000
(Depreciation) _____
25 000 25 000

Dr Disposal account Cr

20X7 K 20X7 K

30 June Van at cost 100 000 30 June Allow. For Dep. 25 000
30 June Bank 55 000
Loss (to inc. state.) 20 000
_______ ______
100 000 100 000

Example 2: Trading in or part exchange on disposal.

On 1 April 20X8, Quick Fix owned a motor vehicle which was bought on
1 October 20X5 at a cost of K600 000. Its estimated residual value
after five years in use would be K80 000.

Quick Fix’s policy is to provide depreciation on straight line method on


monthly basis.

During the financial year ended 31 March 20X9, the following occurred:

On 30 June 20X8, the motor vehicle was traded in and replaced with a
new one. The trade in allowance was K255 000. The new vehicle cost
K850 000. The balance after deducting the trade in allowance was
paid by cheque.

The new motor vehicle is expected to have a residual value of K100


000 after its life of 8 years.

Required:
Show the necessary ledger accounts to record the above information.

Solution:
Annual depreciation: K600 000 – K80 000
5 years = K104 000
For old vehicle

Accumulated depreciation = K104 000 x 2.75 = K286 000

Net book value = K600 000 – K286 000 = K314 000

Therefore a loss on disposal of K255 000 trade in allowance minus Net


book value of K314 000 = K59 000 was made. This is because 2.75 is
the period of 2 years 9 months that the old motor vehicle was owned
by Quick Fix.

Note: Trade in allowance is what should have been realized if the asset
was sold for cash.

Ledger accounting:

Dr Motor Vehicle account Cr

20X8 K K

30 June Balance 600 000 30 June Disposal 600 000


30 June New M/Veh.
(255 000 + 595 000) 850 000
31 March (20X9) Bal c/d 850 000
________ _______
1 450 000 1 450 000

1 April 20X0 Bal. b/d 850 000

Dr Disposal account Cr

20X8 K 20X8 K

30 June M/Vehicle 600 000 30 Acc. Dep. 286 000


Trade in All 255 000
Loss (P/L A/c) 59 000
_______ ______
600 000 600 000

Note: Double entry for new motor vehicle:


DR – Motor Vehicle account with
Trade in allowance (255 000)
Cash (595 000)

CR - Disposal account with Trade in allowance (255 000)


CR - Cash account with M/Vehicle (K595 000)

Controlling Tangible Non Current Assets.

Most organizations will own a number of non current assets and their control is
vital to the efficient running of the organization. A non current asset register
should be maintained for this purpose.

Non Current Asset Register.

register will contain the following information for each non current asset.

- the date of purchase


- the name and address of supplier
- the cost of the asset
- the estimated useful economic life of the asset
- the estimated residual or resale value of the asset at the end of its useful life
- a description of the asset
- a code number for easy identification
- the method of accumulated depreciation to be used
- the accumulated depreciation of the asset
- details of disposal of the asset
- the location of the asset within the organization
- the extent to which it is being used
- the repairs carried out and how much they cost This
- the expiry dates of any licences permitting the organization to use it.

ACCOUNTING FOR INVENTORIES

INTRODUCTION

Profit is excess of income over expenditure. The purpose of this chapter is to describe
how inventory valuation affects gross profit and the impact it has on current assets in the
Balance Sheet.

What is inventory

International Accounting Standard (IAS 2) defines inventory as:

- Assets held for sale in the ordinary course of business.


- Items in the process of production for sale
- Raw materials or supplies to be consumed in the production process or in the
rendering of services
Inventory is also called stock.

Cost of goods sold

The accruals concept requires that income should be matched with expenses incurred in
earning that income. Goods bought in an accounting period may not all be sold at end of
period. The unsold goods will be held in the business warehouse as inventory. These
goods should not be included in the cost of sales for the period.

Profit is calculated on what has been sold.

Calculation of cost of goods sold

Opening inventory xx
Add: purchases xx
xx
Less: closing inventory (xx)
Cost of goods sold xx

Example

A trader is in business buying and selling radios. His financial year ends on 31 March
each year.

During the financial year ending 31 March 20x7, the following is a summary of the
transactions that took place.

bought 30 radios at K40 000 each


- sold 21 radios at K55 000 each

During the year to 31 March 20x8 he continued with his business and the following took
place.

- bought some more radios 35 at K40 000 each


- sold 38 radios at K57 000 each

Required:

Calculate the gross profit for each of the two years?

Solution:

Year to 31 March 20x7

Sales (21 x K55 000) 1 155 000

Cost of sales
Purchases (30 x K40 000) 1 200 000
Less: closing inventory
(9 x K40 000) (360 000)
(840 000)

Gross profit 315 000

NOTE: Though 30 radios were bought only 21 radios were sold. Profit will be
calculated on the 21 radios sold, thus 21 x K40 000 = K840 000 is cost of radios
sold at (21 x K55 000 = K1 155 000). The 9 radios not sold will be considered as
closing inventory.

What is closing inventory in 20x7 will be opening inventory in 20x8.

Year to 31 March 20x8

Sales (38 x K57 000) K2 166 000

Cost of sales:
Opening inventory (9 x 40 000) K360 000
Add: Purchases (35 x K40 000) K1 400 000
K1 760 000

Less closing inventory


(6 x K40 000) (K240 000)
(K1 520 000)

Gross profit K646 000

NOTE: For the year to 31 March 20x8, the business had a total of 44 radios i.e. 9
from 20x7 plus 35 bought during the year. Out of 44 radios only 38 were sold
leaving 6 unsold (closing inventory). Therefore profit is calculated of the cost of
the 38 radios sold. The concept of going concern is in play for taking closing
inventory to the next accounting period.

Inventory stolen or destroyed or lost

If inventory bought is stolen or destroyed that is considered a loss to the business.


When calculating profit it will be part of cost of sales or shown separately as an
expense.

Example in inventory stolen or destroyed

Using example 12.4, assuming 2 radios were stolen, the situation will now be as
follows:

Sales (38 x K57 000) K2 166 000

Cost of sales:
Opening inventory (9 x 40,000) K360 000
Add purchases (35 x K40,000) K1 400 000
K1 760 000
Less closing inventory
(4 x K40 000) (K160 000)
(K1 600 000)

Gross profit K566 000

In the above example, since only 4 radios are remaining, the 2 radios stolen will be
included as part of cost of sales when calculating profit.

An alternative method will be to deduct the stolen radios from the total inventory
and show it as a separate expense as follows:

Sales (38 x K57 000) K2 166 000

Cost of sales:
Opening inventory (9 x K40 000) K360 000
Add: Purchases (35 x K40 000) K1 400 000
K1 760 000
Less: Inventory stolen (2 x 40,000) (K80,000)
K1 680 000
Less: Closing inventory (4 x 40 000) (K160,000)
K1 520 000
Gross profit K646 000
Expenses:
Inventory stolen (2 x 40 000) (K80 000)
K566 000

18.2 Inventory and cost of carriage inwards and carriage outwards.

Carriage refers to the cost of transporting purchased goods from the supplier to
the premises of the business which has bought them. This cost is sometimes paid
by customer or supplier.

- When the buyer (customer) pays the cost it is called carriage inwards
- When the seller (supplier) pays the cost, the cost to the supplier is called
carriage outwards
- Carriage inwards is added to cost of purchases. It is a direct expense and
therefore included in cost of sales
- Carriage outwards is a selling and distribution expenses in the income
statement. It is an indirect expense.

Example Carriage inwards and outwards

The following amounts appear in the books of a trader at the end of the financial
year.
K
Opening inventory 55 000
Closing inventory 85 000
Carriage outwards 62 000
Purchases 75 000
Returns inwards 5 000
Carriage inwards 3 000
Required:

Calculate cost of sales.

Accounting or opening and closing inventories

In order to calculate gross profit, it is necessary to work out the cost of goods sold, and in
order to calculate the cost of goods sold, it is necessary to have values for the opening
inventory and closing inventory.

Assuming the inventory value is given, double entry will be as follows:

- Transferring purchases to income statement

DR – Income Statement
CR – Purchases Account

- Value of inventory is arrived at after counting or conducting physical stock


take. This is usually done at year end to determine closing inventory. When
this is done, double entry is:

DR – Inventory Account (closing inventory value)


CR – Income Statement

When closing inventory is credited in income statement it means it will be


added to sales figure, but because of the format of the income statement
which is vertical presentation, closing inventory is shown as a deduction from
purchases in arriving at cost of sales.

Closing inventory (stock) at end of one period becomes opening inventory at start of
next period. The inventory account remains the same until the end of the next period,
when the value of opening inventory is taken to the income statement. Any purchase
made in the period will be recorded in the purchases account.

DR – Income Statement
CR – Inventory account (with value of opening inventory)

18.3 Inventory Counting

- A business is regarded as a going concern unless it is otherwise it is stated.


As the business continues with its operations financial statements must be
drawn up at regular intervals, usually on yearly basis. The time when
financial statements are being prepared, the activities of the business are
frozen in order to determine the assets and liabilities available at that date.
This is also the time that inventory quantities are established, and this can
be done by physical counting. The time taken will vary from size of
organization and inventory involved. If the organization is large and involves
different types of stock (inventory), it may be necessary to:
(a) close down the business while stock take takes place
(b) maintain continuous inventory records manually or using a
computerized system where records are updated immediately an entry
is made for receipts and issues.

Inventory accruals

This is where goods have been received before the year end and included in inventory,
but no invoice has yet been received. Without an invoice no record can be made in
accounting books to show the business indebtedness or liability to suppliers.

To determine the price of the uninvoiced goods a goods received note (GRN), delivery
notes or current order forms may be used for this purpose.

- Double entry would then be effected as:

DR – Purchases account
CR – Payables (Liability)

Inventory Valuation
IAS 2 provides guidance and rules governing inventory valuation. There are many
methods in theory which may be used to value inventory. The following are some of
them.

(a) Selling price


(b) Net realizable value i.e. sales minus expenses
(c) Historical cost i.e. amount at which it was originally bought
(d) Current replacement cost i.e. how much it would cost to replace.

IAS 2 (inventories) states that inventory should be valued at the lower of cost and net
realizable value.

Therefore (a) and (d) above are eliminated.

(a) because selling price may include profit before goods are sold thus going
against the prudence and realization concepts.

(d) because replacement cost may over state inventory especially where
prices are continuously rising.

Example 1: Net Realisable Value (N.R.V.)

An item is purchased for K45 000 (cost). Another K7 000 has to be spent to get it ready
for sale. After which the item will be sold for K60 000.

N.R.V. = K60 000 – K7 000 = K53 000.

Therefore valuing it at K53 000 in balance sheet will be to anticipate a profit


of K53 000 – K45 000 = K8 000.
In this case the appropriate valuation will cost K45 000 because it is lower of
N.R.V. of K53 000.

Example 2: With different items of inventory

If a business has many inventory items on hand the comparison of cost and N.R.V. should
be carried out for each item separately. Do not aggregate costs and N.R.V. for all items
and compare the two totals.

At the year end on 31 March 20x6, a business has three (3) items of
inventory remaining in warehouse, for which the cost and N.R.V. is given
below.

Inventory item Cost N.R.V. Lower of cost/N.R.V.


K K K
A 17 000 23 000 17 000
B 8 500 5 000 5 000
C 23 000 23 100 23 000

48 500 51 100 45 000


====== ====== ======

K45 000 is the value that should appear in balance sheet as value of
inventory. Comparing K48 500 with K51 100 and valuing inventory at K48
500 would be inappropriate because there would be covering up.

Example 3:

The following figures relate to inventory held at the year end.

A B C
K K K
Cost 20 000 9 000 12 000
Selling price 30 000 12 000 22 000
Modification costs - 2 000 8 000
Marketing costs 7 000 2 000 2 000

Units held 200 000 150 000 300 000

Required:

Calculate the value of inventory held


Solution

Item Cost N.R.V. Valuation Qty Total Value


K K K Units K000
A 20 000 23 000 20 000 200 000 4 000 000
B 9 000 8 000 8 000 150 000 1 200 000
C 12 000 12 000 12 000 300 000 3 600 000
8 800 000

========
Note:
Net Realisable Value
Item
A: K300 000 – K7 000 = K23 000
B: K12 000 - K4 000 = K8 000
C: K22 000 - K10 000 = K12 000

18.4 Determining the purchase cost of inventory

Depending on the type of business, inventory could be

(i) raw materials i.e. if the business is producing its own goods
(ii) finished goods which could have been produced or bought elsewhere for
resale.
(iii) Work in progress (WIP) i.e. work yet to be completed.

The easiest way of valuation of inventory is to use historical cost i.e. the amount
paid at the time of buying the inventory.

However, actual cost may be applicable to businesses dealing in specialized items


of high value, and separately identifiable e.g. Toyota cars may be identified
separately as camry, vista, chaser, corsa, etc.

Certain items may not be identifiable separately. As items are bought they may be
stored in bins, shelves or pallets, where they are mixed with other items bought
previously. As these items are issued or sold, they will be removed in their mixed
state regardless of which came in first or last.

When valuing inventory this may create problems especially when items were
bought at different prices.

There are many techniques which are used to value such items of inventory. They
include the following:

- First in first out (FIFO)


- Last in first out (LIFO)
- Average cost (AVCO)
- Replacement cost

FIFO

In this method it is assumed that items are issued or sold in order in which they were
received. The oldest items are issued or sold first.

(b) LIFO
This is the opposite of FIFO. Item of inventory are issued or sold starting with
the most recently received or bought, while the earlier stock will be issued or
sold last.

(c) AVCO

As purchase price change with each new consignment, the average price of
components in stock is constantly changed. Each component of stock at any
moment is assumed to have been purchased at the average price of all
components in stock at that moment.

(d) Replacement cost

This method assumes that the cost at which inventory was bought is the
amount it would cost to replace it. This is often (but not necessarily) the unit
cost of inventories bought in the next consignment following the issue of the
component to production. For this reason, a method which produces similar
results to replacement costs is called NIFO (Next in first out).

When preparing financial statements FIFO and AVCO are preferred


treatments. LIFO is not permitted as an alternative treatment (IAS 2)

12.17 Example: Valuation methods

The following transactions took place during the month of June 20x8
QUANTITY UNIT COST
K’000’
1 June Opening inventory 200 12
6 June Purchases 400 17
9 June Sales 300 30
15 June Sales 250 32
17 June Purchases 100 18
21 June Sales 60 32

Required:

Show how continuous inventory records will be and how closing inventory will be
valued using each of the following:

(a) FIFO
(b) LIFO
(c) AVCO

Prepare income statements for each of the above methods.

CORRECTION OF ERRORS AND THE SUSPENSE ACCOUNT

8.1 Errors not disclosed by trial balance


These are errors where trial balance totals are equal but with mistakes.

It is not possible to draw up an exhaustive list of all the errors which might be
made. Below are some of the common ones which might cover most of the errors.

- Errors of transposition
- Errors of Omission
- Errors of Principle
- Errors of Commission
- Compensating errors
- Errors of Original entry
- Complete reversal of entries

When errors are detected they should be corrected immediately. The journal is the
book of prime entry used for the correction of errors.

There is no rule regarding how errors should be corrected. One should just first
understand how the error was made and how it should be corrected.

(a) Errors of transposition or errors of original entry

This occurs when a number of digits in an amount are accidentally recorded


the wrong way round. For example, a sales invoice shows sales of K1478.
When recorded in sales journal it is shown as K1487. Double entry will be
based on the wrong figure in correct accounts, therefore, the trial balance
will have equal totals.

(b) Errors of Omission

This is where a transaction is not recorded in the accounting books.


Therefore, double entry will be based on recorded transaction and the trial
balance will have equal totals based on processed activities.

Example

A business has sent a lot of sales invoices to different customers one of them
being K260 sent to customer. If it is omitted both the Debit and Credit sides
of trial balance will be down by K260. The trial balance totals will be equal
based on the other correctly processed sales invoices.

(c) Errors of principle

These errors are a result of one’s failure to correctly apply the principles of
accounting or accounting concepts. The common ones are failure to
appreciate the distinction between capital and revenue expenditure and
capital income and revenue income.

Example 1

Bought non current asset (furniture) by cash K670.


Correct double entry in correct account

DR – Furniture account
CR – Cash account

Correct double entry but in wrong account

DR – Purchases account
error of principle
CR – Cash account

Please note that furniture has wrongly been debited in purchases account
instead of Furniture account. The fact that both have debit entries, the trial
balance totals will be equal but with wrong figure of purchases and none in
furniture. Record of furniture will not be there since it is included in
purchases.

(d) Errors of Commission

Commission in this context means failure to do work to ones best ability.

Errors of commission are very common for customers or supplier with similar
names. Also common with mixing up expenses, e.g. recording a debit entry
or credit entry in the wrong account.

Example 1:

Sold goods on credit to J Bush of Northern region but was by mistake


recorded in J Bush of Eastern region.

N.B. Both are receivables are supposed to be debited.

Example 2:

Repairs expenses of K35 recorded in Insurance account.

N.B. Both are expenses and have debit entry for this example.

(e) Compensating errors

To compensate means to make up e.g. being paid some cash for injury while
on duty.

Compensating errors arise as a result of making mistakes in one account


which is compensated by another mistake in another account (i.e, the errors
cancel each other).

Example
Bought postage stamps by cash K5.
Paid for rent in cash K10.

Stamps account

Cash 10

Rent account

Cash 5

Cash account

Stamps 5
Rent 15

Trial Balance

Dr. Cr.
Stamps 10
Rent 5
Cash __ 15
15 15

Please note that figures in stamps and rent are switched. Error made in
stamps has been compensated by another error in rent. Trial balance totals
will be equal but with errors.

(f) Complete reversal of entries

This is when double entry for a transaction is reversed i.e. Debiting an


account which should be credited and crediting an account which should be
debited.

Example:

Paid for stationery in Cash K4


Correct double entry

Dr – Stationery account K4
Cr – Cash account K4

Reversed entry
Dr – Cash account K4
Cr – Stationery account K4
Trial balance will agree because correct amount and equal in value is debited
and credited in correct accounts but wrong sides.

Activity 1

Identify the errors in the following situations.

(i) Recording motor repairs in motor account


(ii) Recording sale of non current asset in sales account
(iii) Translating purchases invoice figure of K505 into purchases journal as
K550.

8.2 Errors disclosed by trial balance

In some cases, the trial balance totals may not be the same. This may mean a lot
of things.

When the trial balance fails to agree sometimes it could just be a simple additional
error within the trial balance. It is advisable to sum up the trial balance once or
even twice again. If this produces same results then it could be one of the
following or combination of errors.

(i) Incomplete double entry. Recording only one account a transaction. The
trial balance will not agree.
(ii) Debiting one figure and crediting a different figure for same transaction e.g.
bought stamps for cash K5. Debit stamps with K5 but credit cash with K4.
(iii) Transposition e.g. paid for stationery in cash K15. Debit stationery with K15
but, credit cash with K51.

8.3 Correction of errors

When totals in trial balance are not equal, a temporal account is opened called the
suspense account.

8.4 Suspense account

The suspense account is opened for the difference in the trial balance because it is
not clear what caused the difference. However, it is not encouraged to all the time
open suspense account when trial balance totals disagree, except under certain
circumstances e.g. where it is suspected that the difference may be as a result of
many errors which might take sometime to discover.

Also where the bookkeeper does not know where to post one side of a transaction
e.g. a cash payment is credited to cash, but the bookkeeper does not know what
the payment was for and so will not know which account to debit.

8.5 Suspense account and Financial statement

Suspense account is always placed where there’s a deficit in trial balance, which
could be debit side or credit side, thus forcing temporally the trial balances totals
to be equal.
With the suspense in trial balance, the financial statements could now be prepared.

- Suspense account will appear in balance sheet. If suspense account is debit


balance, it is shown separately under current asset.
- If suspense balance is credit, it is shown separately as under current liability.
- It is important to note that showing suspense account as such in balance
sheet does not mean that it is an asset or liability but that is the only place it
fits if balance sheet is to remain balanced, while investigations are being
carried out.
- When financial statements are prepared with suspense there could be a
possibility that the profit calculated is wrong and may require adjustment
when errors are detected and corrected.

8.6 The Journal and correction of errors

All errors once detected are corrected via the journal. When correcting errors it is
important that some will affect suspense account and others not.

- Errors not causing imbalance in trial balance will not affect suspense
account.
- Errors causing imbalance in trial balance will be corrected via suspense
account.

Example 1: Suspense account not involved

Both T Flash light and T Flash bulb are our customers. On 1 January 20X5 sold
goods to T Flash light but by mistake it was recorded in T Flash bulb account K150.

Solution:
It is assumed that the sales account was correctly credited with K150 but instead
of debiting T Flash light with K150, T Flash bulb was debited instead. The trial
balance is not affected by this error because double entry in figure terms is correct.
To correct this error it should be:

Dr – T Flash light account


Cr – T Flash bulb account

Example 2: Suspense account involved

Paid rent in cash K170


Rent account is debited with K100
Cash account is credited with K170

Solution

The trial balance totals will not be equal. One side (Cr) will be greater than debit
side by K70. This error should be corrected via suspense account.

Trial balance before error is corrected will be:


Dr Cr
Rent 100
Cash 170
Suspense 70
170 170

Suspense account will be opened with debit balance

Dr Suspense account Cr

Balance 70

- error corrected

Dr – Rent account with K70 i.e. to bring rent figure to K170


Cr – Suspense account with K70 i.e. to clear debit balance shown in suspense
account.

After correction the accounts will now be:

Dr Rent account Cr

Cash 100
Suspense account 70

Dr Suspense account Cr

Balance 70 Rent 70

70 70

Corrected trial balance


Dr Cr
Rent 170
Cash 170
170 170

N.B. Suspense account is now closed and rent adjusted by K70 to K170.
The error has been corrected and trial balance will agree with adjusted figure
of rent. Cash was correctly recorded and so is not affected by the error.

Example 3: With more than one error


C.H. Systems Ltd is a hardware business, whose financial year ends on 31
December each year. At 31 December 20X5 a trial balance was extracted
which revealed a deficit of K1421 on the debit side. This was resolved by
opening a suspense account, and financial statements where prepared and
showed a profit of K12,600.

In January 20X6 investigation revealed that:

(i) A page of sales day book totaling K576 had not been posted to sales
account.
(ii) An accrual of rates K371 had not been taken into account
(iii) A repayment part of the loan from the bank K300 had been entered on
the loan interest account
(iv) The petty cash balance had been included as K57 instead of K75.
(v) A bad debt of K120 had been entered in the customers account but not
in the expense account.
(vi) Drawings K200 had been entered in the sundry expenses account
(vii) An invoice for car repairs K380 had been entered in the wages
account.
(viii) The rent received account balance of K600 had been entered on the
wrong side of the trial balance and income statement.
(ix) Advertising account with a balance of K2,759 had been omitted
altogether.
(x) Closing inventory had omitted some items valued at cost K2,000.
(xi) Discount allowed of K150 had been credited to discounts received.

Required:

(a) Show by means of journal to correct the above errors (narratives are
not required).
(b) Clear suspense account balance after the correction of errors and
(c) Prepare a statement showing the corrected amount of the profit.

Solution:

(a) The Journal

Dr Cr
(i) Suspense account 576
Sales account 576
Income Statement 371
(ii) Rates account 371

(iii) Bank loan account 300


Interest account 300

(iv) Petty cash account 18


Suspense account 18
(v) Bad debts account 120
Suspense account 120

(vi) Drawings account 200


Sundry expenses account 200

(vii) Car repairs account 380


Wages account 380
(viii) Suspense account (rent) 1,200
Rent 1,200

Advertising 2759
(ix) Suspense account (advertising) 2759

(x) Closing Inventory account 2,000


Income Statement 2,000

(xi) Discount allowed account 150


Discount received account 150
Suspense account 300

(b) Dr Suspense account Cr

Balance 1421
Sales 576 Petty cash 18
Rent 1200 Bad debts 120
Advertising 2759
Discount all. 150
____ Discount rec. 150
3197 3197

(c) Statement of profit adjustment:


K
Net profit before adjustments 12600
Add sales omitted 576
Less rates accrual (371)
Add loan repayment entered in loan interest 300
Less bad debts (120)
Add drawings entered in sundry expenses 200
Add rent received entered on wrong side 1200
Less advertising omitted (2759)
Add omitted inventory 2000
Less discount allowed (150 x 2) 300
Adjusted profit 13926

Notes
- Error (i) is an error of undercast in sales account. The trial balance will
not balance because the receivables figure will be more by K576 on
credit. The suspense account is involved in correcting this error.
Profits should adjust by adding sales of K576.

- Error (ii) rates accruals comes as a year end adjustment. The trial
balance is not affected by this error but profits will be over stated since
accrued expenses are included as expenses in the year to which they
relate. Profits should reduce by K371

- Error (iii) the trial balance is not affected because the loan repayment
should have been debited to loan account instead of loan interest.
Double entry was achieved but in a wrong account. However, the loan
interest account was overstated by K300. therefore profits should be
increased by K300.

- Error (iv) this error will affect the trial balance and suspense account is
involved in correcting it. Petty cash is an asset and was transposed.
The debit side of trial balance will be less by K18. However, profit is
not affected by this error because cash does not appear in Income
Statement but as a current asset in balance sheet.

- Error (v) this is incomplete double entry and the trial balance will not
balance thus the reason for the suspense account. Since bad debt is
an expense, its omission increases profits. Therefore, after correcting
the error the profits should be reduced by the amount of the bad debts.

- Error (vi) this is an error of principle and the trial balance is not
affected. Drawings should have been debited but instead sundry
expenses were debited. Double entry was correct but debited in wrong
account.

- Error (vii) same as error (vi).

- Error (viii) The rent account in the ledger was correct with a credit
entry. On taking it to trial balance it was recorded on the debit side
instead of credit side. This made the debit side of trial balance to be
twice bigger the amount, and the trial balance would not balance. The
trial balance should be credited with rent receivable by K1200 (600 x
2). The first K600 to cancel the debit and the other K600 to reinstate
the rent receivable. Rent receivable is an income and increases profit
by crediting the income statement. Now that it was debited in income
statement, the profit were understated by twice the amount, so add
back twice the amount.
- Error (ix) advertising account is the ledger but was not transferred to
trial balance. This will cause an imbalance in trial balance. Therefore,
it should just be included by crediting suspense account with
advertising. Its omission from trial balance also means that it was
omitted from income statement thus overstating profits. This profits
should now be reduced by the amount.

- Error (x) closing inventory is a year end adjustment after physical stock
take. It does not appear in trial balance and so the error is outside trial
balance. However, profits were understated because cost of sales
were higher. Profits should now be increased by the same amount.

- Error (ix) see error (viii).

EXERCISES

1. Identify four (4) errors not affecting trial balance

2. When is the suspense account used?

3. What does a credit balance on suspense account indicate?

4. The trial balance of John Black as at 31 March 20X9 did not agree, there being a
shortage of K 874 on the debit side. A suspense account was opened for the
difference. Subsequent investigation showed:

(i) Discount allowed K480 had been entered on the credit side of discount
allowed account.
(ii) The bank statement balance of K560 overdraft had been included in trial
balance instead of the cashbook balance of K63 debit.
(iii) The provision for bad debts account of K150 had been entered on wrong side
of trial balance
(iv) Rent receivable account was over cast by K20
(v) Drawings of K250 had been included in purchases account
(vi) The sale of furniture (non current asset) had been included in sales account
of K300
(vii) Payment for insurance of K45 was entered in insurance account as K54
(viii) Discounts received was overstated by K100.
(ix) A cheque for K200 for car repairs had been posted to the building repairs
account
(x) Provision for depreciation account K270 was entered on wrong side of trial
balance
(xi) The scrapping of an old lorry with net book value of K375 was omitted from
the books.

Required:

(a) Correct the errors via the journal


(b) What was the balance on suspense account before the errors were corrected.

FINANCIAL STATEMENTS WITH ADJUSTMENTS

1 statement of Income Statement with adjustments


2 statement of financial position

- prepayments
- accruals
- bad debts and provision for depreciation
- opening and closing inventory

Exercise 1

Lord gwari, is a sole trader operating as a retailer. The following information


is extracted from his accounting books as at 31 December 2017.

’000 ’000
Distribution expenses 1460
10% Loan 1000
Trade payables 820
Cash at bank 140
Allowance for doubtful debts 18
Trade receivables 810
Motor vehicles at cost 1680
Accumulated depreciation motor vehicles 620
Warehouse at cost 1800
Accumulated depreciation warehouse 290
Buildings at cost 8300
Accumulated depreciation buildings 1020
Land at cost 1510
Interest on loan paid 50
Salaries and wages 1590
Discounts allowed and received 80 100
Returns inwards 400
Returns outwards 150
Carriage inwards 700
Carriage outwards 250
Inventory 1 January 20X7 1530
Purchases 8100
Sales 13600
Capital 1 January 20X7 10782

28400 28400

The following additional information is available:

(a) Closing inventory is K1,660,000


(b) Trade balances totaling K6,000 are to be written off and the allowance for doubtful debts
increased to K30,000.
(c) Salaries and wages owing K190,000 with K70,000 paid in advance.
(d) Distribution expenses of K60,000 were prepaid and K120,000 not paid as at 31 December
20X7.
(e) Interest of K50,000 is owing
(f) In January 20X8, the business received invoices for credit purchases totaling K18,000 for
goods delivered before 31 December 20X7.
(g) It was also found that credit sales invoices totaling K7,000 for goods delivered to customers
before 31 December 20X7 had by mistake been dated in January 20X8 and thus excluded
from sales for the year and from account receivables at the year end.

NOTE: The goods received had been included in the year end inventory figures given at
(a) above, and the goods sold had been excluded from it.

No adjustment to the inventory figure is therefore required:

(h) Depreciation should be provided as follows:

- Land nil
- Buildings 2% on cost per annum
- Warehouse 15% on cost per annum
- Motor vehicles 25% on cost per annum

Required:

(a) Prepare income statement for the year ended 31 December 20X7 and

(b) Balance sheet as at 31 December 20X7.

Exercise 2

Mr. Bird Rock has been in business for some time trading in motor spares. The list below
has been taken from his books for the financial year ended 30 September 20X8.

K
Fixtures and fittings 910,000
Accumulated depreciation 136,500
Discounts received 15,400
Trade receivables 400,000
Carriage inwards 95,000
Postage and stationery 15,210
Telephone expenses 10,625
Bad debts 55,000
Returns inwards 110,300
Carriage outwards 5,266
Drawings 315,000
Rent & rates 88,000
Insurance 11,000
Heating and lighting 50,781
Advertising 16,000
Cash in hand 4,242
Cash at bank 112,000
Inventory 1 October 20X7 156,000
Purchases 1,200,400
Discounts allowed 14,000
Allowance for doubtful debts 40,000
Returns outwards 2,745
Trade payables 271,000
Capital 1 October 20X7 1,103,179
Sales 2,000,000

Additional Information at 30 September 20X8.

(i) Inventory is valued at K127,666.

(ii) Depreciation charge for the year is 10% on reducing balance method.

(iii) Rates prepaid K910

(iv) Telephone owing K1,000

(v) Heating & Lighting owing K4,616

(vi) Allowance for Bad debts to be adjusted so that it is 5% of trade receivables.

Required:

Prepare income statement for Mr. Bird Rock for the year ended 30 September 20X8 and a
balance sheet as at that date.

FINANCIAL REPORTING UNDER THE CASH BASIS

a) Cash basis

This accounting system recognizes only cash inflows and cash outflows. The
resulting final accounts are summarized cash books. There are no balance
sheets under this system because there are no other assets (apart from
cash) and liabilities in the books other than cash balances.

 Sales are recognized only when cash is recorded. So there are no


receivables.
 Purchases are only recognized when cash is paid. So there are no
payables.
 There is no inventory adjustment because the accounts are not concerned
with recording usage. There is no opening or closing inventory except that
cash has been paid for it.
 There are no non current assets.
 There are no current and non current liabilities

b) The cash accounting and accounting documents


Under this system the main book of accounting is the cash book. Entered in
the cash book are simply cash receipts and cash expenditure using receipts
and payments vouchers. This is where the analysis cash book column cash
book is used with columns for cash receipts and expense columns. Double
entry is completed with the cash book.

Ledger accounting: Separate ledger cards are kept for all receipts and
payments on a cumulative basis.

Financial statements: Under this systems financial statements may


comprise:
i) Expenditure reports –which is a summary of expenditure on activities
carried out during a period, and
ii) A statement of cash position. This is a summary of sources and
expenditure and the resulting balance.

c) Advantages of cash basis accounting

Cash is clearly the livelihood of any organization. Through cash basis


accounting government would be able to assess from its use.

i) how much tax to collect through budgets. If the government spends less
than the budget, then it is better off at the year-end and can spend excess
cash on other developmental issues, pay back borrowings or reduce tax.

If it spends more than the budget, then it is worse off meaning money will
have to be borrowed or increase taxes

ii) Cash basis accounting is perceived to be easier to prepare and


understand
iii) Cash reporting instills confidence in an organization from
interested parties as it reflects the ability of an organization to
manage its finances.
iv) Organisations are forced to prioritise their activities and live
within their limits, as funding is not always enough.
v) Cash basis accounting is not subjective as it addresses actual
activities.

d) Disadvantages of cash basis accounting

Cash basis accounting has also come under criticism because:


i) it focuses only on cash
ii) how much an organization is worth is not only cash but also other
assets and liabilities. Therefore financial statements on cash basis
are incomplete and may be misleading about an organisation’s
position.

e) Accruals accounting
Revenue and costs are accrued (i.e recognized as they are earned or
incurred, and not as money is received or paid), matched with one another
so far as their relationship can be established or justifiably assumed, and
dealt with in the income statement of the period to which they relate.

Meaning:
i) The earning of revenue is generally taken to mean that invoices have
been issued.
ii) Costs are incurred when services are received. Therefore recognition
of income and costs is not when cash is received or paid.
There has been critical argument that the accruals accounting is too
subjective and hide crucial information about an organisation’s
performance.

Advantages:

i) It provides measures of economic goods and services consumed,


transformed and earned.
ii) Accruals accounting yields an income figure. More profit implies
more success.
iii) Accruals accounting yield a measure of capital. Income is only
recognized after capital has been maintained in real terms.

Disadvantages:

i) Accruals accounting introduces subjectivity into the accounts. It


brings in adjustments which are judgmental e.g. provision for doubtful
debts, which may distort accounting information away from the ‘true
and fair’ expectation.
ii) The relevance of accruals accounting, when it is linked with
historical costs, and during periods of rising prices, is limited.
iii) In comparison with cash basis accounting, accruals adjustments
demand a higher administrative and accounting cost.
iv) It provides an opportunity for manipulation that is a problem
associated with financial control. With cash based accounting
manipulation of accounting results could be affected by postponing
cash payments just to show that the organization is financially sound.
In accruals postponement of cash payments in receipts has no effect.
Manipulation may come in by bringing in invoices for goods supplied
just to ensure that the accounts are within budget.

PARTNERSHIP ACCOUNTING

This chapter introduces a type of business called partnership. Partnership is wide. At


this stage emphasis is on the nature and principles on which financial statements of
partnerships are prepared.

- .

23.1 DEFINITION OF PARTNERSHIP


This is a form of business where two or more persons carry on business together
for the purpose of making profits.

A partnership usually is a progression from a sole trader

23.2 LEGAL STATUS OF PARTNERSHIP

In some countries a partnership is not a corporate entity. It does not exist


separately from its owners. In others it is a legal entity separate from partners.

However, for accounting purposes the partnership will be treated as a separate


legal person from partners.

23.3 TYPES OF PARTNERS IN A PARTNERSHIP RELATIONSHIP

In a partnership one may find limited partners and general or unlimited partner.

- Limited Partners

These are partners with limited liability. They are only liable or limited to the
amount of capital they have provided. Such partners usually do not
participate in management of the business.

- General Partners

Sometimes called unlimited or ordinary partners. These have unlimited


liability. The debts of the business is beyond their capital contribution in the
business. As such they are responsible for the day to day affairs of the
business.

Therefore, in any partnership at least there must be a general partner.

23.4 THE PARTNERSHIP ADMINISTRATION

Before a partnership can be operational, partners must agree on how the business
will be organized and run. The law does not state the contents of the agreement
but may contain the following.

- The capital contribution by each partner.


- How profits and losses will be shared i.e. profit sharing ratio.
- If capitals will attract interest. If yes, how much in percentage terms.
- Are partners going to be allowed drawings and will the drawings attract
interest.
- If partners will be working in the business, are they going to be entitled to a
salary.
- Should a new partner be admitted or old an partner retires what will be the
arrangements and procedures to be followed.
- Name of firm, the type of business.
- Settling disputes
- Preparation and audit accounts.

Though not required by law the partnership agreement must be put in writing, so that
partners know their rights and responsibilities. This also helps to reduce disputes.
In the absence of a formal agreement by partners The Partnership Act of 1890 will
guide administration and management of a business owned by partners. This is a UK
Act which is also enforceable in Zambia because this country is a former British colony.
Some of the provisions of the Act are:

- Partners are to share profits or losses equally.


- Interest shall not be charged on partnership capital.
- Interest shall not be charged on drawings.
- (refer to a text book on business law for more information)

23.5 ADVANTAGES AND DISADVANTAGES OF PARTNERSHIP

Advantages:

Comparing a partnership to sole trading, the advantages of operating as a


partnership are as follows:

- Business risks are spread among more than one person.


- Partners will learn new skills from other partners
- A partner may take leave while others remain working. A sole trader will
have in most cases close business to take a rest.
- Capital resources could be larger because of so many persons contributing.

Disadvantages could be:

- While risks are spread among many persons, some partners may feel
uncomfortable to share profits.
- Disputes may arise on management issues and this may lead to partnership
closure.
- A decision made by a partner in relation to business, is usually binding to
other partners. This means if a partner is being sued in relation to the
business, other partners are equally affected.

23.6 ACCOUNTING IN PARTNERSHIP

The accounting techniques in partnership are very similar to that of a sole trader.

Partnerships also keep books of prime entry and ledgers, but there are certain
important differences as shown in the table.

Item Sole trader’s books Partnership books

Capital Capital account Partners fixed capitals


Introduced accounts
Drawings and Capital account Partners current
share of profits accounts
Division of Inapplicable – one Income statement –
profits proprietor only shared, appropriation
section

23.7 PREPARING PARTNERSHIP FINANCIAL STATEMENTS

(i) Income Statement

Income statement of sole trader and partnership are very much the same.
However, a partnership extends the income statement by including the
appropriation account.

The appropriation account of the income statement shows how profits and
entitlements to partnership are distributed.

N.B. Net profit in sole trader is all his and thus the whole amount is added to
capital in balance sheet.

For partnership profits there is need to show how profits are shared between
partners.

Expenses related to partners such as salaries, interest on capital and


drawings are treated as appropriations. However, similar expenses which
related to others such as employees will be treated as operating expenses in
income statement.

Example 1

Banda and Bwalya have been in partnership just for one year.

- They are sharing profits and losses equally.


- They are entitled to 10% on capitals per annum. Banda and Bwalya
have K100,000 and K200,000 as capitals respectively
- Banda is entitled to a salary of K3,000, and Bwalya K5,000.
- Interest is charged on partners drawings. Banda is charged K2,000
and Bwalya K1,500.
- Drawings during the year were Banda K6,000 and Bwalya K5,000.
- The net profit before the distribution as at 31.12.20X4 amounted to
K70,000 i.e. after preparing the income statement which is same as
sole trader.

Banda and Bwalya

Income Statement for the year ended 31.12.20X4

K K
Net profit 70,000
Add: Interest on drawings
Banda 2,000
Bwalya 1,500
73,500

Less: Appropriations:
Salaries: Banda 3,000
Bwalya 5,000
(8,000)
Interest on capitals:
Banda 10,000
Bwalya 20,000
(30,000)
35,500
Share of profits: ======
Banda ½ 17,750
Bwalya ½ 17,750
35,500

======
(ii) Capital accounts

When a partnership is being set at the beginning, partners have to agree the
amount of capital contribution to introduce. This could be in form of cash or
other assets. Double entry would be:

DR. Asset account (whatever asset)


CR. Capital account of each partner separately

The capital will usually remain fixed for the duration of the business but
could change under the following circumstances:

- When partners in the process of conducting business introduce further


capital.
- When a partner retires and capital is withdrawn.
- When assets are revalued.

Using example 1, the capital accounts presented in columnar would be:

Capital accounts

Dr. Banda Bwalya Banda Bwalya Cr.

K K K K
Bal. 100,000 200,000

(iii) Current accounts

Current accounts are used to deal with regular transactions between the
partners and the firm.
These are matters that may not be dealt with in capital accounts. These
may include:

- Share of profits
- Interest on capital
- Drawings
- Interest on drawings
- Partners salaries

For entitlements such as salaries, interest on capital and share of profits,


Double entry is:

DR. Income Statement (Appropriation account)


CR. Current Accounts of partners

For drawings

DR. Current Accounts of partners


CR. Cash book or Purchases account

For interest on drawings

DR. Current accounts of Partners


CR. Income statement (appropriation account)

Using example 1, current accounts would be:

Current Accounts

Dr. Banda Bwalya Banda Bwalya Cr.

Drawings 6,000 5,000 Interest


Interest on capital 10,000 20,000
on drawings 2,000 1,500 Salaries 3,000 5,000
Balances c/d 22,750 36,250 Share of 17,750 17,750
Profits
30,750 42,750 30,750 42,750
Balances b/d 22,750 36,250

The balance of the current accounts at the end of each financial year will
then represent the amount of undrawn or withdrawn profits.

- A credit balance like in example represents amounts to be withdrawn


by partners i.e. the partners are payables to the firm.

- A debit balance will represent partners have withdrawn more than their
entitlements, so they are receivables to the firm.

(iv) The balance sheet


Partnership balance sheet as far as non current and current assets are
concerned will be same as sole trader. The difference is under capital part.

Using example 1

Balance Sheet as at 31.12.20X4 (extract)

Financed by:
Capitals: Banda 100,000
Bwalya 200,000
300,000
Current accounts: Banda 22,750
Bwalya 36,250
59,000
359,000

If one partner had finished with a debit balance in current account, the
balance will be shown in brackets in balance meaning it should be deducted.

23.8 Most examination questions specify

Capital and current accounts should be shown separately. Occasionally you may
be faced with a question specifying only one account for each partner. Such an
account acts as a capital and current account combined thus the term Fluctuating
Capital.

In fluctuating capital, all entitlements are credited to capital accounts and


drawings and interest on drawing debited capital accounts. In this situation
current accounts are irrelevant. Therefore capital figures in balance will be
inclusive of current account items and will be changing from year to year.

Using example 1: Fluctuating capitals

Capital accounts

Dr. Banda Bwalya Banda Bwalya Cr.

Balance 100,000 200,000


Drawings 6,000 5,000 Interest
Interest on capital 10,000 20,000
on drawings 2,000 1,500 Salaries 3,000 5,000
Balances c/d 122,750 236,250 Share of 17,750 17,750
Profits
130,750 242,750 130,750 242,750
Balances b/d 122,750 236,250

The balance sheet will then only show capital accounts as follows:

Balance sheet as at 31.12.20X4 (Extract)


Financed by:

Capital accounts: Banda 122,750


Bwalya 236,250
359,000

5. A and B are in partnership sharing profits and losses in the ratio 3:2.

Under the terms of the partnership agreement, the partners are entitled to interest
on capital at 5% per annum.

B is entitled to a salary of K4,500. Interest is charged on drawings at 5 percent per


annum and the amounts of interest are A K400 and B K300.

The net profit of the firm, before interests and salary for the year ended 30 June
20X7 was K25,800.

The partners capital at 1 July 20X6 were A K30,000 and B K10,000.

At 1 July 20X6, there was a credit balance of K1,280 on B’s current account while
A’s current account balance was K500 debit.

Drawings for the year to 30 June 20X7 amounted to K12,000 and K15,000 for A and
B respectively.

Required:

Prepare, for the year to 30 June 20X7:

(a) The partnership appropriation account


(b) The partners current account.

6. X, Y and Z are in partnership business sharing profits and losses 4:1:3 respectively.
The firms trial balance as at 31 December 20X1, was as follows:

Dr. Cr.
K K
Sales 334,618
Returns Inwards 10,200
Purchases 196,239
Carriage Inwards 3,100
Inventory 1 Jan. 20X1 68,127
Discounts allowed 190
Salaries and wages 54,117
Bad debts 1,620
Provision for doubtful debts
1 January 20X1 950
General expenses 1,017
Business rates 2,900
Postage 845
Computers at cost 8,400
Office equipment at cost 5,700
Provision for depreciation at
1 January 20X1:
Computers 3,600
Office equipment 2,900
Payables 36,480
Receivables 51,320
Cash at bank 5,214
Drawings: X 39,000
Y 16,000
Z 28,000
Current accounts: X 5,940
Y 2,117
Z 9,618
Capital accounts: X 60,000
Y 10,000
Z 30,000
_______ _______
494,106 494,106
Additional information
(i) Inventory 31 December 20X1 K74,223
(ii) Business rates paid in advance K200
(iii) Stock of postage stamps K68
(iv) Increase provision for doubtful debts to K1,400
(v) Partners salaries: Y K18,000, Z K14,000
(vi) Interest on drawings: X K300, Y K200, Z K240
(vii) Interest on capital is at 8 percent per annum.
(viii) Depreciate computers by K2,800 and office equipment by K1,100.

Required:

Draw up a set of financial statements for the year ended 31 December 20X1.

ACCOUNTING FOR NON-PROFIT MAKING ORGANISATIONS

INTRODUCTION

This chapter is concerned with the preparation of financial statements of not profit
making organisations and whose objectives are to provide services to their members or
the pursuit of one or a number of activities rather than the earning of profit.

Since running organisations involves cash and other assets and liabilities, there’s need to
also keep records of all activities (transactions).

22.1 NOT-FOR-PROFIT ORGANISATIONS


The main purpose of such organisations is to provide social amenities to its members
such as games of tennis, soccer, etc. They can also be charities to help people. They
exist not to make profits, thus the name not for profit making organisations.

They may be engaged in profit making activities, but profits arising from such is not
shared by members but ploughed back in the organisation to improve on services to
members.

The accounting system can be basic to complex depending on size of the organisation.

22.2 RECEIPTS AND PAYMENTS ACCOUNT

The receipts and payments account is effectively the cash book. It is a summary of
cash receipts and cash payments.

Smaller clubs and charities with no other assets (apart from cash) and no liabilities
will use the receipts and payments account as a financial statement. No balance
sheet is produced.

Example: receipts and payments account

ARMSTRONG Body Building Club

Receipts and payments account for the year ended


31 December 20X4

Receipts Payments
K K

Balance b/f 200 Bar purchases 160


Subscriptions 6,450 Rental 720
Bar Sales 240 Care takers wages 1,800
Donations 150 Printing & postage 22
Heat & light 60
Repairs 15
Balance c/d 4,263
_____ _____
7,040 7,040

Balance b/d 4,263

N.B. The receipts side is same as debit and payments side credit of the cash
book.

Advantages and disadvantages of receipts and payments account:

Advantages
(a) Very easy to prepare
(b) Very easy to understand especially cash position
(c) It is used as a basis for the preparation of the income and expenditure
account

Disadvantages

(a) Only accounts for cash. There could be other assets in use.
(b) Does not account for any amounts paid in advance or owing.
(c) Does not distinguish between capital and revenue expenditure
(d) Does not account for depreciation of non current assets.

INCOME AND EXPENDITURE ACCOUNT

Organisations apart from cash asset may have other assets and liabilities.
Therefore, the receipts and payments account may be inadequate to be used as a
financial statement, because it does not show the other assets and liabilities.

The receipts and payments account does not also show whether the members
contributions are being used effectively.

(a) To reveal a complete picture of assets and liabilities a Balance Sheet must be
prepared.
(b) To show any increase or decrease in capital the income and expenditure
account is prepared.

22.3 TERMS USED IN COMPARISON WITH TRADING ORGANISATIONS

Profit making organisations Not for profit making organisations

(i) Cash book Receipts and payments account


(ii) Income statement Income and expenditure account
(iii) Profit or loss Surplus or deficit
(iv) Capital Accumulated fund

Income and expenditure account is the same as income statement for trading
organisations.

The principals of matching or accruals concepts are applied to income and


expenditure accounts in the same way as for income statement in trading
organisations.

22.4 TRADING ACTIVITIES WITHIN THE NOT-FOR- PROFIT ORGANISATION

The main source of income for non trading organisations is subscriptions from
members. However, they may engage in profit ventures like owning a bar.

In such a case a separate bar income statement will be prepared to determine


profit or loss arising from it, and transferred to income and expenditure account.
For other profit ventures such as dinner dance or fete income and expenses are
netted and the resultant profit or loss also transferred to income and expenditure
account.

Example: Bar income statement.

Armstrong Body Building Club


Bar Income Statement

K K
Bar Sales 240
Less cost of sales:
Bar opening inventory 30
Bar purchases 160
___
190
Less: Bar closing inventory (80)
(110)
130
Less: Bar man’s wages (70)
___
Net profit (transferred to income and
expenditure account) 60

22.5 Accumulated fund

In a trading organisation it is known as capital. In most cases it may not be given.


It should be calculated by identifying assets and liabilities given at a particular
time . Thus:

Accumulated fund = Assets – Liabilities

Example: accumulated fund

The North East Rotary Club had the following assets and liabilities as at 1 January
20X1, the beginning of the year.

Cash and Bank balances K210, Equipment at valuation K975, Subscriptions in


arrears K65, Subscriptions in advance K10, Owing to suppliers of competition
prizes K58 and Inventory of competition prizes K38.

Required:

Calculate the accumulated fund as at 1 January 20X1, to be included in balance


sheet.

Solution:

Assets: K K
Cash and bank balance 210
Subscriptions in arrears 65
Equipment 975
Inventory of competition prizes 38
1288

Liabilities:
Subscriptions in advance 10
Owing to suppliers 58
68
Accumulated fund at 1 January 20X1 1220

22.6 Subscriptions

This may be the main source of income for not profit making organisations.

Subscription is an agreed amount each member must pay at regular intervals e.g.
monthly or annually. Members will enjoy facilities of the organisation at no cost,
while non members will have to pay high fees to use same facilities and sometimes
may be denied access even if they have money.

(a) Subscriptions account

A subscription account is always maintained to show the amount collected,


amount not collected and amounts paid in advance.

N.B. Members who have not paid the subscriptions and their membership
has not lapsed are considered as receivables because they have not paid the
institution and yet they have been enjoying the services. This is called
subscriptions in arrears.

Subscriptions in arrears should be included as part of income (subscriptions)


in the year they are not paid and shown as current asset in the balance
sheet. Remember the matching or accruals concept. When they are paid
the following year, they should not be included into subscriptions for that
year and are no longer assets.

Example: Subscriptions

The North East Rotary Club had the following details relating to subscriptions
for the year 1 January 20X1 to 31 December 20X1.

Cash received from members during the year to 31 December 20X1 K1987.

On 1 January 20X1, some members still owed the club K65 for 20X0, and
some members had also not paid K85 for 20X1.

On 1 January 20X1, some members had paid in advance K10 in 20X0 for
20X1, and also at 31 December 20X1, some members had paid K37 in
advance for 20X2.
Required:

Show how the entries will be made in subscription account and then show
amount to be shown in income and expenditure account as subscriptions for
20X1.

Solution:

Step 1: Open subscription account and show the opening balances

Dr. Subscription account Cr.

K K
1 January 20X1 Bal. b/f 65 1 January 20X1 Balance b/f 10

The amount of K65 appearing on the debit side is an asset. Money is for the
club though not yet paid. K10 is liability. Money is not yet for club though
the club has it.

Step 2: Upon receiving cash as subscriptions from members.

Dr. Cash account


Cr. Subscription account

Dr. Subscription account Cr.

K K
1 January 20X1 Bal. b/f 65 1 January 20X1 Balance b/f 10
Cash 1987

Dr. Cash account Cr.

K K
Subscriptions 1987

Step 3: Put in the closing balances for accruals and prepayments. The
balancing figure is subscription for 20X1.

Dr. Subscription account Cr.

K K
1 January 20X1 Bal. b/f 65 1 January 20X1 Balance b/f 10

Income and expenditure Cash 1987


account (balancing figure) 1980

31 December Balance c/d 37 31 December Balance c/d 85

2082 2082

Balance b/d 85 Balance b/d 37

K1980 will be credited to income and expenditure account.

The amount to be shown as income from subscriptions for 20X1 is K1980.

K85 will be shown in balance sheet under current assets as subscriptions in


arrears.

K37 will be shown in balance sheet under current liabilities as subscriptions


in advance.

In statement form it will be shown as:


K K
Subscriptions received (cash) 1987
Add: Subscription paid in advance 20X0 10
Subscription in arrears 20X1 85
95
2082
Less: Subscriptions paid in advance 20X2 37
Subscriptions in arrears 20X0 65
(102)
1980
Activity 1

The following information relates to a Tennis Club.

20X1 subscriptions owing to the club at the start of 20X2 was K410

20X1 subscriptions received in cash by club during 20X2 was K370

20X2 subscriptions received during 20X2 K6730

20X3 subscriptions received during 20X2 K1180

20X2 subscriptions unpaid at end of 20X2 K470.

The club takes credit for subscriptions when it becomes due, but takes a prudent
view
on overdue subscriptions. What amount is credited to the income and expenditure
account for the year 20X2.

22.7 Life Membership


Life membership means members pay a substantial amount now and enjoy the
club facilities for the rest of their lives. This amount should not be treated as
subscription income in the year it is paid, but should be spread over the life period
of members.

A life membership account should be opened

Dr. Cash account


Cr. Life membership account

The balances on life membership will be shown in balance sheet as non current
liability.

Life period could be estimated by the organisations based on may be age. In this
way, life membership will be treated the same way non current assets are treated
with depreciation.

If a member outlives life membership contribution, the organisation will decide


whether the members will continue paying or be exempted completely.

If a member dies before the life period, the remaining amount should be
transferred to accumulated fund (capital).

Some organisation may take advantage of life membership fund by investing it to


generate income in form of interest.

In this case the investment will remain fixed over a period of years and will be
shown as non current asset in balance sheet.

Annual interest generated on the investment will be considered as annual


subscription and credited to subscription account.

Example: Life membership

The old timers Bowling Club has introduced a life membership scheme for its
members. It is decided that life membership will be for five years i.e. any amounts
received for life membership will be spread over a period of five (5) years from
year of payment.

At the start of the year ended 31 December 20X3, the amount on life membership
account stood at K7,480. Of this amount K1,850 should be treated as
subscriptions for the year 20X3.

During the year ended 31 December 20X3, some members had paid another
K3,000 for life membership.

Required:
Show how entries will be made in the subscriptions account and the life
membership account.

Dr. Subscription account Cr.

K K
Life membership 2450

Dr. Life membership account Cr.

K K
Subscription 2450 Balance 7480
Balance c/d 8030 Cash 3000
____ _____
10,480 10,480
Balance b/d 8030

Workings: 3,000 ÷ 5
= K600 per annum for new life members
+
1850 per annum for old life members
____
2450 amount deducted from life membership account and
credited to subscriptions account for 20X3.

K2450 will be added together with amounts received from members who pay
on annual basis. The total amount will then be shown in income and
expenditure account for 20X3.

The balance of K8030 in life membership account will be shown as non


current liability in balance sheet.

22.8 DONATIONS AND ENTRANCE FEES

(a) Donations are amounts other well wishers may give an organisation

Donations in cash will be treated as income in the year the donation is made.
Double entry is:

Dr. - Cash account


Cr. - Donation account with cash

If donation is in form non current asset e.g. Van.

Dr. - Van account


Cr. - Accumulated fund

(b) Entrance fees are amounts members may be requested to pay when they
first join the club. This amount is also treated as income in the year it is
collected.
Dr. - Cash account with entrance fees
Cr. - Entrance fees with cash received.

The entrance fees account is at year end transferred to income and


expenditure account.

Dr. - Entrance fees account


Cr. - Income and expenditure account.

22.9 Accounting for the sale of investments and non current assets.

Just like trading organizations, non profit making organizations also sale non
current assets and investments.

Accounting treatment is basically the same where the disposal account is opened
to determine profit or loss arising from the sale.

The difference is on the treatment of profit or loss on sale.

Remember profit could be:

(i) Sales – cost (if asset is maintained at cost) or


(ii) Sales – Net book value (if asset is depreciated)

If profit or loss is made using (i) above, the profit or loss will be directly added or
subtracted – to or from accumulated fund in balance sheet.

If (ii) is used then profit or loss is shown in income and expenditure account.

Full worked example: Income and expenditure

The following is a summary of the receipts and payments of North East Rotary Club
during the year ended 31 December 20X1.

North East Rotary Club


Receipts and payments accounts for the year ended
31 December 20X1

Dr K K Cr.

Cash and bank balance 210 Secretarial expenses 163


Sales of competition tickets 437 Rent 1402
Members subscriptions 1987 Visiting speakers expenses 1275
Donations 177 Donations to charities 35
Refund of rent 500 Prizes for competitions 270
Balance c/d 13 Stationery & printing 179
____ ____
3,324 3,324
Balance b/d 13
The following valuations are also available:

As at 31 December 20X0 20X1


K K
Equipment (original cost K1,420) 975 780
Subscriptions in arrears 65 85
Subscriptions in advance 10 37
Owing to suppliers of competition prizes 58 68
Inventory of competition prizes 38 46

Required:

(a) Calculate the value of the accumulated fund of the club as at 1 January
20X1.
(b) Reconstruct the following accounts for the year ended 31 December 20X1.

(i) the subscription account


(ii) the competition prizes account

(c) Prepare an income and expenditure account for the club for the year ended
31 December 20X1 and a balance sheet as at that date.

EXERCISES

1. Identify three areas of difference between the accounts of a non trading


organization and that of a trading organization.

2. If a “not for profit” organization makes a surplus it will be?

(a) Credited to capital


(b) Credited to accumulated fund
(c) Shared among members
(d) Kept in the bank account

3. A club has 150 members who pay K10 each for membership. The opening
subscription receivable was K70 and 5 members had paid subscriptions in advance
at the year end. How much money was collected from members?

(a) K1,500
(b) K1,740
(c) K1,620
(d) K1,520

4. The assets and liabilities of a social club on 31.12.20X1 were equipment K1,500,
premises K16,000, bar inventory K1,300, bar payables K1,100, wages owing K250,
subscriptions in arrears K500, subscriptions prepaid K350, cash in hand K1,900.
The accumulated fund is:

(a) K21,200
(b) K19,650
(c) K19,500
(d) K200,000

5. The accounting records of Up Hill cricket club are given in the following trial
balance as at 31 December 20X4:
Dr. Cr.
K K
Clubhouse 140,000
Equipment 18,000
Profits from raffles 6,000
Accumulated fund 40,000
Bar inventory 1 January 20X4 9,000
General expenses 31,500
Wages of bar workers 30,000
Subscription received 190,000
Bar purchases 40,000
Caretakers wages 20,400
Bar sales 90,000
Cash in hand 900
Cricket professional’s salary 36,200

326,000 326,000

The following additional information is also available.

(i) The inventory in the bar at 31 December 20X4 was valued at K5,600
(ii) Depreciation on equipment should be at 131/3%.
(iii) All sales and purchases for the bar were on cash basis.
(iv) As at 31 December 20X4 some members had paid subscriptions in advance
amounting to K1,800 and some members were owing K700.

Required:

Prepare income and expenditure account for the year ended 31 December 20X4
and a balance sheet as at that date.

INCOMPLETE RECORDS

INTRODUCTION
Sole traders do not often keep an elaborate set of books of accounts. The books they
keep comprise mainly a record of receipts and payments and file of unpaid invoices in
the correspondence file.

Even where an elaborate set of books is kept unexpected disasters such as fires may
occur. As a consequence the available books may contain insufficient information for the
preparation of the Income Statement and balance sheet. The owner of the business will
ask for these statements at the end of the year.

The above sample situations pose a challenge on the accountant to prepare the financial
statements from whatever records that are available.

We will use the following question to illustrate the stages of compiling financial
statements from a set of limited records.

SINGLE ENTRY BOOKEEPING

Single entry is a generic term used to refer to a business situation in which only a limited
number of records are kept. Principally there is always a record of receipts and payments
and some documentary evidence of other transactions. Accounts can be compiled from
the information available by completing double entry for all the transactions that took
place. Day books may not have been prepared because the administration of the
business does not yet have a defined complete accounting system as such.

ILLUSTRATION FOR INCOMPLETE RECORDS

Joel Mutale is a sole trader and provides you with the following summarized data . He
would like you to prepare appropriate statements to show
1. Capital on 1 July 2004
2. Profit for the year ended 30 July 2005
3. A list of assets and liabilities as at 30 June 2005

RECEIPTS AND PAYMENTS


K 000 K 000
Cash receipts
Commision received 3 700
Trade Receivable 12 500
Cash sales 4 200
20 400
Cash Payments
Electricity 1 580
Rent and Rates 3 640
Drawings 1 200
Cash banked 6 000
(12 420)
Excess of receipts over payments 7 980
Add: Opening Balance 3 000
Closing Balance 10 980
Summary of transactions through the bank
K 000 K 000
RECEIPTS

Cash banked 6 000


Trade Receivables 42 870
48 870
PAYMENTS
Equipment 5 520
Insurance 909
Trade Payable 34 000
Loan Interest 700
Wages & Salaries 8 300
Stationery 2 700
(52 129)
Excess of payments over receipts (3 259)
Add: Opening Balance (1 300)
Closing Balance 4 559

The following additional notes were extracted from Joel’s correspondence box files:

As at As at
1 July 2004 30 June 2005
K 000 K 000
Equipment 8 200 12 500
Inventory 3 200 4 500
Bank loan 10 000 10 000
Rates due 420 -
Rent prepaid - 380
Electricity owing 300 320
Trade receivables 6 300 8 400
Trade payables 3 800 4 600

As you settle down to do work, Joel tell you that he pays loan interest at 12 % and there
is an amount that is not yet paid. He further say that during the year he received cash
discounts of K 800 000, issued credit notes for K 450 000 and cancelled irrecoverable
debts of K 325 000

SOLUTION

The following steps will help you to be methodical in your approach:


Steps:
1. Calculate the amount of capital by preparing an opening journal, listing assets and
liabilities separately. The liabilities are credit balances and so they are deducted
from the total of assets that are debit balances.
2. Draw up the ledger accounts in T form and put the opening balances in their right
places: on the debit side of an asset account and on the credit side of a liability
account.
3. Leave space for current year entries (3 – 5 lines) and put in the closing balances:
above total lines on the debit side and below total lines on the credit side for
liability accounts, and on the credit side above total lines and on the debit side
below total lines for asset accounts.
4. The cashbook contains one entry of the double entry. Complete the second entry in
the ledger accounts by posting to the credit side if the entry is on the debit side of
the cash book account, or to the debit side if the entry is on the credit side of the
cash book account.
5. Care must be taken to open accounts for additional transfers of funds and
completing double entry for them. For example, amounts written off as bad are
credited to Trade Receivables account and debited to Bad debt account. Amounts
returned by customers are credited to Trade Receivables account and debited to
Sales returns account. Amounts allowed receipts from customers are debited to
Discount allowed account and credited to Trade Receivables account.
6. The balancing figure on each account represents the amount to be transferred to
the Income Statement, whereas the closing balance is the amount to report in the
Balance sheet.

The ledger accounts follow then the Income Statement and Balance Sheet finally. It is
always better to draw up nominal accounts on separate pages from the ones on which
real and control accounts are. Doing so will facilitate thoroughness in ensuring that no
transfer to the Income Statement is missed, and that work is properly organized.

TRADE RECEIVABLES

K 000 K 000
Balance b/d 6 300 Bank 42 870
Sales 59 045 Sales Returns 450
Cash 12 500
Discount All 800
Bad Debts 325
Balance c/d 8 400
65 345 65 345
Balance b/d 8 400

TRADE PAYABLES

K 000 K 000
Balance b/d 3 800
Purchases 34 800
Bank 34 000
Balance c/d 4 600
38 600 38 600
Balance b/d 4 600

EQUIPMENT

K 000 K 000
Balance b/d 8 200 P/L -Deprec 1 220
Bank 5 520
Balance c/d 12 500
13 720 13 720
Balance b/d 12 500

LOAN

K 000 K 000
Balance b/d 10 000
Balance c/d 10 000
10 000 10 000
Balance b/d 10 000

CAPITAL

K 000 K 000
Balance b/d 4 880
Balance c/d 4 880
4 880 4 880
Balance b/d 4 880

INVENTORY

K 000 K 000
Balance b/d 3 200
Trading c/d 3 200
3 200 3 200

PURCHASES

K 000 K 000
Trade Payables 34 800
Trading c/d 34 800
38 400 38 400
SALES RETURNS

K 000 K 000
Trade Receivable 450
Trading c/d 450
450 450

SALES

K 000 K 000
Cash 4 200
Trade Receivables 59 045
Trading c/d 63 245
63 245 63 245

BAD DEBTS

K 000 K 000
Balance b/d 325
P/L c/d 325
325 325

DISCOUNT ALLOWED

K 000 K 000
Trade Receivables 800
P/L c/d 800
800 800

DEPRECIATION

K 000 K 000
Equipment 1 220
P/L c/d 1 220
1 220 1 220

STATIONERY

K 000 K 000
Bank 2 700
P/L c/d 2 700
2 700 2 700
WAGES & SALARIES

K 000 K 000
Bank 8 300
P/L c/d 8 300
8 300 8 300

LOAN INTEREST

K 000 K 000
Bank 700 P/L c/d 1 200
Balance c/d 500
700 700
Balance b/d 500

INSURANCE

K 000 K 000
Bank 909
P/L c/d 909
909 909

RENT & RATES

K 000 K 000
Balance b/d 420
Bank 3 640 P/L c/d 2 840
Balance c/d 380
3 640 3 640
Balance b/d 380

ELECTRICITY

K 000 K 000
Balance b/d 300
Bank 1 580 P/L c/d 1 600
Balance c/d 320
1 900 1 900
Balance b/d 320

DRAWINGS

K 000 K 000
Bank 1 200
Capital c/d 1 200
1 200 1 200

COMMISSION

K 000 K 000
Bank 3 700
P/L c/d 3 700
3 700 3 700

The alternative to calculating cost of sales on the face of the Income Statement is writing
the following account:

COST OF SALES

K 000 K 000
Inventory b/d 3 200
Purchases 34 800 Trading (I/S) 33 500
Inventory c/d 4 500
38 000 38 000
Inventory b/d 4 500
COMMENTS

The full ledger accounts have been written here to illustrate how they would be drawn up
in practice. A student who has understood the principles of double entry would list the
amounts straight on the Income Statement, depending on whether the amount is
earned/incurred or not. For example, the amounts to charge as expenses in respect of
Electricity and Rent & Rates are shown below:

ELECTRICITY
Amount paid 1 580
Add: Amount owing at end 320 Incurred but not yet paid for
1 900
Less: Amounts owing at start 300 settled now but incurred last year
Profit & Loss charge 1 600 Incurred for this year only

RENT & RATES


Cash paid 3 640
Less: Amount owing at start 420 settled now but incurred last year
3 220
Less: Amounts prepaid at end 380 Not incurred but paid for
Profit & Loss charge 2 840 Incurred for this year only

The rationale flows because referring to the accounts, amounts on the same side are
added, whereas amounts on the opposite sides of an account are netted. This logic can
be applied to any account without exception. You only need to understand double entry
and the format of ledger accounts.
JOEL MUTALE
INCOME STATEMENT for the year ended 30 June 2005

K000 K000
Sales (less Sales Returns) 62 795
Less: Cost of Sales 33 500
Gross Profit 29 295

Add: Income
Commission received 3 700
32 995
Less: Expenses
Bad Debts 325
Discount Allowed 800
Depreciation 1 220
Electricity 1 600
Rent & Rates 2 840
Insurance 909
Loan Interest 1 200
Wages & Salaries 8 300
Stationery 2 700
19 894
Net Profit 13 101

Joel Mutale
BALANCE SHEET as at 30 June 2005

Km Km
Non current Assets:
Equipment 12 500
Current Assets:
Inventory 4 500
Trade receivables 8 400
Rent & Rates 380
Cash at bank & in hand 10 980
24 260
Total assets 36 760

Capital
Balance at start 4 880
Add: Net Profit 13 101

Less: Drawings 1 200


16 781

Non current Liabilities:


Loan 10 000

Current Liabilities:
Trade Payables 4 600
Loan Interest 500
Electricity 320
Bank Overdraft 4 559
9 979
36 760

Note also that depreciation has been deducted directly from Equipment account because
the closing balance given for this account imply that non current assets are kept at their
net book value (not at cost, in which case there would be a separate account for
Accumulated depreciation).

INCOMPLETE RECORDS

An incomplete records situation presents a greater challenge than merely applying


double entry to transactions. The owner of the business may have not cared to keep any
records and will rely on his memory and a few source documents to provide figures for
preparation of financial statements. Sometimes the situation may be caused by an
unexpected event such as fire or a burglary.

To prepare financial statements from the limited information available you will have to
derive most figures either as balancing figures or as complementary figure after applying
some ratios.

EXERCISE

Mpomwa has been trading for the last five years. He has been using the front half of the
house he has rented as a shop, with the consent of the landlord. Mpomwa maintains no
formal accounting system for the purpose of recording business transactions. He,
however, needs to calculate the profit earned during the year 2006 for tax purposes.

The following is a summary of Mpomwa’s business bank account:

RECEIPTS: K000
Cash from customers 48 120
Sales of private motor car 650
Total 48 770

PAYMENTS:
Cash paid to suppliers 32 890
Rent of entire premises 2 400
Wages of part-time staff 760
New counter and shelving 800
General expenses 3 650
Drawings 5 870
Total 46 370

The following additional information is obtained:


1. The landlord considers accommodation to be divided equally between private
and business use.
2. The fixtures and fittings in the shop were valued at K2 500 000 at the beginning
of the 2006. It is intended to depreciate fixed assets at 10% on the year end
balance.
3. It was discovered that not all the cash received was banked. Wages for part-
time staff and general expenses amounting to K350 000 and K110 000
respectively were paid direct from the till.
4. Inventory was valued at K2 560 000 at 31 December 2006 and estimated at K1
950 000 at the beginning of the year.
5. From files of invoices it was discovered that K960 000 was owed to suppliers at
the beginning of the year and $1 270 000 at the end of the year.
6. Cash at bank on 1 January amounted to K620 000.
7. There are just a few families to which Mpomwa allows credit. The owed him
K170 000 on 1 January 2006 and K 210 000 at 21 December 2006.
8. Mpomwa took goods from the shop costing K320 000 for personal use during
the year.

REQUIRED:

(a) A statement of affairs for the business at 1 January 2006


(b) The Income Statement for the year ended 31 December 2006
(c) The Balance Sheet as at 31 December 2006

CASHFLOW STATEMENTS
THE CASH FLOW STATEMENT

The cashflow statement provides information about the sources of cash and the uses to
which cash was put for a specified period. Some writers refer to these as sources and
applications of cash. Admittedly the information on cash can be obtained from the cash
and bank accounts in the Cashbook. In practice the cash transactions are so numerous
that it becomes tedious to obtain cashflow information from the Cashbook.
Consequently, the entries for cashflows are obtained from individual ledger accounts
where they are already summarised.

Cashflow statements also serve the following purposes:

1. To explain the difference between the reported profit or loss in the Income
Statement and the cash and bank balances reported in the balance sheet. The
reported profit is calculated under the accruals basis and so includes non cash
items.
2. To communicate the solvency of the company: whether the entity has sufficient
cash resources to support continuity of business. Solvency is much more critical
than mere liquidity. Liquidity problems can be solved by borrowing whereas an
insolvent company cannot borrow funds from anywhere, having exhausted all
possible means.
3. To serve as a source of information for making cash flow forecasts. Management
can make projections of future cash receipts and payments, having regard to
proper timing of cash.
4. The following are the key definitions:

Cash: Amounts of money received or paid in the form of notes or cheques in each
transaction.

Cashfow: The volume of cash that comes into and goes out of the business for a
given period of time.

Cash equivalents: These are financial instruments (bank drafts, loan notes, etc)
that can be used to pay for goods or settle liabilities.

Operating activities: These are business transactions which include trading


activities (buying and selling) and administrative activities that lead to either
receipt or payment of cash.

Investing activities: These are transactions that result in acquisition or disposal


of non current assets and investments.

Financing activities: These are transactions by means of which the business


raises funds of a capital nature. Examples include loans, finance leases, and issues
of shares.

FORMATS OF CASHFLOW STATEMENTS

Cash flows are classified under three major headings in the cashflow statements:
operating activities, investing activities and financing activities. The format below outline
the contents of a cash flow statement as required by IAS 7.

Under the direct method cashflow figures are obtained from the ledger accounts for
trade receivables, trade payables and expenses. Depending on the information provided
there might be need to adjust the cashflow figure with amounts for non cash items such
as depreciation and increases/decreases in allowances for bad debts.

ABC Ltd
CASHFLOW STATEMENT (DIRECT METHOD)
for the year ended 31 December 2005
K000 K 000
Cashflow from Operating Activities:

Receipts from customers X


Payments to suppliers X
Payments for expenses X
X
Adjustments for Non-cash items:
Depreciation X
Loss on sale of non current assets X
Decrease in provisions for bad debts X
X
Net cashflow from Operating profit X

Interest paid X
Income tax X
Dividends paid X
Net cash from operating activities X

Cashflow from Investing Activities:


Purchase of non current assets X
Disposal of non current assets X
Interest received X
Dividend received X
Short term investments X
Net cash used in investing activities X
Cashflow before financing X

Cashflow from Financing Activities:


Issue of Share Capital X
Share Premium X
Issue of debentures (or Loan stock) X
Finance Leases X
Net cash used in financing X
Increase/decrease in cash and cash equivalents X

There are two methods of preparing cashflow statements: The direct method and the
indirect method. The difference between the two methods lies in the way cashflow from
operating activities is calculated.

ABC Ltd
CASHFLOW STATEMENT (INDIRECT METHOD)
for the year ended 31 December 2005
K000 K 000
Cashflow from Operating Activities:
Profit before tax X
Adjustments for Non-cash items:
Depreciation X
Loss on sale of non current assets X
Decrease in provisions for bad debts X
X
Changes in working capital:
Decrease in inventory X
Increase in debtors X
Increase in creditors X
X
Net cashflow from operating profit X
Interest paid X
Income tax paid X
Dividends paid X
Net cash from operating activities X

Cashflow from Investing Activities:


Purchase of non current assets X
Disposal of non current assets X
Short term investments X Interest
received X
Dividend received X
Net cash used in investing activities X
Cashflow before financing X

Cashflow from Financing Activities:


Issue of Share Capital X
Share Premium X
Issue of debentures (or Loan stock) X
Finance Leases X
Net cash used in financing X

Net increase/decrease in cash and cash equivalents X


Cash and cash equivalents b/f X
Cash and cash equivalents c/f X

Under the indirect method operating activities is adjusted from the accruals figure to a
pure cashflow amount with non-cash items and movements in working capital. The rest
of the cashflow statement is prepared as is done under the direct method. You should be
able to obtain cashflow figures from the appropriate accounts by applying knowledge
acquired in previous chapters. The cashflow figure is the entry that goes to the account
from either the cash account of bank account.

We now use a question to illustrate how to prepare the cash flow statement.

ILLUSTRATION

The balance sheets of Prenodia Plc as at 30 June 2004 and 2005 and the summary
income Statement for the year ended 30 June 2005 were as follows:

Balance sheet as at 30 June

2004 2005
Km Km Km Km
Non current Assets:
Premises 130 130
Less: Accumulated Depreciation 30 32
100 98
Plant & Machinery 70 80
Less: Accumulated Depreciation 17 23
53 57

Current Assets:
Inventory 25 24
Trade receivables 16 26
Short term investments - 12
Cash at bank & in hand - 7
41 69
Total assets 194 224

Share Capital 100 100


Profits & loss reserve 36 40
136 140

Non current Liabilities:


10% Debentures 20 40

Current Liabilities:
Trade Payables 19 22
Income Tax 7 8
Proposed dividend 12 14
38 44
194 224

Prenodia
Income Statement for the year ended 30 June 2005

Km Km
Sales 173
Less: Cost of Sales 96
Gross Profit 77
Less: Expenses
Sundry expenses 24
Interest payable 2
Loss on sale of non current assets 1
Depreciation –Premises 2
Depreciation –Plant 16
45
Operating profit 32
Interest receivable 2
Profit before tax 34
Income Tax (16)
Profit after tax 18
Proposed dividend (14)
Retained profit for the year 4

ADDITIONAL INFORMATION

During the year a machine costing K15 was sold for K 4m. Depreciation on the machine
had accumulated to K10m.
REQUIRED

Prepare a cashflow statement for Prenodia Plc for the year ended 30 June 2005

SOLUTION

The following part of the cashflow statement can be done as a working in the notes to
the statement or it can be included on the main Cashflow Statement.

Direct method
Cash flow from Operating Activities:
Km Km
Receipts from customers 163
Payments to suppliers (92)
Payments for expenses (45)
26
Adjustments for Non-cash items:
Depreciation 18
Loss on sale of non current assets 1
Interest payable (Has its own entry ) 2
21
Net cash flow from Operating profit 47

Indirect method Km Km
Cash flow from Operating Activities:
Profit before tax 34
Interest payable (Has its own entry on the statement) 2
Interest receivable (Has its own entry on the statement) (2)
Adjustments for Non-cash items:
Depreciation (2 + 16) 18
Loss on sale of non current assets 1
Decrease in provisions for bad debts -
19
Movements in working capital:
Decrease in inventory 1
Increase in trade receivables (10)
Increase in trade payables 3
(6)
Net cash flow from operating profit 47
Net cash flow from operating profit has been calculated in different ways under the two
methods. Under the direct method the figure of expenses was obtained straight from the
Income Statement and so it is a figure after deducting depreciation and loss on disposal.
Consequently it was necessary to adjust for these non-cash items. Otherwise they would
not have been added back to net profit.

Under the indirect method interest was adjusted for because it is dealt with separately
on the face of the Cash flow Statement. This reversal was not necessary for interest
receivable under the direct method because it was not part of the expenses figure
mentioned above.

The rest of the cashflow statement is completed in the same way under both methods as
follows:

CASHFLOW STATEMENT (INDIRECT METHOD)


for the year ended 31 December 2005
Km Km

Cash flow from Operating Activities:


Profit after tax 34
Interest payable 2
Interest receivable (2)
Adjustments for Non-cash items:
Depreciation (2 + 16) 18
Loss on sale of non current assets 1
Decrease in provisions for bad debts -
19
Movements in working capital:
Decrease in inventory 1
Increase in trade receivables (10)
Increase in trade payables 3
(6)
Net cash flow from operating profit 47
Interest received 2
Interest paid (2)
Income tax paid (15)
Dividends paid (12)
Net cash from operating activities 20

Cashflow from Investing Activities:


Purchase of machinery (25)
Disposal of machinery 4
Short term investments (12) Net cash
used in investing activities (33)
Cashflow before financing (13)

Cashflow from Financing Activities:


Issue of Share Capital -
Share Premium -
Issue of debentures (or Loan stock) 20
Net cash used in financing 20
Increase in cash and cash equivalents 7

The following are the steps to follow when obtaining cash flow figures from ledger
accounts:

1. Write the account and, using the information in the balance sheet as at the end of
the preceding year, put the opening balance on the side it would appear
depending on whether it is an asset or a liability.
2. Using information from the balance sheet as at the end of the current year, insert
the closing balances on the account on the side they would be above total lines
and below total lines depending on whether they are assets or liabilities.
3. In between the two balances (enough space should have been left for this
depending on the expected number of entries) project ‘back wards’ the figure from
the income statement on the side it would be when the entry for the transfer of
funds to the trading, profit and loss was made.
4. Complete the account, slotting in the missing figure on the side with a smaller
total. This figure is the amount of cash flow, the entry from either the bank account
or cash account.

The accounts are now shown below with the cashflow figure highlighted in bolt type.

TRADE RECEIVABLES

Balance B/d 16 Bank 163


Sales 173 Balance c/d 26
189 189
Balance b/d 26

INVENTORY (Cost of Sales)

Balance B/d 25 Trading (IS) 96


Purchases 95 Balance c/d 24
120 120
Balance b/d 24

PURCHASES

Inventory 95
Trade Payables 95 Balance c/d 0
95 95

TRADE PAYABLES
Balance B/d 19
Bank 92 Purchases 95
Balance c/d 22
114 114
Balance b/d 22

DIVIDEND

Balance B/d 12
Bank 12 IS 14
Balance c/d 14
26 26
Balance b/d 14

TAXATION

Balance B/d 7
Bank 15 Income statement 16
Balance c/d 8
23 23
Balance b/d 8

PLANT & MACHINERY

Balance B/d 70 Disposal 15


Bank 25 Balance c/d 80
95 95
Balance b/d 80

ACCUMULATED DEPRECIATION

Disposal 10 Balance b/d 17


Balance B/d 23 IS- 16
33 33
Balance b/d 23

P & M DISPOSAL

Plant & Machinery 15 Accumul Depreciation 10


Bank 4
0 IS-Profit & Loss 1
15 15
OTHER OBSERVATIONS

The cash flow from debentures is simply the difference between the closing balance and
the opening balance. There being an increase of K20m then this was a credit entry in the
account implying that the debit was in the bank account. The debit in the bank account
represents a cash inflow.

Similarly, there was no balance at start of the period on the Short-term investments. The
account shows a closing balance of K12m representing new investment. The balance is a
debit on the account implying that the credit was in the bank account. Therefore there
was an outflow in K12m.

CHAPTER SUMMARY

You should now have learnt that


 Preparing a cashflow statement is important because the users of financial
statements need to know where cash resources came from and what uses they
were put to in the past year. This information would enable them to make
reasonable cashflow forecasts as well as other economic decisions.
 The cashflow statement should be presented according to the format
recommended in the accounting standard (IAS7)

EXERCISES

QUESTION ONE
The balance sheet given below together with comparative figures are a for Tokozile Ltd, a
private company that has been operating for the last three years.

TOKOZILE LTD
BALANCE SHEET AS AT 30 JUNE
2006 2005
K000 K000 K000 K000
Non current assets:
Property, plant & equip 2 800 2 100
Accumulated depreciation (650) (490)
2 150 1 610

Current assets:
Inventory 1 100 850
Trade receivables 540 470
Bank 120 -
1 760 1 320
Total assets 3 910 2 930
Equity and liabilities:
Ordinary share capita l2 200 1 600 Share
premium 260 -
Retained earnings 400 865
2 860 2 465
Non current liabilities:
Loan notes 340 140

Current liabilities:
Trade payables 430 110
Bank overdraft - 45
Taxation 280 170
710 325
3 910 2 930

Additional information:

a) During the year the company sold a piece of equipment with a net book value of
K 135,000 at a profit of K75,000.
b) Depreciation charged for the year ended 30 June 2006 was K220,000.
c) Interest paid during the year ended 30 June 2006 was K37,000.
d) Income tax paid during the year amounted to K 230,000.
e) The company paid no dividend in the year under review.

REQUIRED:

(a) Calculate the operating profit of Tokozile Ltd for the year ended 30 June 2006

(b) Prepare a cashflow statement for Tokozile Ltd for the year ended 30 June 2006
in accordance with IAS 7 (revised).
QUESTION TWO

KONKOLA
INCOME STATEMENT for the year ended 31 March 2007
K000 K000
Revenue 2,150
Cost of sales (1,250)
Gross profit 900
Distribution cost 98
Administration expenses 122
(220)
Operating profit 680
Profit on disposal of non current assets 12
Dividend received 14
Interest paid (36)
(10)
Profit before tax 670
Taxation (132)
Profit after tax 538
STATEMENT OF CHANGES IN EQUITY
SHARE SHARE RETAINED
CAPITAL PREMIUM PROFIT
K000 K000 K000
Balances at start (31/03/06) 1,100 260 80
Issues of shares 300 60
Profit for year 538
Dividend (98)
Balance at end 31 March 2007 1,400 320 520

KONKOLA
BALANCE SHEET AS AT 31 JUNE
2006 2007
K000 K000 K000 K000
Non current assets:
Furniture & Fittings 750 930
Accumulated depreciation (210) (265)
540 665

Motor Vehicles at cost 780 885


Accumulated depreciation (305) (350)
475 535
Investments at cost 90 170
1,105 1,370
Current assets:
Inventory 615 456
Trade receivables 574 792
Bank (14) 452
1 175 1,700
Total assets 2,280 3,070

Equity and liabilities:


Ordinary share capital 1,100 1 400 Share
premium 260 320
Retained earnings 80 520
1,440 2,240
Non current liabilities:
Loan notes 160 60
Current liabilities:
Trade payables 540 565
Proposed dividend 35 80
Taxation 105 125
680 770
2,280 3,070

Additional information for the year to 31 March 2007:

a) Vehicles which had cost K145 000 were sold during the year when their net
book value was K 55,000.
b) There were no accruals or prepaid expenses at the end of the year.

REQUIRED:

a. Prepare a cashflow statement for Konkola for the year ended 31 March
2007 using the DIRECT method. Show any additional notes and
reconciliation required.
b. Explain briefly the usefulness of cashflow statements to external users

SOLUTION TO EXERCISES

SOLUTION ONE

CASHFLOW STATEMENT (INDIRECT METHOD)


for the year ended 30 June 2006
K000 K 000
Cash flow from Operating Activities:
Loss after tax (88)
Adjustments for Non-cash items:
Depreciation 220
Loss on sale of non current assets (75)
Decrease in provisions for bad debts -
145
Movements in working capital:
Increase in inventory (250)
Increase in trade receivables (70)
Increase in trade payables 320
(00)
Net cash flow from operating profit 57
Interest paid (37)
Income tax paid (230)
Net cash from operating activities (210)

Cash flow from Investing Activities:


Purchase of machinery (895)
Disposal of machinery 210
Interest received (00)
Net cash used in investing activities (685)
Cash flow before financing (895)

Cash flow from Financing Activities:


Issue of Share Capital 600
Share Premium 260
Loan notes 200
Net cash used in financing 1060
Increase in cash and cash equivalents 165

Proof: K000 K000


Balance of cash /bank at start (overdraft) (45)
Increase in cash (from cashflow statement) 165
Balance of cash/bank at end 30 June 2006 120

Workings:
Calculation of operating profit:
Retained profit at end –30 June 2006 400
Retained profit at end –30 June 2005 865
Loss for the year 2006 (465)
Add: Dividend -
Taxation 340
Interest charge 37
Operating loss (88)

Relevant Ledger accounts:

PROPERTY, PLANT & EQUIPMENT

Balance B/d 210 Disposal 195


Bank 895 Balance c/d 2800
2995 2995
Balance b/d 2800

ACCUMULATED DEPRECIATION

Disposal 60 Balance b/d 490


Balance B/d 650 IS-Depreciation 220
710 710
Balance b/d 650
P P & EQUIP DISPOSAL

Property, Plant, etc 195 Accumul. Depreciation 60


Bank 210
IS-Profit & Loss 75 000
270 270

TAXATION

Balance B/d 170


Bank 230 Income Statement 340
Balance c/d 280 000
510 510
Balance b/d 280

Note: Cost of plant sold is NBV + Depreciation, and the amount of tax charged
to the income statement of a balancing figure on the Income tax account.

LUTION TWO

Direct method

Cash flow from Operating Activities:


K000 K000
Receipts from customers 1,932
Payments to suppliers (1066)
Payments for expenses (220)
646
Adjustments for Non-cash items:
Depreciation -Furniture 55
Depreciation –Motor Vehicles 135
190
Net cash flow from Operating profit 836

TRADE RECEIVABLES

INVENTORY (Cost of Sales)


PURCHASES

TRADE PAYABLES

DIVIDEND

TAXATION

MOTOR VEHICLE

ACCUMULATED DEPRECIATION -MV

P & M DISPOSAL -MV

FURNITURE & FITTINGS

ACCUMULATED DEPRECIATION -FF


KONKOLA
CASHFLOW STATEMENT For the year ended 31 March 2007

Cashflow from Operating Activities:


Net cash flow from operating profit(W1) 836
Interest paid (36)
Income tax paid (112)
Dividends paid (53)
Net cash from operating activities 635

Cashflow from Investing Activities:


Purchase of furniture (180)
Purchase of motor vehicle (250)
Disposal of motor vehicle 67
Purchase investments (80) Net
cash used in investing activities (429)
Cashflow before financing 206

Cashflow from Financing Activities:


Issue of Share Capital 300
Share Premium 60
Loan notes (100)
Net cash from financing 260
Increase in cash and cash equivalents 466

Proof: K000 K000


Balance of cash /bank at start (overdraft) (14)
Increase in cash (from cashflow statement) 466
Balance of cash/bank at end 31 March 2007 452

COMPANY ACCOUNTS

INTRODUCTION

A company can be defined as a business incorporated under company law by a group of


members known as shareholders. In this chapter we look at the preparation of financial
statements for internal use for Limited Companies. Guidance on the structure and
content of the financial statements is provided for in IAS 1: Preparation of Financial
Statements.

26.1 Company finance


Generally, the finances of a company are raised from two main sources: the
shareholders (through the share capital) and outside lenders of finance
(debentures
holders).

26.2 Classes of Share Capital


The ownership of a company is through shares. Share capital represents part of
the
capital invested in the company by its shareholders but may also represent past
reserves of the company, which have been capitalised by an issue of the shares.

A company may issue different classes of shares, the most common are being the
following:

a) Ordinary shares
These are the normal shares issued by the company. The normal rights of
ordinary
shareholders are to vote at company meetings and to receive dividends from the
remainder of profits.

b) Preference shares
These are shares carrying a fixed rate of dividend, the shareholders of which
have a
prior claim to any company profits for distribution. Preference shares do not
carry
a voting right. Preference shares could either be cumulative or non-cumulative.

26.3 Debentures
This is a written acknowledgement of a loan to a company, given under the
company's seal, which carries a fixed rate of interest. The conditions and
regulations
of the debenture are set out in a debenture trust deed.

Debentures are not part of the company's share capital - they are third party
liabilities.
Debenture interest is a charge against profit and must be paid whether or not a
company makes profit.

26.4 Issue of Shares


A company raises capital by issue of shares. The process of issuing shares is the
same
whether it is a newly formed company issuing shares for the first time or an
established
company asking for more capital to extend its operations.

Each share issued has a stated nominal value (also called a par value), for example
20 000 shares of K1 each, the K1 per share is the nominal value. Shares could be
issued at par value or at a premium. The double entry for recording the issue of
shares is as follows:

a) Shares issued at nominal value

Dr - Cash book
Cr - Share capital account
For example, suppose 100 000 ordinary shares of K1 each are issued at nominal
value. The ledger accounts recording this issue will be as shown below:

Bank account
___________________________________________________________________
K'000 K'000
Ordinary share capital 100

Ordinary share capital account


___________________________________________________________________
K'000 K'000
Bank 100

b) Shares issued at a premium

Dr - Cash book
Cr - Share capital account, with nominal value
Cr - Share premium account, with excess over the nominal value

For example 100 000 ordinary shares of K1 each are issued at a price of K1.20
each.
The ledger accounts to record the issue will be:

Bank account
___________________________________________________________________
K'000 K'000
Ordinary share capital 120

Ordinary share capital account


___________________________________________________________________
K'000 K'000
Bank 100

Share premium account


___________________________________________________________________
K'000 K'000
Bank 20
26.4.1 Bonus issue
A bonus issue also called a Script or Capitalisation issue represents the issue of
shares to the existing shareholders in proportion to their existing holding. No cash
or other
consideration is passed from shareholders to the company. Any reserve may be
used to
finance the bonus issue.

The double entry for a bonus issue is:

Dr - Reserves
Cr - Share capital, with the amount of bonus issue

26.4.2 Rights issue


A rights issue represents the offer of shares to existing shareholders in proportion
to
their existing holdings at a stated price. Unlike the bonus issue, the shareholders
do not
have to take up their offer and have the alternative of selling their rights on the
stock
market.

The double entry for recording a rights issue is:

Dr - Cash book
Cr - Share capital, with nominal value
Cr - Share premium, with the premium (if any)

26.5 Share Capital Structure


The share capital structure is as follows:

i) Authorised share capital: - is the maximum share capital that a company is


allowed to issue. It is also known as the Nominal capital.

ii) Issued share capital: - is the actual share capital issued to shareholders at any
point in time. It is the issued share capital that appears on the company's
balance sheet.

iii) Called up share capital: - is part of the nominal value payable on each share
that has been called for. However most capital is issued on a fully paid up basis.

iv) Paid-up share capital: - is that part of the nominal value that is paid at current
date.

v) Calls in arrears: - is the amount requested for (called for) but not yet received.

vi) Calls in advance: - is the amount received prior to payment being requested.
ACTIVITY 1

Hightech Ltd was formed with the legal right to be able issue 100 000 shares of K100
each. The company has actually issued 80 000 shares. None of these shares have
been fully paid up. So far the company has made calls of K60 per share. All the calls
have been paid by shareholders except for K200 000 unpaid by one shareholder.

Calculate the following:

a) Authorised share capital


b) Issued share capital
c) Called up share capital
d) Paid up share capital
e) Calls in arrears

Financial statements for companies


The Income Statement and the Balance Sheet for limited companies are drawn in a
similar manner as to that of a sole trader and the partnership. The main
differences
in the financial statements of a company are:

i) The income statement


The income statement has an extra section called an Appropriation Account that
shows how the profits are distributed or used by a company. The following items
are
found in this section:

a) Income tax: this is a tax levied as a percentage of the taxable profits.


Income tax is not an expense but an appropriation of profits by the government.
It is deducted separately immediately after net profit. Income tax is an estimate
of the tax liability and is normally paid some months after the end of the
accounting period. It is therefore shown as a current liability in the balance
sheet before it is paid.

b) Dividends: A dividend is a return of part of the profits made by a company


to the
shareholders. Dividends can be stated as a percentage of the nominal value of
the
share or alternatively as an amount per share. For example: K100 000
dividends on
1 000 shares of K1 000 per share can be expressed as a dividend of 10% per
share
or K100 per share.
The directors of the company as part of their responsibility can declare an
interim
dividend during the accounting period on the account of the total dividend of
the
year. The balance after an interim dividend is paid will be declared at the
general
meeting upon recommendation from the directors as a final dividend.

The double entry bookkeeping for both the interim dividend and final dividend is
as
follows:

For the interim dividend


Dr - Dividend account
Cr - Cash book

For the final dividend


Dr - Profit and loss account
Cr - Proposed dividends account

The total of the interim dividend and the final dividend appear in the income
statement but it is only the final proposed dividend that will appear in the
balance
sheet as a liability.

c) Transfers to reserves: A reserve is a profit set aside for a particular


purpose. For
example a fixed asset replacement reserve used to set aside profits for replacing
fixed
assets during a period of rising prices.

There are two types of reserves namely:

a) Capital reserve
b) Revenue reserve

Capital reserves (also known as statutory reserves) are established by law.


They include share premium, Capital Redemption Reserve and Revaluation
Reserve. Capital reserves can not be distributed to shareholders as dividends.
The share premium account, which arises on issue of shares, as shown under
issue of shares above can be used for the following purposes:

- financing the issue of fully paid bonus shares


- writing off preliminary expenses on the formation of a company
- writing off expenses, commission or discount on share or debenture issue
- providing the premium on the redemption of debentures and on
redeemable of shares

Revenue reserves arise when a company makes profits and does not pay out
all the profits to the shareholders. There is no statutory requirement for a
company to have any amount in its revenue reserve. Revenue reserves can be
used for any purpose by the company. However, where profits are transferred to
a named reserve, the directors are indicating that these amounts are not
available to support a dividend payment (although there is nothing in law to
prevent their distribution). Revenue reserves include, fixed assets replacement
reserve, general reserve, profit and loss account (reserve) etc.

ii) The balance sheet


The main difference in the balance sheet of a limited company as compared to that
of sole traders and partnerships lies in the capital section. The capital section of a
company is made up of shareholders' funds, which comprise, share capital and
reserves.

Example:
You are provided with the following Trial Balance of Hightech Ltd at 31st December
2006:
Dr Cr
K'000 K'000
Ordinary share capital (K1 000 shares) 400 000
10% preference share capital (K1 000 shares) 120 000
Freehold Premises at cost 920 000
Provision for depreciation - buildings 400 000
Plant and machinery (cost K300 million) 180 000
Sales 364 000
Purchases 196 000
Carriage inwards 4 000
Receivables and Payables 64 000 8 000
Cash at bank 60 000
Inventory at 1st January 2006 40 000
Discounts 1 600 800
Carriage outwards 3 200
10% debentures 2010 200 000
Debenture interest paid 20 000
Administrative expenses 16 000
Staff salaries (excluding directors) 16 000
Preference dividend paid 4 000
Profit and loss account b/d 32 000
1 524 800 1 524 800

Adjustments are required for:


1. Inventory at 31st December 2004, at cost K60 000 000.
2. Directors' salaries not yet paid K20 000 000.
3. Income tax for the year K8 600 000.
4. Proposed ordinary dividend K10 per share.
5. Depreciation on buildings for the year K18 400 000 and plant and machinery is to be
depreciated at 10% on cost.
6. Accrued audit fee K4 000 000.
7. Creation of a plant replacement reserve of K4 000 000.

You are required to prepare the Income Statement for the year ended 31st December
2006 and a Balance Sheet as at that date.
EXERCISES

QUESTION ONE
You are presented with the following summarised Trial Balance of MK Ltd in respect of
the year ended 31st March 2007:
Dr Cr
K'000 K'000
Ordinary share capital (K500 shares) 200 000
Plant and machinery:
Cost 616 000
Depreciation (1 April 2006)
st
170 000
Receivables 104 000
Payables 76 000
Cash at bank 82 000
Inventory at 1st April 2006 180 000
Sales 2 000 000
Purchases 1 542 000
9% debentures 2010 150 000
Share premium account 40 000
Administrative costs 200 000
Provision for doubtful debts 4 000
Interim dividends paid 6 000
Profit and loss account balance 90 000
2 730 000 2 730 000

The following final adjustments are required:

1. The allowance for bad debts is to be adjusted to 5% of the receivables figure.


2. Income tax on the current year profits is estimated at K62 400 000.
3. The directors propose a final dividend of K60 per share.
4. Depreciation at 10% of cost of plant and machinery is to be provided.
5. Debenture interest for the year ended 31st March 2007 was paid on 1st April 2007. No
accrual has been made.
6. Inventory at 31st March 2007 was valued at K122 000.

You are required to prepare the Income Statement account for the year ended 31st
March 2007 and a Balance Sheet as at that date.

QUESTION TWO
The following Trial Balance was extracted from the books of Hillside Plc at 31st March
2006:

K’000 K’000
K1 000 ordinary shares 200 000
8% K1 000 preference shares 70 000
7% debentures 100 000
Land and buildings: cost 130 000
Accumulated depreciation on buildings on 1st April 2005 30 000
Plant and machinery (K348 million cost) 262 500
Motor vans at cost 140 000
Accumulated depreciation on vans on 1st April 2005 56 800
Profit and loss account b/f 20 000
Share premium account 60 200
Inventory at 1st April 2005 35 000
Sales 344 600
Trade Receivables and Payables 45 000 27 000
Bank 5 800
Purchases 166 100
Distribution costs 18 000
General administration expenses 44 900
Debenture interest 7 000
Interim dividends:
Ordinary 10 000
Preference 2 800
Allowance for doubtful debts 1 500
890 100 890 100

Additional information available:

1. During the year the following transpired in relation to motor vans:

a) A new motor van was purchased on 1st January 2006 on credit for K24 million. The
amount was still due to the supplier on 31st March 2006.
b) A motor van which had cost K16 million four years ago when new was sold for
K6.6 million. The proceeds from the sale had not yet been received on 31st March
2006.

None of the above matters had been recorded in the books of the company.

2. Depreciation on motor vans has been and is to be provided at the rate of 20% per
annum on cost and is charged in full in the year of acquisition and none in the year of
disposal.

3. The cost of buildings is K100 million.

4. Depreciation on buildings, and plant and machinery is to be charged as follows:


Buildings 2% on cost
Plant and machinery 10% on cost

5. On 31st March 2006 the company issued bonus shares to the ordinary shareholders on
a one (1) to ten (10) basis. No entry relating to this has yet been made in the books.

6. Inventory at 31st March 2006 was valued at K51 million.

7. A bill for administrative expenses for K150 000 was unsettled as at 31st March 2006.

8. Distribution costs include an insurance premium for delivery vans of K200 000 which
relates to the period 1st July 2005 to 30th June 2006.
9. The allowance for doubtful debts is to be 21/2% of receivables outstanding on 31st
March 2006.

10. The directors wish to provide for:


a) A final ordinary dividend of 5%
b) A final preference dividend.

11. Income tax for the year is estimated at K18 million.

Required:

a) Using additional information (1) and (2), prepare the following ledger accounts:

i) Motor van account


ii) Motor van accumulated depreciation account
iii) Motor van disposal account
(7 marks)
b) Prepare the company’s Income Statement for the year ended 31st March 2006.
(11 marks)
c) Prepare the company’s Balance Sheet as at 31 March 2006.
st

(14 marks)
(NATech: December 2006)

ACCOUNTING CONCEPTS AND PRINCIPLES

Nature and Purpose of Accounting Conventions

Accounting conventions are principles or accepted practice which apply generally


to
transactions. Some conventions are of more relevance to some transactions than
to
others, but all have an influence in determining:

 Which assets and liabilities are recorded on a balance sheet


 How assets and liabilities are valued
 What income and expenditure is recorded in the income statement
 At what amount income and expenditure is recorded

ACCOUNTING CONCEPTS

Accounting concepts are the broad assumptions which underline the periodic
financial accounts of business enterprises. Assumptions mean that:

- These concepts are not necessarily obvious, nor are the only concepts which
could
be used, but they the ones in use currently.

- These concepts look at why certain items are treated in specific ways and

- Where there’s a choice of treatment, how to decide which treatment to use.


- National legal requirements

- National accounting standards

THE CONCEPTS
Going Concern Concept
This states that the business will continue in operational existence for the
foreseeable future, and that there is no intention to put the company into
liquidation, unless otherwise it is known.

The Accruals/Matching Concept


This states that, in computing profits, revenue earned must be matched against
the
expenditure or incurred in earning it.

The Consistency Concept


This states that in preparing accounts consistency should be observed i.e.
certain
items should be treated using different methods, the method chosen should be
used
consistently from one year to the next so that reasonable conclusions can be
made
on the performance of the business, for example Depreciation, Stock Valuations.
Prudence Concept
This states that where alternative procedures or alternative valuations, are
possible,
the one selected should be the one which gives the most cautious presentation
of
the business financial position or results.

The Business Entity Concept


This concept states that a business and the owner should be treated separately.

Money Measurement Concept


This states that accounts should deal only with items to which a monetary value
can be attributed.

The Separate Valuation Principle


This states that in determining the amount to be attributed to an asset or a
liability
in the balance sheet, each component item of the asset or liability must be
valued
separately.

The Materiality Concept


This is judgemental depending on the nature and size of the business.

A matter is material if its omission or misstatement would reasonably influence


the
decisions of a user of the accounts.
Substance Over Form
It can happen that the legal form of a transaction can differ from its real
substance,
where this happens accounting should show the transaction in accordance with
its
real substance e.g. goods bought on hire purchase.

Neutrality/Objective Concept
This states that accountants should be free from bias when preparing financial
statements e.g. internally generated goodwill should not be recorded in the
books
because of its uncertainty as to its true value.

The Accounting Period Concept


This states that there must be a standard shorter period in which to measure
performance of a business. Twelve months period is normally adopted for this
purpose. This time interval is the accounting period.

The Realisation Concept


This states that profits are realized immediately goods or services exchange
hands
whether cash has been paid or not.
The Historical Cost Concept
This state that assets should be recorded in the accounting books at cost i.e.
price
paid to acquire it. These assets are systematically reduced by the process
called
depreciation.

INTERNATIONAL ACCOUNTING STANDARD (IAS)


These are standards which are used in preparing financial statements in order to
provide users with an accurate picture of the profit and financial position of the
enterprise.

INTERPRETATION OF FINAL ACCOUNTS

Ratio analysis Technique

The key to obtaining meaningful information from ratio analysis is comparison. This may
involve comparing ratios over time within the same business to establish whether things
are improving or declining; and comparing ratios between similar businesses to see
whether the business you are analysing is better or worse than average within its
specific business sector.

Types of Ratios

Interpretation of accounts makes use of five main categories of ratios, these are:
1. Profitability ratios
2. Liquidity ratios
3. Efficiency ratios
4. Solvency ratios
5. Investors’ ratios

Profitability Ratios

These ratios tell us whether a business is making profits and if so whether at an


acceptable rate.

a) Return on capital employed (ROCE)


The ratio tells us what returns management has made on the resources made
available to
them before making any distributions of these returns. The higher the return the
better,
especially in high risk businesses. A very low return has a negative impact on internal
growth sustenance of a company.

Formula:

ROCE = Profit before interest and tax x 100


Capital employed

The capital employed is taken to be the total assets less current liabilities of the
business or share capital plus reserves plus long term liabilities. This ratio is further
broken down into two ratios:

i) Operating profit margin on sales


Given a constant gross profit margin, the operating profit margin tells us about the
company’s ability to control the level of its operating costs or overheads. The
higher the
operating profit margin, the better. An increasing operating profit margin indicates
better control of costs, and a decreasing profit margin indicates worse control of
costs or
too low selling prices.

Formula:

Operating profit margin = Profit before interest and tax x 100


Sales
ii) Asset turnover
This measures the company’s ability to generate sales revenue in relation to the
size of the asset investment.

Formula:

Asset turnover = Sales


Capital employed
b) Gross profit margin
The ratio tells us about the ability of the company to consistently control its
production
costs or to manage the margin it makes on its products. The higher the gross profit
margin,
the better. An increasing gross profit margin indicates better control of production
costs or
management of margin, and a decreasing gross profit margin indicates worse control
of
production costs or too low selling prices.

Formula:
Gross profit margin = Gross profit x 100
Turnover

Where turnover = sales less sales returns

28.2.2 Liquidity Ratios

These ratios indicate how capable a business is in meeting its short term obligations as
they fall due.

a) Current ratio
The ratio, also referred to as the working capital ratio, measures whether the
business can
pay debts due within one year from assets that it expects to turn into cash within that
year.
A ratio of less than one (1) is often a course of concern, particularly if it persists for
any
length of time.

Formula:

Current ratio = Current assets


Current liabilities

b) Quick/Liquidity ratio (or Acid Test ratio)


This ratio shows the ability of the business to pay current liabilities out of ‘quick’
assets, i.e. assets which are either in cash or quickly convertible into cash. Some
assets
take time to convert into cash, for example, raw materials and other inventory must
first be
turned into final product, the product sold and then cash collected from debtors. The
quick
ratio therefore adjusts the current ratio to eliminate all assets that are not already in
cash or
near cash form. The higher the quick ratio, the better for a business. A ratio of less
than
one would start to send out danger signals on the liquidity of the organisation.

Formula:
Quick ratio = Current assets – Inventory
Current liabilities

Note: Higher current and quick ratios are not always good indicators. Sometimes,
this may
indicate that working capital is inefficiently used. The efficiency ratios below will
highlight this. In other words, such ratios should be within acceptable range, i.e.
not
too high and not too low.

28.2.3 Efficiency Ratios

These ratios tell us how efficiently the business is employing the resources invested into
fixed assets and working capital.
a) Inventory turnover ratio
This ratio shows on average how many times in a month the inventory is turned over.
The higher the inventory turnover ratio, the quicker the inventory is being turned
over. It
helps us check whether we have got too much money tied up in inventory. A
decreasing
inventory turnover figure or one which is much lower than the average for the
industry may
indicate poor inventory management. On the other hand, a high turnover ratio
indicates a
good movement in inventory, thus reducing obsolescence.

Formula:

Inventory turnover = Cost of sales


Average inventory value

Alternatively the ratio can be expressed in inventory days. A higher inventory days
figure
or one which is much larger than the average for the industry may indicate poor
inventory
management.

Formula:

Inventory days = Average inventory x 365 days


Cost of sales

Note: If the average inventory cannot be calculated then the inventory at the balance
sheet
date should be used.

b) Receivables turnover
This ratio shows the average period taken by receivables to pay. It indicates whether
the
receivables are being allowed excessive credit. A decreasing trade receivables
turnover
figure or one less than the industry average may suggest general problems with debt
collection (such as delays in invoicing or failure to screen the credit worthiness of new
customers) or the financial position of major customers.

Formula:

Receivables turnover = Credit Sales


Trade receivables

Alternatively the ratio can be expressed in terms of Receivables collection period.


This
shows the average number of days it takes receivables to pay their accounts. An
increasing
higher figure or one more than the industry average may suggest problems with debt
collection or the financial position of major customers.

Formula:

Receivables payment period = Trade receivables x 365 days


Credit Sales

d) Payables turnover

This ratio tells us whether a business is taking full advantage of full trade credit
available to
it. A decreasing trade payables turnover or one lower than the average industry
indicates
that you are taking longer to pay suppliers. This may not give any room to the
business to
be able to negotiate better credit terms from suppliers, cash discounts lost and future
supplies
being at risk.

Formula:

Trade payables turnover = Credit Purchases


Trade payables

Alternatively the ratio can be expressed in terms of Payables credit period. This
shows the average number of days it takes the organisation to pay its suppliers. An
increasing payables credit period indicates that you are taking longer to pay your
suppliers,
and a decreasing period indicates that you are paying quicker.

Formula:
Payables credit period = Trade payables x 365 days
Credit Purchases

Note: Where the purchases figure can not be calculated then the cost of sales figure
may be used.

d) Non-current assets turnover


This ratio tells us about the non-current asset capacity. A reducing sales value
generated
from each Kwacha invested in non-current assets may indicate over capacity or poor
performing equipment.

Formula:

Non-current assets turnover = Sales


Non-current assets

28.2.4 Solvency or Gearing Ratios

These ratios concentrate on the long-term health of a business, particularly the effect of
capital/finance structure on the business i.e. it establishes the relationship between the
proportion of Capital Employed that is borrowed and the proportion that is provided by
shareholders’ funds. The higher the level of gearing (borrowing) the higher are the risks
to a business since the payment of interest and repayment of debts are not ‘optional’ in
the same way as dividends. However, gearing can be a financially sound part of a
business capital structure particularly if the business has strong, predictable cash flows.

Capital gearing can be calculated in two ways:

a) Total gearing
This ratio shows the proportion of the company’s assets which are financial by
borrowing and so gives an indication of the amount of further secured borrowings that
might be undertaken.

Formula:

Total gearing = Preference share capital + interest bearing Loans


Assets employed (or Total capital)

b) Debt to equity ratio


This ratio shows a more pronounced change if either fixed return capital or equity
capital changes. A ratio of 2 indicates that the debt is twice higher the equity.

Formula:

Equity gearing = Preference share capital + interest bearing loans


Ordinary share capital + Reserves

Interest cover
This measures the ability of the business to service its debts. The ratio answers the
question: Are the profits sufficient to be able to pay interest and other finance
obligations?
A high rate indicates that the company is in a strong position (security) as regards
payment
of interest. The measure should indicate the number of times the profits can meet
interest
obligations.

Formula:

Interest cover = Profit before interest and tax


Interest payable on loans

28.2.5 Investors’ ratios

These are the ratios used by investors to assess the performance of a business as an
investment. An investor is interested in the income earned by the company for him/her
and the return on his/her investment (i.e. the income earned in relation to the market
price of the investment).

a) Dividend per share


This measures the amount of dividend available per ordinary share. The higher the
dividend per share, the better to the shareholder.

Formula:

Dividend per share = Dividends for ordinary shares


Number of ordinary shares

b) Dividend Cover
This ratio shows the proportion of profit on ordinary activities that is available for
distribution to shareholders and what proportion will be retained in the business to
finance future growth. A dividend cover of 2 times would indicate that the company had
paid 50% of its distributable profits as dividends, and retained 50% in the business to
help finance future operations. A decreasing dividend cover would indicate a fall in
profits but the dividend level is maintained as in the previous years, so as to keep
shareholder expectations satisfied.

Formula:

Dividend cover = Profit for the financial year or = Earnings per share__
Ordinary dividend Net dividend per share

c) Dividend yield
Dividend yield is the return a shareholder is currently expecting on the shares of a
company. On the stock market the dividend yield is normally stated gross of tax.
This
enables the yield on shares to be compared with yields on interest stocks (company
and
government stocks).

Formula:

Dividend yield = Dividend on the share for the year x 100


Current market value of the share

d) Earnings per share (EPS)


Earnings per share look at the theoretical profits that could be paid to each ordinary
shareholder. Earnings are the net profits after tax, interest, minority interest earnings
and
dividends on other classes of shares.

Formula:

Earnings per share = Earnings


Issued ordinary shares

e) Price Earnings ratio (P/E ratio)


The price earnings ratio is the ratio of a company’s current share price to the earnings
per share. A high P/E ratio indicates strong shareholder confidence in the company
and its future, e.g. in profit growth, and a lower P/E ratio indicates lower confidence.

Formula:

P/E = Current market value


Earnings per share

f) Earnings yield
Earnings yield is measured as earnings per share expressed as a percentage of the
current share price. It indicates what the dividend yield would be if the company paid
out all its profits as dividends and retained nothing in the business.

Formula:

Earnings yield = Earnings per share x 100


Current market value

28.3 Calculating Ratios


Calculating ratios is part of the process of ratio analysis. We shall illustrate the
calculation of the above ratios using the following example.

A public limited company quoted on the Lusaka Stock Exchange produced the following
results as at 31st December 2006:

Profit and loss account for the year ended 31st December 2006
K’000 K’000
Sales revenue 209 000
Opening inventory 37 000
Purchases 162 000
199 000
Closing inventory 42 000
157 000
Gross profit 52 000
Distribution costs 10 000
Administration expenses 13 000
Interest 2 000
25 000
Net profit 27 000
Taxation 10 000
Net profit after taxation 17 000
Dividends: Ordinary shares 6 000
Preference shares 2 000
8 000
Retained profit for the year 9 000

Balance sheet as at 31st December 2006


K’000 K’000
Non-current assets (net book value) 130 000
Current assets:
Inventory 42 000
Trade Receivables 29 000
Bank 3 000
74 000
Total assets 204 000
Capital and reserves:
Ordinary share capital (K500 shares) 35 000
8% Preference shares (K1 000 shares) 25 000
Share premium account 17 000
Revaluation reserve 10 000
Accumulated profit 31 000
118 000
Non-current liabilities
5% secured loan stock 40 000
Current liabilities
Trade payables 36 000
Taxation 10 000
46 000
204 000
The market value of each ordinary share is K2 040.

From the above details, you are required to calculate the following ratios:

a) Return on capital employed (ROCE) g) Inventory days


b) Operating profit margin on sales h) Receivables turnover ratio
c) Gross profit Margin i) Receivables collection period
d) Current ratio j) Payables turnover ratio
e) Quick ratio k) Payables credit period
f) Inventory turnover l) Non-current assets turnover ratio
m) Total gearing ratio r) Dividend yield
n) Debt to equity ratio s) Earnings per share (EPS)
o) Interest Cover t) Price Earnings ratio (P/E ratio)
p) Dividend per share u) Earnings yield
q) Dividend cover
Interpretation of Financial Statements
The basis of interpretation is the ability to make use of the information provided by the
ratios. Ratios are only a means to an end; they are not an end in themselves. By
comparing relationships between figures, ratios merely highlight trends in the accounts
and so one should be in position to comment on the reported trends i.e. be able to define
the reasons for the trends disclosed. Do not hesitate to make obvious comments such as
‘the gross profit percentage has increased from last year’ as this entails stating that the
business is more profitable.

Example:
The following information has been extracted from the published accounts of Gideon Plc.

Extracts from the profit and loss accounts


2004 2003
K’000 K’000
Sales revenue 22 400 19 500
Cost of sales 16 920 13 650
Net profit before tax 930 640

This is after charging:


Depreciation 720 560
Debenture interest 160 120
Audit fees 24 20

Balance sheet as at 31st December


2004 2003
K’000 K’000
Non-current assets 3 700 2 860
Current assets:
Inventory 1 280 980
Trade receivables 2 460 2 160
Cash 160 240
3 900 3 380

Total assets 7 600 6 240

Capital and reserves:


Ordinary share capital 1 600 1 600
Reserves 2 490 1 750
4 090 3 350
Long-term liabilities:
10% debentures 1 600 1 200
Current liabilities:
Bank overdraft 220 160
Trade payables 1 500 1 380
Taxation 190 150
1 910 1 690

Total capital and liabilities 7 600 6 240

The latest industry average ratios are:

Current ratio 1.90


Quick ratio 1.27
Receivables turnover 52 days
Payables turnover 49 days
Inventory turnover 18.3 times

Required:

a) Calculate comparable ratios (to two decimal places where appropriate) for Gideon Plc
for the years 2003 and 2004.

b) Comment on the liquidity and efficiency ratios of Gideon Plc, comparing the results
against the two years and against the industry.

Efficiency ratios:

 Receivables turnover – receivables as a proportion of sales is unchanged


from 2003 and are considerably lower than the industry average.

Consequently, there is probably little opportunity to reduce this further and


there
may be pressure in the future from customers to increase the period of credit
given.

 Payables turnover – the period of credit taken from suppliers has fallen from
37 days’ purchases to 32 days’ and is much lower than the industry average.

With this it may be possible to finance any additional receivables by


negotiating
better credit terms from suppliers.

 Inventory turnover has fallen slightly and is much lower than the industry
average.

This may partly reflect stocking up ahead of a significant increase in sales.


Alternatively, there is some danger that the inventory could contain certain
absolute items that may require writing off. The relative increase in the level
of
inventory has been financed by an increased overdraft which may reduce if
inventory levels can be brought down.

Limitations of Ratio Analysis

The limitations of ratio analysis can be summarised as follows:


a) Companies use different accounting policies and so can be used to manipulate
company results
b) Availability of comparable information is quite difficult because no two businesses are
identical
c) Use of historical/out of date information may not be useful for future decision making
d) Ratios are not definitive – they are only a guide
e) Interpretation needs careful analysis and should not be considered in isolation. Some
items in the financial statements are of vital importance in assessing the position of a
business.
f) It is a subjective exercise
g) A number of ratios are based on balance sheet figures as at a particular point in time
and so they may not be representative of the financial position for the whole year.

EXERCISES

QUESTION ONE
The following are the summarised financial statements for X Ltd for 2005 and 2006:

Summarised income statements


2005 2006

Turnover 243 150 291 950


Operating profit 8 619 10 335
Interest payable 992 992
Profit before taxation 7 627 9 343
Taxation 2 867 3 513
Profit after tax 4 760 5 830
Dividends 1 120 1 200
Retained profit for the year 3 640 4 630
Retained profit b/f 11 770 15 410
Retained profit c/f 15 410 20 040

Summarised balance sheets


2005 2006

Non current assets 2 498 6 350


Current assets:
Inventory 20 073 25 228
Receivables 20 105 21 685
Bank 6 046 2 895
Total assets 48 722 56 158

Capital and reserves:


Ordinary share capital of K250 per share 4 960 4 960
Retained earnings 15 410 20 040
Non current liabilities:
10% debentures 9 920 9 920
Current liabilities:
Trade payables 16 302 18 615
Taxation 1 237 1 630
Dividends payable 893 993
Total equity and liabilities 48 722 56 158

Required:

a) Calculate for each year the following ratios:


i) Return on capital employed
ii) Non current assets turnover
iii) Current ratio
iv) Quick ratio
v) Earning per share
vi) Dividend cover

b) Comment briefly on the changes in the ratios calculated in (a) above between the two
years.
QUESTION TWO

The following ratios were calculated from the financial statements of H Ltd and G Ltd:

H Ltd G Ltd
Profitability
Return on capital employed 27.5% 15.5%
Gross profit margin 34% 28%
Net profit/sales ratio 19% 15%

Gearing
Total gearing 29.5% 13.5%
Interest cover 6 times 9 times

Liquidity
Current ratio 1.0 1.4
Quick ratio 0.6 1.0

Efficiency
Receivables collection period 63 days 250 days
Inventory turnover 4.5 times 3 times

Required: comment of the financial performance and position of H Ltd and G Ltd.

MANUFACTURING ACCOUNTS

30.1 Manufacturing Account


A Manufacturing Account is an account that collects together all the costs involved in
production to determine the production cost of goods completed. To ascertain the
production cost of the goods completed, charge all the elements of production cost (i.e.
direct materials, direct labour, direct expenses and production overheads) to the
Manufacturing Account.
Direct materials, labour, and expenses are all those costs involved in production that are
traceable to units of goods produced. The total of all direct costs incurred in a year is
called the prime cost. Production overheads are all those costs incurred in a factory,
but cannot be easily traced to the units of goods produced.

At the end of the year, the cost of goods manufactured is then transferred, as the figure
equivalent to purchases, to the income statement.

30.2 Opening and closing work in progress


The goods partly completed at the start and end of the accounting period are
respectively known as opening work in progress and closing work in progress. The value
of the opening work in progress is added to the total production cost for the period while
the value of the closing work in progress is deducted in arriving at the production cost of
goods completed.

QUESTION
Joshua Muleya is a manufacturer. His Trial Balance as at 31st December 2006 is as
follows:
Dr Cr

Capital 274 912


Drawings 17 120
Premises 80 000
Machinery 65 000
Office equipment 22 000
Delivery van expenses 5 000
Lighting and heating: Factory 5 718
Office 2 220
Manufacturing wages 90 940
General expenses: Office 7 632
Factory 11 280
Purchases of raw materials 78 108
Salesmen commission 15 720
Rent: Factory 9 600
Office 4 400
Office salaries 12 570
Receivables and Payables 56 740 38 900
Bank 26 674
Sales revenue 273 000
Inventory at 1st January 2006:
Raw materials 15 130
Finished goods 48 500
Work in progress 10 460 ______
586 812 586 812

Additional information:

1. Inventory at 31st December 2006 were:

Raw materials K18 100 000


Finished goods K49 560 000
Work in progress K12 840 000

2. Ignore depreciation of fixed assets.

Required: From the above details, prepare the Manufacturing Account, the Income
Statement for the year ended 31st December 2006 and a Balance Sheet as at that date.

30.3 Transfer of goods at market value


In manufacturing organisations, it is usual to allocate the gross profit earned by the
business between the factory and the selling department so that the actual profit earned
from mere selling can be revealed. This split may also allow the production manager to
earn a commission. To achieve this, the finished goods are transferred from the factory
to the selling department with a profit element (i.e. profit loading).

When goods are transferred at market value, there will be a balance in the
manufacturing account representing a profit or a loss arising from manufacturing the
goods instead of buying them as finished products. To close the manufacturing account,
the profit or loss should be transferred to the income statement.

QUESTION

The following information has been extracted from the books of Meleki manufacturing
company for the year to 30th September 2006:
K'000
Deprecation for the year to 30 September 2006:
th

Factory equipment 21 000


Office equipment 12 000
Direct wages 120 000
Factory: insurance 3 000
Heat 45 000
Indirect materials 15 000
Power 60 000
Salaries 75 000
Finished goods at 1st October 2005 72 000
Office: electricity 55 000
General expenses 27 000
Postage and telephones 8 700
Salaries 210 000
Raw material purchases 600 000
Carriage inwards on raw materials 6 000
Raw material inventory at 1 October 2005
st
24 000
Advertising 6 000
Sales revenue 1 537 200
Work in progress at 1st October 2005 36 000

Notes:

1. At 30th September 2006, the following were on hand:


K'000
Raw materials 30 000
Work in progress 27 000
Finished goods 90 000

2. At 30th September 2006, there was an accrual for advertising of K3 000 000, and it
was estimated that K4 500 000 had been paid in advance for electricity. These items
had not been included in the books of account for the year to 30th September 2006.

3. Goods produced during the year are to be transferred to the Income Statement at a
market value of K978 000 000.

4. For the purpose of inventory valuation, finished goods have been valued at cost.

Required: Prepare in the vertical columnar form, the company's Manufacturing


Account, Income Statement for the year to 30th September 2006.

30.4 Allowance for unrealised profit


In cases where goods are transferred at market price to the selling department, there
may be some of these goods that remain unsold at the end of the year. If the inventory
of such goods is valued at the transfer price or market price, then in order to arrive at
the true profit, it is necessary to provide in the accounts for unrealised profits included in
the valuation of inventories. The allowance for Unrealised Profit Account is opened to
account for such profits. This account is prepared in the same manner as the Allowance
for doubtful debts Account, i.e. an increase in the account balance is treated as an
expense, while a decrease is treated as a gain in the income statement. The balance on
the Provision for Unrealised Profit Account is at the end of the year deducted from the
closing inventory of finished goods in the Balance Sheet.
QUESTION

The following balances as at 31st December 2006 have been extracted from the books of
Simon Choolwe, a manufacturer:

Inventory at 1st January 2006:


Raw materials 7 000
Work in progress 5 000
Finished goods 6 900
Purchase of raw materials 38 000
Direct labour 28 000
Factory overheads:
Variable 16 000
Fixed 9 000
Administrative expenses:
Rent and rates 19 000
Heat and light 6 000
Stationery and postage 2 000
Staff salaries 19 380
Sales revenue 192 000
Plant and machinery:
At cost 30 000
Provisions for depreciation 12 000
Motor vehicles (for sales deliveries):
At cost 16 000
Provisions for depreciation 4 000
Payables 5 500
Receivables 28 000
Drawings 11 500
Balance at bank (Dr) 16 600
Capital at 1st January 2006 48 000
Allowance for unrealised profit at 1st January 2006 1 380
Motor vehicles running costs 4 500

Additional information:

1. Inventories at 31st December 2006, were as follows:


$000
Raw materials 9 000
Work in progress 8 000
Finished goods `10 350

2. The factory output is transferred to the income statement at factory cost plus 25% for
factory profit. The finished goods inventory is valued on the basis of amounts
transferred to the debit of the income statement.

3. Depreciation is provided annually at the following percentages of the original costs of


fixed assets held at the end of each financial year:
Plant and machinery 10%
Motor vehicles 25%

4. Amounts accrued due on 31st December 2006 for direct labour amounted to $3 000
000 and rent and rates prepaid at 31st December 2006 amounted to $2 000 000.

Required:
Prepare the Manufacturing Account, Income Statement for the year ended 31st December
2006, and a Balance Sheet as at that date.

QUESTION ONE
The following is a trial balance for J Mutinta as at 31st December 2006:
Dr Cr

Capital 59 360
Drawings 4 000
Productive machinery (cost K56m) 46 000
Accounting machinery (cost K4m) 2 400
Royalties 1 400
Carriage inwards on raw materials 700
Purchases of raw materials 74 000
Inventory at 1st January 2006:
Raw materials 4 200
Finished goods 7 780
Work in progress 2 700
Wages (direct $36m, factory $29m) 65 000
General factory expenses 6 200
Lighting 1 500
Factory power 2 740
Administrative salaries 8 800
Salesmen's salaries 6 000
Commission on sales 2 300
Rent 2 400
Insurance 840
General administrative expenses 2 680
Bank charges 460
Discount allowed 960
Carriage outwards 1 180
Receivables 28 460
Payables 25 000
Bank 11 360
Cash 300
Sales revenue 200 000
284 360 284 360

Notes at 31st December 2004:

1. Inventory of raw materials 4 800 000, Inventory of finished goods 8 000 000, Work In
Progress 3 000 000.
2. Lighting, rent and insurance are to be apportioned: factory 5/6ths, administration 1/6th.
3. Depreciation on productive machinery and accounting machinery at 10% per annum
on cost.

Required:
Prepare the Manufacturing Account, Income Statement for the year ended 31st December
2006 and a Balance sheet as at that date.

QUESTION TWO

The following trial balance was extracted from the books of Panuka Ltd after completion
of the manufacturing account for the year ended 31st March 2003.

Dr Cr
$000 $000
Ordinary share capital 40 000
7% preference share capital 20 000
Sales revenue 200 000
Production cost 106 400
Receivables 21 400
Payables 10 000
Inventory:
Finished goods (1st April 2002) 52 000
Raw materials (31st March 2003) 11 000
WIP (31st March 2003) 6 200
Premises at cost 35 000
Accumulated depreciation on buildings 2 000
Plant and machinery at cost 12 000
Depreciation on plant and machinery:
Accumulated provision 4 800
Charge for the year 1 200
Retained profit (1st April 2002) 27 080
Bank 8 528
Rent 3 500
General expenses 3 060
Distribution costs 21 316
Bad debts 400
Administrative salaries 21 615
Advertising expenses 5 590
Preference divided paid 700
Suspense 3 629
308 709 308 709
Additional information:

1. Closing inventory of finished goods on 31st March 2003 was valued at K46 600 000.

2. Depreciation on buildings is K400 000.

3. Included in rent paid is a 16 months rental of K1 680 000 payable as from 1st July
2002.
4. Provision for Income tax on profits for the year of K15 000 000 is to be made.

5. The directors decided to provide for a 10% dividend on ordinary shares and a final
dividend on preference shares.

6. Investigations on the causes of the difference in books revealed the following errors.
These errors had no effect on the production cost:

i) A debit balance of K4 600 000 owing by a customer was omitted in the trial
balance.

ii) The total of the discounts received column in the cash book, K120 000, had not
been posted to the nominal ledger.

iii) A payment for administrative salaries, K1 323 000, was posted to the general
ledger as K1 332 000.

iv) A sales invoice for K8 000 000 had been omitted from the sales account.

v) A cheque issued for general expenses for K50 000 had been posted to the
debit
of the bank account.

Required:

a) Show the journal entries to correct the errors in six (6) above. Narratives are not
required.
(5 marks)
b) Open up the suspense account to clear the difference in books. (3 marks)

c) Taking into account the corrected errors, you are to prepare:

i) Panuka Ltd’s Income Statement for the year ended 31st March 2003.
(12 marks)
ii) Panuka Ltd’s Balance Sheet as at 31st March 2003.
(11 marks)

You might also like