Accruals & Prepayments
1. Accrued vs Prepaid Expenses
Expense: an outflow of the business — whatever we spend to run / maintain it (rent, insurance, salaries, electricity, stationery, telephone …).
| Accrued expense (owing) | Prepaid expense (advance) | |
|---|---|---|
| Meaning | service used but not yet paid | paid, but service not yet used |
| Nature | Current liability → Cr | Current asset → Dr |
| Other names | owing · outstanding · arrears · unpaid · due | payment in advance |
| Example | staff worked, salary not paid yet; telephone used, bill unpaid | insurance paid for full year at start; $100 mobile top-up not yet used |
| In SOFP | Current liabilities → other payables | Current assets → other receivables |
Example — rent $1,000 per month (annual expense $12,000)
| Paid in the year | Used | Result |
|---|---|---|
| $12,000 | 12 months | neither accrued nor prepaid |
| $10,000 | 12 months | $2,000 accrued — used 12 months, paid only 10; still owe landlord → current liability |
| $15,000 | 12 months | $3,000 prepaid — rent for Jan, Feb, Mar of next year paid early → current asset |
Prepaid money is not lost — the service will be used in a future period, so it is an asset now.
2. The Expense Account — “PAAP”
An expense account is a simple T-account that can hold two opening and two closing balances: opening prepaid, opening accrued, closing accrued, closing prepaid. In a question there can be all four, three, two — or at minimum one adjustment.
Opening accrued = liability ⇒ b/d on CREDIT ; closing accrued c/d on DEBIT
- Balance c/d is always on the opposite side to the b/d of the same type — and next year’s b/d is on the opposite side to this year’s c/d (“the side always changes”).
- Two Ps = opening & closing prepaid; two As = opening & closing accrued.
- If the question says a “credit balance” / “debit balance” at the start → put the b/d on that side.
In the exam write only “Balance b/d” and “Balance c/d” (b/d = brought down = opening; c/d = carried down = closing).
Entries in the expense account
| Event | Entry | Reference (details column) |
|---|---|---|
| Pay the expense | Dr Expense / Cr Bank (or Cash) | write Bank; write Cash only if the question says cash. (Cheque = bank) |
| Invoice received, not paid yet | Dr Expense / Cr Supplier | write the supplier’s name (or Payables if no name given) |
| Year end | Cr Expense / Dr Income Statement | balancing figure on the credit side, dated year-end |
Dummy example — year 2020 (board)
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Jan 20 | Balance b/d | – | 1 Jan 20 | Balance b/d | 500 |
| 31 Dec 20 | Bank / Cash | 6,000 | 31 Dec 20 | Income Statement | 4,800 |
| 31 Dec 20 | Balance c/d | 300 | 31 Dec 20 | Balance c/d | 1,000 |
| 6,300 | 6,300 | ||||
| 1 Jan 21 | Balance b/d | 1,000 | 1 Jan 21 | Balance b/d | 300 |
Here: opening accrued 500 (Cr b/d) · closing prepaid 1,000 (c/d Cr) · closing accrued 300 (c/d Dr) · next year b/d 1,000 Dr (prepaid) & 300 Cr (accrued). 4,800 = this year’s real expense → shown after gross profit in the income statement.
IS figure = bigger total − all the other credit-side balances (opening accrued + closing prepaid).
Expense for the yearPaid + closing accrued + opening prepaid − opening accrued − closing prepaid
- Dates: if a year ends 31 Dec it began 1 Jan; year ending Aug began 1 Sept; year ending 30 Nov began 1 Dec. b/d = first day of year; c/d = last day; new b/d = next day (31 Dec 20 → 1 Jan 21).
- If a bank entry has no date → assume the year-end date. If the question gives no balances at all (first year of a new property) → no b/d.
- Closing balances are shown in the SOFP: accrued → current liability (other payables); prepaid → current asset (other receivables).
3. Why we do this — Matching Concept
Definition: Income and expenses shall be matched in the same accounting period (earlier called the accruals concept).
- We match the timing, not the amounts — it does not mean income = expense (then there would never be profit).
- Record an expense in the period it was used and income in the period it was earned — not when cash is actually paid / received.
- So a new property rented for 8 months → charge only 8 months of rent this year, not 12.
4. Practice — Expense Accounts
All questions below are the teacher’s own / past-paper questions from the board. Same recipe every time (see the flow-chart below).
Q2 — ARD rent (expense account)
On 1 Apr 2015 ARD rented premises for $10,000 pa, payable in equal instalments on 1 Apr, 1 Jul, 1 Oct, 1 Jan. Year end 30 Nov 2015. Prepare the rent account.
We pay rent → expense → PAAP. 4 instalments → each = 10,000 ÷ 4 = $2,500 = rent for 3 months (12 ÷ 4).
Rented 1 Apr and the year ends 30 Nov → used Apr→Nov = 8 months. Jan instalment falls in the next year → only 3 payments this year.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Apr | Bank | 2,500 | 30 Nov 15 | Income Statement [10,000 × 8/12] (A) |
6,667 |
| 1 Jul | Bank | 2,500 | 30 Nov 15 | Balance c/d (P) [Apr–Nov used] |
833 |
| 1 Oct | Bank | 2,500 | |||
| 7,500 | 7,500 | ||||
| 1 Dec 15 | Balance b/d | 833 |
9 months paid (3 × 3) − 8 used = 1 month prepaid = 833 → asset → SOFP: current assets, other receivables $833. No opening balance (first year of the property).
Q4 — Zikri rent (past paper)
1 Jan 2017 Zikri rented premises at $9,600 pa, payable six-monthly in advance. Paid by cheque 1 Jan 2017 and 1 Jul 2017. Rent account for year ended 31 Aug 2017; balance and bring down on 1 Sep 2017.
9,600 ÷ 2 = 4,800 per payment (6 months). Monthly = 9,600 ÷ 12 = 800. Year began 1 Sep 2016 but property taken only on 1 Jan 2017 → no opening balance.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Jan 17 | Bank | 4,800 | 31 Aug 17 | Income Statement [9,600 × 8/12] |
6,400 |
| 1 Jul 17 | Bank | 4,800 | 31 Aug 17 | Balance c/d [4,800 × 4/6] |
3,200 |
| 9,600 | 9,600 | ||||
| 1 Sep 17 | Balance b/d | 3,200 |
Opening prepaid → debit; closing prepaid → credit (c/d). 4,800 ÷ 6 = 800 a month → 4 months = 3,200 prepaid.
Zikri — Stationery account (interpret a ledger)
Zikri’s stationery a/c: 1 Sep 2016 Balance b/d 84 · 8 Feb 2017 XY Limited 212 · 31 Jul 2017 Drawings 15. On 31 Aug 2017 inventory of stationery valued at $76.
Stationery = expense. Opening b/d on Dr = prepaid (bought last year, unused). Closing stock 76 → c/d on the credit side. Total the bigger (debit) side: 84 + 212 = 296.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Sep 16 | Balance b/d | 84 | 31 Jul 17 | Drawings | 15 |
| 8 Feb 17 | XY Limited | 212 | 31 Aug 17 | Income Statement | 205 |
| 31 Aug 17 | Balance c/d | 76 | |||
| 296 | 296 |
| (c) Entry | Explanation | Double entry |
|---|---|---|
| Balance b/d 1 Sep 2016 |
Value of unused stationery at start of the year | Credit stationery a/c for the previous financial year (it was last year’s c/d) |
| XY Limited 8 Feb 2017 |
Value of stationery purchased on credit from XY Limited | Credit XY Limited account (our supplier) |
| Drawings 31 Jul 2017 |
Value of stationery taken by Zikri for personal use | Debit Drawings account |
(d) Amount transferred to income statement = $205 (e) Section of SOFP = Current assets (stationery left is used within months — ink, paper, markers don’t last years).
Q5 — Ishmael Makumbo, motor expenses
1 Sep 2014 owed $274 motor expenses, paid by cheque 7 Sep 2014. 1 Feb 2015 paid $96 cash. 30 Aug 2015 received an invoice $113 (paid in Sept 2015). Motor expenses a/c for year ended 31 Aug 2015.
Owed at start = accrued (liability) → b/d on the credit side (car repaired, garage not paid). Paying it: Dr expense / Cr bank. “Cash” written only because the question says cash. Invoice unpaid at year end → Dr expense, Cr Payables (no supplier name given).
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 7 Sep 14 | Bank 1 | 274 | 1 Sep 14 | Balance b/d 1 | 274 |
| 1 Feb 15 | Cash 1 | 96 | 31 Aug 15 | Income Statement 1 | 209 |
| 30 Aug 15 | Payable 1 | 113 | |||
| 483 | 483 |
The invoice (113) is already recorded as an expense via Payables, so no balance c/d / b/d is needed at the end. Red circled marks on the board = one mark each.
Q6 — Paul: combined rent & rates account
Year end 31 Dec. One combined “rent and rates” account. 1 Jan 2015: 3 months’ rates $900 prepaid and 4 months’ rent $3,200 prepaid. 1 Apr: paid rates by cheque $3,960 for 12 months to 31 Mar 2016. 1 May: paid rent by cheque $4,800 for 6 months to 31 Oct 2015.
Rates = local (property) taxes. Both opening balances are prepaid (assets) → one b/d on Dr: 900 + 3,200 = 4,100 (if one had been accrued it would go on the other side).
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Jan 15 | Balance b/d Rates 900 · Rent 3,200 (P) |
4,100 | 31 Dec 15 | Income Statement | 13,470 |
| 1 Apr | Bank | 3,960 | 31 Dec 15 | Balance c/d (P) [Rates 3,960 × 3/12] |
990 |
| 1 May | Bank | 4,800 | |||
| 31 Dec 15 | Balance c/d (A) [Rent 4,800 × 2/6] |
1,600 | |||
| 14,460 | 14,460 | ||||
| 1 Jan 16 | Balance b/d (Rates) | 990 | 1 Jan 16 | Balance b/d (Rent) | 1,600 |
Two c/d balances → two b/d: prepaid rates 990 on Dr (asset), accrued rent 1,600 on Cr (liability). SOFP: other receivables 990; other payables 1,600.
Q8 — Katie: expense account + supplier account together
Katie, trader, year end 30 April (year 1 May 2015 → 30 Apr 2016). Stationery b/d $182 (Dr); A1 Stationers (supplier) b/d $114 (Cr). 12 May paid cash 95; 9 Jul paid A1 by cheque the balance due on 1 May; 30 Nov bought on credit from A1 217; 6 Dec returned damaged stationery to A1 53. Closing inventory of stationery $196.
Do both accounts simultaneously — each transaction needs its double entry. Opening 182 on Dr = prepaid stationery (asset). Supplier = liability → b/d on Cr.
| Transaction | Stationery a/c (expense) | A1 Stationers a/c (supplier) |
|---|---|---|
| 12 May cash 95 | Dr 95 · ref Cash | — |
| 9 Jul pay A1 (114) | — | Dr 114 · ref Bank (liability falls) |
| 30 Nov buy on credit 217 | Dr 217 · ref A1 Stationers | Cr 217 · ref Stationery (liability rises) |
| 6 Dec return 53 | Cr 53 · ref A1 (expense falls) | Dr 53 · ref Stationery (liability falls) |
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 May 15 | Balance b/d | 182 | 6 Dec | A1 Stationers | 53 |
| 12 May | Cash | 95 | 30 Apr 16 | Income Statement | 245 |
| 30 Nov | A1 Stationers | 217 | 30 Apr 16 | Balance c/d | 196 |
| 494 | 494 | ||||
| 1 May 16 | Balance b/d | 196 |
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 9 Jul | Bank | 114 | 1 May 15 | Balance b/d | 114 |
| 6 Dec | Stationery | 53 | 30 Nov | Stationery | 217 |
| 30 Apr 16 | Balance c/d | 164 | |||
| 331 | 331 | ||||
| 1 May 16 | Balance b/d | 164 |
Supplier (liability) → bigger side is credit; balancing figure = c/d 164 on Dr → b/d 164 on Cr = we still owe A1 $164 (current liability: trade payables).
Q9 — Maria: telephone expense + supplier (Midland Telecom)
1 May 2014 amount payable to Midland Telecom $400. 31 May paid it (cheque). 26 Jun bill received $1,200. 15 Jul paid that bill by cheque less 2% cash discount. 31 Jul prepared income statement for the 3 months to 31 Jul 2014 — estimated $130 owing.
Bill arrives = service already used → Dr Telephone expense / Cr Midland. 2% × 1,200 = 24 discount; pay 1,200 − 24 = 1,176.
Paying our supplier early → discount received = income (Cr). (Customers paying early → discount allowed = expense.)
$130 owing = telephone used but bill not received → accrued expense (liability): Dr c/d in expense a/c; b/d 1 Aug 14 on Cr. We can estimate the liability even without the bill.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 31 May | Bank 1 | 400 | 1 May 14 | Balance b/d 1 | 400 |
| 15 Jul | Discount Received 1 | 24 | 26 Jun | Telephone Expense 1 | 1,200 |
| Bank 1 | 1,176 | ||||
| 1,600 | 1,600 |
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 26 Jun | Midland Telecom 1 | 1,200 | 31 Jul | Income Statement 1 | 1,330 |
| 31 Jul | Balance c/d 1 | 130 | |||
| 1,330 | 1,330 | ||||
| 1 Aug 14 | Balance b/d 1 | 130 |
Supplier account balances exactly (1,600 both sides) → no b/d. Telephone expense for the 3 months = 1,330 (1,200 billed + 130 estimated). Mistake: writing “Telephone expense” as the reference in the expense account too → no mark.
5. Accrued & Prepaid INCOME
| Accrued income | Prepaid income | |
|---|---|---|
| Meaning | service provided, money not received yet | money received in advance, service not yet provided |
| Nature | Current asset (receivable) → Dr b/d | Current liability (we must still provide / refund) → Cr b/d |
| SOFP | other receivables | other payables |
| Examples | tenant owes rent; school fees unpaid; commission owed to us | tenant paid year in advance; fees paid at start of month before teaching |
Landlord ⇄ tenant — the same facts, opposite sides
| Tenant (rent = EXPENSE) | Landlord (rent = INCOME) | |
|---|---|---|
| Used the property, not paid yet | accrued expense → liability (CL) | accrued income → asset (CA) |
| Paid year’s rent in advance | prepaid expense → asset (CA) | prepaid income → liability (CL) — if he makes you vacate, you refund the unused months |
Items debited in an expense a/c are credited in an income a/c, and vice-versa. Quick check: b/d on Dr = asset = accrued income; b/d on Cr = liability = prepaid income.
- Receive income: Dr Bank (or Cash) / Cr Income a/c (bank unless cash is stated). Year end: Dr Income a/c / Cr Income Statement.
- Income accounts: rent received (= rent receivable — examiner uses both!), fees received, commission received (= commission receivable), advertising income.
- Income statement date = year-end; bank date = date received, else write the year-end date.
Dummy example — commission / fees received (board)
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Jan 20 | Balance b/d (accrued) | 3,000 | 1 Jan 20 | Balance b/d | – |
| 31 Dec 20 | Income Statement | 8,500 | 31 Dec 20 | Bank / Cash | 10,000 |
| 31 Dec 20 | Balance c/d (prepaid) | 500 | 31 Dec 20 | Balance c/d (accrued) | 2,000 |
| 12,000 | 12,000 | ||||
| 1 Jan 21 | Balance b/d | 2,000 | 1 Jan 21 | Balance b/d | 500 |
Here the bigger side is the credit side. Opening accrued 3,000 = last year’s income not yet received. Not all four adjustments are needed — minimum one.
Q2 — ARD sub-lets part of the premises (rent received)
On 1 May ARD sub-let part of the premises to a tenant for $6,000 pa. Tenant pays on 1 May, 1 Aug, 1 Nov and 1 Feb. Year end 30 Nov 2015 (year began 1 Dec 2014).
Rent received → income → APPA. Instalment = 6,000 ÷ 4 = 1,500 (3 months each). Earned May→Nov = 7 months (expense was 8 months: we rented ourselves on 1 Apr, sub-let a month later). Only 3 receipts this year; Feb falls in next year.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 30 Nov 15 | Income Statement [6,000 × 7/12] (A) |
3,500 | 1 May | Bank | 1,500 |
| 30 Nov 15 | Balance c/d (P) | 1,000 | 1 Aug | Bank | 1,500 |
| 1 Nov | Bank | 1,500 | |||
| 4,500 | 4,500 | ||||
| 1 Dec 15 | Balance b/d | 1,000 |
9 months received (3 × 3) − 7 earned = 2 months extra = liability (we’d have to give the premises or refund). Shown in SOFP: current liabilities, other payables $1,000. IS: 3,500 in other income section. No opening balance — first year.
Q3 — Lyana, rent receivable (past paper)
1 Oct 2015 rent receivable a/c $2,500 Credit. Bank: receipts 31 Dec 2015 $6,700, 30 Apr 2016 $3,100; payment 31 Jan 2016 refund of over-payment of rent receivable $700. Rent receivable = $12,000 a year. Prepare the account for year ended 30 Sep 2016; transfer to IS; bring down balance 1 Oct 2016.
Opening credit balance → b/d on the credit side → liability → prepaid income (tenant had paid ahead). Receipts: Cr rent receivable. Refund: bank pays out → Dr rent receivable (write “Bank (Refund)” to tell it apart from receipts).
Full 12,000 goes to IS — property let the whole year (if let for part of a year, use only the months used). Closing balance c/d is missing → find it by balancing.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 31 Jan 16 | Bank (Refund) | 700 | 1 Oct 15 | Balance b/d | 2,500 |
| 30 Sep 16 | Income Statement | 12,000 | 31 Dec 15 | Bank | 6,700 |
| 30 Apr 16 | Bank | 3,100 | |||
| 30 Sep 16 | Balance c/d | 400 | |||
| 12,700 | 12,700 | ||||
| 1 Oct 16 | Balance b/d | 400 |
Bigger side = debit → balancing c/d 400 goes on the credit side; b/d 1 Oct 16 400 on Dr = asset = accrued income (tenant still owes 400). Two ways to tell: ① APPA — Dr b/d = accrued; ② asset/liability logic — Dr b/d is an asset, and an income is only an asset when it is accrued.
Q4 — Zikri, commission receivable
Zikri is a retailer, year end 31 Aug (began 1 Sep 2016). Ashley pays him commission on goods bought from Ashley by Zikri’s customers, quarterly in arrears. Outstanding 1 Sep 2016: 495. Cheques received: 4 Sep 2016 495, 3 Dec 515, 5 Mar 2017 374, 2 Jun 404. Outstanding 31 Aug 2017: 392.
“Arrears / outstanding / owing / unpaid / due” all = accrued. Quarterly = every 3 months. Outstanding at start = Ashley owes us → asset → Dr b/d 495. Closing outstanding 392 → asset → c/d on credit. 4 cheques = Dr bank / Cr commission.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Sep 16 | Balance b/d | 495 | 4 Sep 16 | Bank | 495 |
| 31 Aug 17 | Income Statement | 1,685 | 3 Dec 16 | Bank | 515 |
| 5 Mar 17 | Bank | 374 | |||
| 2 Jun 17 | Bank | 404 | |||
| 31 Aug 17 | Balance c/d | 392 | |||
| 2,180 | 2,180 | ||||
| 1 Sep 17 | Balance b/d | 392 |
b/d 392 on Dr = asset (receivable; Ashley still owes) → current asset, other receivables, to be received next year.
6. More exam-style questions explained in the lesson
These were worked through in the recording but their board pages were not in the PDF — numbers below follow the lesson.
A. Other receivables — rates & advertising (year ended 30 Sep 2021)
Other receivables = prepaid expenses + accrued income (here only prepaid expenses). Make a rough T-account for each expense.
Rates (local property taxes): 10,000 per annum; credit b/d 2,500 (owed from last year) at 1 Oct 2020; 14,000 paid in the year. Advertising: 4,800 paid, including 2,200 for a campaign July→Dec.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| Bank | 14,000 | 1 Oct 20 | Balance b/d (accrued) | 2,500 | |
| Income Statement | 10,000 | ||||
| 30 Sep 21 | Balance c/d (prepaid) | 1,500 | |||
| 14,000 | 14,000 |
Should have paid 2,500 (last year) + 10,000 (this year) = 12,500; paid 14,000 → 1,500 extra = prepaid → other receivables (SOFP current assets).
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| Bank | 4,800 | 30 Sep 21 | Income Statement | 3,700 | |
| 30 Sep 21 | Balance c/d | 1,100 | |||
| 4,800 | 4,800 |
Other receivables = 1,500 + 1,100 = $2,600. (If the examiner asks for the advertising expense, use the IS figure 3,700.)
B. Cash book & extract of current assets (same question)
- Two-column cash book (3-column if discounts are given: discount allowed on Dr, discount received on Cr). Receipts → Dr; payments → Cr.
- Opening 1 Oct 2020: cash in hand 230 (cash is always a debit); bank 960 Dr. If bank says “Cr” = overdraft. No Dr/Cr stated → assume debit.
- Contra (cash banked, 715): Dr Bank, ref Cash · Cr Cash, ref Bank — opposite reference on each side.
- Dishonoured cheque (300 received then bounced): reverse → Cr Bank, Dr Customer; write “dishonoured (customer’s name)”.
- Balancing: cash’s bigger side is always Dr (no negative cash) → cash c/d 150. Bank: bigger side Dr → positive balance 1,560 Dr; bigger side Cr → overdraft.
| Extract — Current assets (order: least liquid first) | |
|---|---|
| Inventory | from the earlier part (standard + super + deluxe) |
| Trade receivables | 10,100 |
| less: provision for doubtful debts | (550) = 300 + 250 increase; or % × 10,100 |
| 9,550 | |
| Other receivables | 2,600 (rates 1,500 + advertising 1,100) |
| Bank | 1,560 |
| Cash | 150 |
(Board writes “order by liquidity”: inventory first → cash last.)
C. Rent payable & rent receivable (year ended 30 Sep 2022)
1 Oct 2021 opening rent 650 credit; closing 30 Sep 2022 600 credit; paid by cheque in the year (amount balances out). Prepare the rent payable account.
Rent payable = rent expense. Opening credit → accrued, b/d on Cr. Closing credit balance → side changes → c/d on Dr. Bigger side = debit (10,250).
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 30 Sep 22 | Bank (balancing: 10,250 − 600) | 9,650 | 1 Oct 21 | Balance b/d | 650 |
| 30 Sep 22 | Balance c/d | 600 | 30 Sep 22 | Income Statement | 9,600 |
| 10,250 | 10,250 | ||||
| 1 Oct 22 | Balance b/d | 600 |
1 Oct 2021 250 debit balance; received by cheque 5,000; transfer to income statement 6,750. Find the closing balance.
Opening Dr = accrued income (tenant owes 250 for last year). IS (6,750) given, bank given, closing balance missing → total the bigger side (Dr: 250 + 6,750 = 7,000) and the gap on the credit side is the c/d.
| Date | Details | $ | Date | Details | $ |
|---|---|---|---|---|---|
| 1 Oct 21 | Balance b/d | 250 | 30 Sep 22 | Bank | 5,000 |
| 30 Sep 22 | Income Statement | 6,750 | 30 Sep 22 | Balance c/d | 2,000 |
| 7,000 | 7,000 | ||||
| 1 Oct 22 | Balance b/d | 2,000 |
c/d 2,000 on Cr → b/d on Dr = asset = accrued income (tenant owes 2,000 at year end).
7. Statement of Financial Position (SOFP) format
| ARD — Statement of financial position as at 31 Dec 2021 | |||
|---|---|---|---|
| Assets | Cost $ | Acc Dep $ | NBV $ |
| Non-current assets | |||
| Land & buildings · Motor vehicles · Fixtures & fittings | xx | (xx) | xx |
| Current assets (order by liquidity) | |||
| Inventory | xx | ||
| Trade receivables xx less: provision for doubtful debts (x) | xx | xx | |
| Other receivables · Bank · Cash | xx | xx | |
| Total assets | xx | ||
| Equity & liabilities | $ | $ | $ |
|---|---|---|---|
| Opening capital | xx | ||
| Add: profit for the year | xx | ||
| Less: drawings | (xx) | xx | |
| Non-current liability — bank loan 2023 (repayable after 12 months) | xx | ||
| Current liabilities — trade payables · other payables · bank overdraft | xx | xx | xx |
| Total capital & liabilities | xx |
| Item from this chapter | Goes to |
|---|---|
| Prepaid expense · accrued income | Current assets → other receivables |
| Accrued expense · prepaid income | Current liabilities → other payables |
| Expense for the year (IS figure) | Income statement, after gross profit |
| Income for the year (IS figure) | Income statement, other income |
Q4 — Bik, sole trader (May 2017 Paper 21): SOFP at 28 Feb 2017
Balances at 28 Feb 2017: revenue 410,000 · purchases 216,800 · returns in 15,600 · returns out 9,550 · admin exp 71,000 · insurance 6,800 · rent receivable 15,000 · electricity 10,200 · staff salaries 59,700 · advertising 27,500 · general exp 14,600 · NCA cost: leasehold buildings 90,000 · shop fixtures 24,000 · computer equipment 60,000 · provision for depreciation: leasehold 13,500 · shop fixtures 14,000 · computers 42,000 · disposal a/c 6,000 Dr · 8% bank loan (repayable 31 Dec 2017) 60,000 · inventory 1 Mar 2016 24,050 · bank 20,500 Dr · trade receivables 34,500 · trade payables 25,600 · provision for doubtful debts 1,100 · capital 100,000 · drawings 9,500.
| # | Adjustment (28 Feb 2017) | Treatment |
|---|---|---|
| 1 | Inventory valued $20,700 | Current asset: inventory 20,700 |
| 2 | Staff salaries include $8,000 paid to Bik | It is drawings: 9,500 + 8,000 = 17,500 |
| 3 | Rent receivable $3,000 owing | Accrued income → other receivables 3,000 |
| 4 | General expenses $5,000 owing | Accrued expense → other payables |
| 5 | No interest paid on bank loan | 8% × 60,000 = 4,800 owing → other payables: 5,000 + 4,800 = 9,800 |
| 6 | New shop fixtures $8,000 bought by cheque; no entries made | Fixtures cost 24,000 + 8,000 = 32,000; bank 20,500 − 8,000 = 12,500 |
| 7 | Depreciate all NCA owned at year end: (i) leasehold 20-yr lease (ii) shop fixtures 15% straight line (iii) computers 30% reducing balance |
(i) 90,000 ÷ 20 = 4,500 → acc dep 13,500 + 4,500 = 18,000 (ii) 15% × 32,000 = 4,800 → 14,000 + 4,800 = 18,800 (iii) NBV 60,000 − 42,000 = 18,000; × 30% = 5,400 → 42,000 + 5,400 = 47,400 |
| 8 | Receivables $2,500 irrecoverable → write off; keep provision 5% | 34,500 − 2,500 = 32,000; provision 5% × 32,000 = 1,600 → net 30,400 |
| Bik — SOFP as at 28 Feb 2017 (ASSETS) | |||
|---|---|---|---|
| Cost | Acc Dep | NBV | |
| Leasehold building | 90,000 | (18,000) | 72,000 |
| Shop fixtures [24 + 8] | 32,000 | (18,800) | 13,200 |
| Computer equipment | 60,000 | (47,400) | 12,600 |
| Non-current assets | 97,800 | ||
| Inventory | 20,700 | ||
| Trade receivables 32,000 less provision (1,600) | 32,000 | 30,400 | |
| Other receivables (rent receivable) | 3,000 | ||
| Bank [20,500 − 8,000] | 12,500 | 66,600 | |
| Total assets | 164,400 | ||
| Bik — CAPITAL & LIABILITIES | |||
|---|---|---|---|
| Opening capital | 100,000 | ||
| Less: loss for the year | (13,500) | ||
| Less: drawings [9,500 + 8,000] | (17,500) | 69,000 | |
| Current liabilities: trade payables | 25,600 | ||
| Other payables [5,000 + 4,800] | 9,800 | ||
| 8% bank loan 2017 | 60,000 | 95,400 | |
| Total capital & liabilities | 164,400 | ||
The loss of 13,500 comes from the income statement part of the question (not on the board pages). Quick check: gross profit 183,800 + rent receivable 18,000 − expenses 215,300 (incl. depreciation 14,700, interest 4,800, irrecoverable 2,500, extra provision 500, disposal loss 6,000) = −13,500 ✓.
8. Quick Recap — Cheat-sheet
- Accrued expense = incurred, not paid → current liability (Cr) → other payables · Prepaid expense = paid, not used → current asset (Dr) → other receivables
- Accrued income = earned, not received → current asset (Dr) · Prepaid income = received, not earned → current liability (Cr)
- AED → Dr (Assets, Expenses, Drawings) · LIC → Cr (Liabilities, Income, Capital)
- Words for accrued: owing, outstanding, arrears, unpaid, due · rent received = rent receivable · commission received = commission receivable
- EXPENSE a/c = PAAP: b/d prepaid Dr · b/d accrued Cr · c/d accrued Dr · c/d prepaid Cr
- INCOME a/c = APPA: b/d accrued Dr · b/d prepaid Cr · c/d prepaid Dr · c/d accrued Cr
- c/d is always on the opposite side to its b/d type; next year’s b/d = opposite side to this year’s c/d. Exam: write only “Balance b/d / c/d”.
- Pay expense: Dr expense / Cr bank (cash only if stated) · Receive income: Dr bank / Cr income · Year end: transfer to Income Statement (balancing figure).
- Total the bigger side on both sides → the gap on the other side is the IS figure (or the missing c/d if IS is given).
- Cross-reference with the other account (bank / supplier / expense) — never the same name.
- Instalment ÷ months it covers = monthly amount (e.g. 2,500 ÷ 3 = 833 · 4,800 ÷ 6 = 800 · 1,500 ÷ 3 = 500 · or annual ÷ 12).
- IS charge = monthly × months used / earned in the year (matching concept) · c/d = monthly × months left over (prepaid) or unpaid (accrued).
- Count months from the start date to the year end; check “paid months − used months = prepaid months”.
- Worked results: ARD rent IS 6,667 / prepaid 833 · Zikri rent 6,400 / 3,200 · Paul 13,470 (rates prepaid 990, rent accrued 1,600) · ARD rent received 3,500 / prepaid 1,000 · Lyana 12,000 / c/d 400 · Zikri commission 1,685 / c/d 392.