Business entities may apply for loans or borrow money from third parties (usually financial institutions; sometimes in the form of short term loans or advances from owners, directors & etc.). THIS IS NOT A SOURCE OF REVENUE OR OTHER INCOME. This is because the principal sum borrowed is a liability (resource – money that you get from others temporarily and you need to pay the price for this – interest). I include it together with the series of discussion of revenue and other income to follow the sequence of discussing various types of transactions appearing in the cash book. Upon fulfilling the terms and conditions set and agreement reached between the borrowers and the lenders, the principal sum of the loan will be realeased to the borrowers
The double entry involved in the recording of the realease of the loan is as follows:-
Balance Sheet |
Income Statement |
|||
DR |
CR |
DR |
CR |
|
Cash at bank |
24,000 |
|||
Loan from XXX Bank |
|
24,000 |
|
|
A decision need to be made as to whether the loan should be classified as current liability or non-current liability. This involves “splitting” the loan into the current portion and non-current portion in accordance with the repayment terms. Some business entities do not split the loan into current and non-current since it received the realease of the loan, nor during the financial year. The splitting of the loan into current and non-current portion is done ONLY as at the end of the financial year for proper financial statements presentation purposes. This is achieved by way of a reclassification journal entry once the current portion and non-current portion of the loan is calculated (this must be reflective of the position of the loan to the business entities as at the end of the financial year).
Assume the $24,000 loan received from XXX Bank is repayable over 5 years with monthly principal repayment of $500 (the interest on loan is purposely omitted), and as at the end of the financial year, the balance of the loan is $19,500 (This means 9 installments of $500 have been repaid). The portion of the loan to be classified as current liability is $6,000 (i.e. the amount expected to be repaid over the next 12 months from the end of the financial year, $500 x 12 months). The non-current portion of the loan is therefore $13,500 ($19,500 – $6,000). Assume the Loan from XXX Bank was originally classified as a current liabilities account, the reclassification journal entry is:-
Balance Sheet |
Income Statement |
|||
DR |
CR |
DR |
CR |
|
Loan from XXX Bank (Current liabilities) |
13,500 |
|||
Loan from XXX Bank (Non-Current liabilities) |
|
13,500 |
|
|
Further Example
The financial period of ABC Co. Ltd. is from 1 January to 31 December. On 1 January 2006, ABC Co. Ltd receive $100,000 loan from Northern Bank upon approval of its application submitted earlier. Interest is charged at 7% per annum calculated monthly. Based on these terms, the repayment schedule is tabulated as follows:-
Assume ABC Co. Ltd. pays the installments on time
The double entries to record the transactions during the year ended 31 December 2006 are as follows:-
Balance Sheet |
Income Statement |
|||
DR |
CR |
DR |
CR |
|
1 January 2006 |
|
|||
|
||||
Cash at bank |
100,000 |
|||
Loan from Northern Bank |
|
100,000 |
|
|
|
||||
31 January 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,396.67 |
|||
Interest expense |
|
583.33 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 1 of the repayment schedule) |
|
|||
|
||||
28 February 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,404.81 |
|||
Interest expense |
|
575.19 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 2 of the repayment schedule) |
|
|||
|
||||
31 March 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,413.01 |
|||
Interest expense |
|
566.99 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 3 of the repayment schedule) |
|
|||
|
||||
30 April 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,421.25 |
|||
Interest expense |
|
558.75 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 4 of the repayment schedule) |
|
|||
|
||||
31 May 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,429.54 |
|||
Interest expense |
|
550.46 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 5 of the repayment schedule) |
|
|||
|
||||
30 June 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,437.88 |
|||
Interest expense |
|
542.12 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 6 of the repayment schedule) |
|
|||
|
||||
31 July 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,446.27 |
|||
Interest expense |
|
533.73 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 7 of the repayment schedule) |
|
|||
|
||||
31 August 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,454.71 |
|||
Interest expense |
|
525.29 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 8 of the repayment schedule) |
|
|||
|
||||
30 September 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,463.19 |
|||
Interest expense |
|
516.81 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 9 of the repayment schedule) |
|
|||
|
||||
31 October 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,471.73 |
|||
Interest expense |
|
508.27 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 10 of the repayment schedule) |
|
|||
|
||||
30 November 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,480.31 |
|||
Interest expense |
|
499.69 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 11 of the repayment schedule) |
|
|||
|
||||
31 December 2006 |
|
|||
|
||||
Loan from Northern Bank |
1,488.95 |
|||
Interest expense |
|
491.05 |
||
Cash at bank |
|
1,980 |
||
(Please refer to instalment No. 12 of the repayment schedule) |
|
The relevant “T” accounts shown below provide a clearer picture of the figures involved in respect of the release of loan and the repayments recorded during the year ended 31 December 2006:-
ABC Co. Ltd | |||||||
General Ledger |
|||||||
Loan From Northern Bank (Balance Sheet) |
|||||||
DEBIT |
CREDIT |
||||||
Date | Descriptions | Folio |
$ |
Date | Descriptions | Folio |
$ |
2006 |
2006 |
||||||
31-Jan |
Cash at bank |
1,396.67 |
01-Jan |
Cash at bank |
100,000.00 |
||
28-Feb |
Cash at bank |
1,404.81 |
|
||||
31-Mar |
Cash at bank |
1,413.01 |
|
||||
30-Apr |
Cash at bank |
1,421.25 |
|||||
31-May |
Cash at bank |
1,429.54 |
|||||
30-Jun |
Cash at bank |
1,437.88 |
|||||
31-Jul |
Cash at bank |
1,446.27 |
|||||
31-Aug |
Cash at bank |
1,454.71 |
|||||
30-Sep |
Cash at bank |
1,463.19 |
|||||
31-Oct |
Cash at bank |
1,471.73 |
|||||
30-Nov |
Cash at bank |
1,480.31 |
|||||
31-Dec |
Cash at bank |
1,488.95 |
|||||
31-Dec |
Balance C/F |
82,691.68 |
|||||
100,000.00 |
100,000.00 |
||||||
|
|
||||||
Cash at bank (Balance Sheet) |
|||||||
DEBIT |
CREDIT |
||||||
Date | Descriptions | Folio |
$ |
Date | Descriptions | Folio |
$ |
2006 |
|
2006 |
|||||
01-Jan |
Balance B/F |
5,467.98 |
31-Jan |
Loan from Northern Bank |
1,396.67 |
||
01-Jan |
Cash at bank |
100,000.00 |
31-Jan |
Interest expense |
583.33 |
||
|
28-Feb |
Loan from Northern Bank |
1,404.81 |
||||
|
28-Feb |
Interest expense |
575.19 |
||||
|
31-Mar |
Loan from Northern Bank |
1,413.01 |
||||
|
31-Mar |
Interest expense |
566.99 |
||||
|
30-Apr |
Loan from Northern Bank |
1,421.25 |
||||
|
30-Apr |
Interest expense |
558.75 |
||||
|
31-May |
Loan from Northern Bank |
1,429.54 |
||||
|
31-May |
Interest expense |
550.46 |
||||
|
30-Jun |
Loan from Northern Bank |
1,437.88 |
||||
|
30-Jun |
Interest expense |
542.12 |
||||
|
31-Jul |
Loan from Northern Bank |
1,446.27 |
||||
|
31-Jul |
Interest expense |
533.73 |
||||
|
31-Aug |
Loan from Northern Bank |
1,454.71 |
||||
|
31-Aug |
Interest expense |
525.29 |
||||
|
30-Sep |
Loan from Northern Bank |
1,463.19 |
||||
|
30-Sep |
Interest expense |
516.81 |
||||
|
31-Oct |
Loan from Northern Bank |
1,471.73 |
||||
|
31-Oct |
Interest expense |
508.27 |
||||
|
30-Nov |
Loan from Northern Bank |
1,480.31 |
||||
|
30-Nov |
Interest expense |
499.69 |
||||
|
31-Dec |
Loan from Northern Bank |
1,488.95 |
||||
|
31-Dec |
Interest expense |
491.05 |
||||
|
31-Dec |
Balance C/F |
81,707.98 |
||||
105,467.98 |
105,467.98 |
||||||
|
|
||||||
Interest expense (income statement) |
|||||||
DEBIT |
CREDIT |
||||||
Date | Descriptions | Folio |
$ |
Date | Descriptions | Folio |
$ |
2006 |
2006 |
||||||
31-Jan |
Interest expense |
583.33 |
31-Dec |
To income statement |
6,451.68 |
||
28-Feb |
Interest expense |
575.19 |
|
||||
31-Mar |
Interest expense |
566.99 |
|
||||
30-Apr |
Interest expense |
558.75 |
|
||||
31-May |
Interest expense |
550.46 |
|
||||
30-Jun |
Interest expense |
542.12 |
|
||||
31-Jul |
Interest expense |
533.73 |
|
||||
31-Aug |
Interest expense |
525.29 |
|
||||
30-Sep |
Interest expense |
516.81 |
|
||||
31-Oct |
Interest expense |
508.27 |
|
||||
30-Nov |
Interest expense |
499.69 |
|
||||
31-Dec |
Interest expense |
491.05 |
|
||||
6,451.68 |
6,451.68 |
||||||
|
|
Before the income statement and balance sheet of ABC Co. Ltd. are finalized, a reclassification journal entry is required to present correctly the current portion and non-current portion of the Loan from Northern Bank. From the “T” account shown above, the outstanding amount of Loan from Northern Bank as at 31 December 2006 was $82,691.68 (31-Dec Balance C/F). From the loan repayment schedule, the principal sum expected to be repaid in Year 2 is $18,559.53. This is the portion of the loan expected to be repaid within 12 months from the year end i.e. 31 December 2006 and therefore should be presented as a current liabilities item. The non-current portion of the loan is calculated as follows:-
Principal sum outstanding as at 31 December 2006 |
82,691.68 |
Principal sum expected to be repaid in the next 12 months |
(18,559.53) |
Principal sum expected to be repaid after the next 12 months |
64,132.15 |
Assume the Loan from Northern Bank was originally classified as a current liabilities account, the following reclassification journal entry is required to reflect correctly the current portion and the non-current portion of the loan on the balance sheet:-
Balance Sheet |
Income Statement |
|||
DR |
CR |
DR |
CR |
|
Loan from Northern Bank (Current liabilities) |
64,132.15 |
|||
Loan from Northern Bank (Non-Current liabilities) |
|
64,132.15 |
|
|
The income statement and balance sheet of ABC Co. Ltd. after the above transactions being recorded in the respective accounts and also the impact of the $64,132.15 reclassification journal entry are as follows: –
Income Statement and Balance Sheet of ABC Co. Ltd. | ||||
Income Statement for the year ended 31 December 2006 | ||||
BEFORE |
Adjustment |
AFTER | ||
DR |
CR |
|||
$ |
$ |
|||
Sales |
109,270.00 |
109,270.00 |
||
Cost of Sales |
– 40,875.00 |
– 40,875.00 |
||
Gross profit |
68,395.00 |
68,395.00 |
||
Other income: – | ||||
Rental income |
12,000.00 |
12,000.00 |
||
Operating expenses: – | ||||
Accountancy fee |
– 800.00 |
– 800.00 |
||
Depreciation of property, plant and equipment |
– 4,400.00 |
– 4,400.00 |
||
Donation |
– 500.00 |
– 500.00 |
||
Electricity & water |
– 3,340.00 |
– 3,340.00 |
||
Interest expense |
– 6,451.68 |
– 6,451.68 |
||
Printing & stationery |
– 1,697.00 |
– 1,697.00 |
||
Rental of premises |
– 12,000.00 |
– 12,000.00 |
||
Salaries |
– 27,865.00 |
– 27,865.00 |
||
Upkeep of office |
– 3,547.00 |
– 3,547.00 |
||
Telephone charges |
– 1,285.00 |
– 1,285.00 |
||
Travelling, petrol & toll charges |
– 2,648.00 |
– 2,648.00 |
||
– 64,533.68 |
– 64,533.68 |
|||
Net profit for the year |
15,861.32 |
15,861.32 |
||
Retained profits B/F |
27,654.00 |
27,654.00 |
||
Retained profits C/F |
43,515.32 |
43,515.32 |
||
Balance Sheet as at 31 December 2006 | ||||
$ |
$ |
|||
Non-current assets | ||||
Property, plant and equipment |
19,600.00 |
19,600.00 |
||
Current assets | ||||
Inventories |
5,000.00 |
5,000.00 |
||
Trade receivables |
32,807.00 |
32,807.00 |
||
Other receivables, deposits & prepayments: |
|
|
||
Rental receivable |
3,000.00 |
3,000.00 |
||
Rental deposit |
3,000.00 |
3,000.00 |
||
Utility deposit |
500.00 |
500.00 |
||
Cash and bank balances |
105,467.98 |
105,467.98 |
||
149,774.98 |
149,774.98 |
|||
Current liabilities | ||||
Trade payables |
– 3,588.00 |
– 3,588.00 |
||
Other payables and accruals |
– 24,579.98 |
– 24,579.98 |
||
Loan from Northern Bank |
– 82,691.68 |
64,132.15 |
– 18,559.53 |
|
– 110,859.66 |
– 43,139.51 |
|||
Net current assets |
38,915.32 |
106,635.47 |
||
58,515.32 |
126,235.47 |
|||
Financed by: – | ||||
Share capital |
15,000.00 |
15,000.00 |
||
Retained profits |
43,515.32 |
43,515.32 |
||
58,515.32 |
58,515.32 |
|||
Non-current Liabilities | ||||
Loan from Northern Bank |
– |
64,132.15 |
64,132.15 |
|
58,515.32 |
122,647.47 |