Question

In: Finance

The Balance Sheet of Njenge bank as at 31 December 2017 is as follows: Assets K...

The Balance Sheet of Njenge bank as at 31 December 2017 is as follows:

Assets

K ’million

Liabilities

K’ million

Cash in hand

923

Issued & Paid-up Capital

200

Balances with Central Banks (1)

8,986

Reserves & Surplus (5)

54,464

Balances with Banks Abroad (2)

80,526

Deposits

110,568

Investment in Govt Securities (3)

35,428

Borrowings from Banks

66,084

Loans & Overdrafts (4)

104,362

Other Liabilities

532

Fixed Assets

942

Other Assets

681

Total assets

231,848

Total Liabilities

231,848

Memorandum Item:                                                                                        K ‘million

Inward Bills held for Collection                                                                     8,231

(1) Balances with Central Banks comprise:

Rating                    K ‘million

Banque de France                                                       AAA                           3,212

Bank of England                                                         AAA                           4,921

Central Bank of

Madagascar                                                                 B-                                534

Bank of Uganda                                                          BB+                             319

(2) Balances with Banks Abroad comprise:

Rating                         K’ million

HSBC London                                                            AAA                           30,241

Credit Lyonnais, Paris                                                A+                               20,212

ABSA, Johannesburg                                                 BBB-                           3,424

Other Banks                                                                Unrated                       26,649

(3) Investments in Government Securities comprise:

Rating             K ‘million

Government of Kenya Bills                                                    BB+                 25,231

Government of India Bonds                                                   BBB-               5,683

Other                                                                                       Unrated           4,514

(4) Twenty per cent of the loans and overdrafts are claims collateralized by cash deposits placed with Njenge bank. Other Claims are:

Rating             K ‘million

Company X                                                                             AAA               13,421

Company Y                                                                             BB-                 3,211

Company Z                                                                             A+                   11,345

Other Corporates                                                                    Unrated           10,218

Residential Loan                                                                                             15,000

Regulatory Retail Portfolio                                                                            30,294.6

(5) Reserves and Surplus include:

K ‘million

Retained Profits                                                                                              34,281

Statutory Reserves                                                                                          200

General Provisions                                                                                          4,521

Revaluations Reserves                                                                                    3,210

Undisclosed Reserves                                                                                     12,252

Additional Notes:

Risk Weights

AAA to AA-

A+ to A-

BBB+ to BBB-

BB+ to B-

Below B-

Unrated

Claims on sovereigns and central banks

0%

20%

50%

100%

150%

100%

Claims on banks

20%

50%

50%

100%

150%

50%

AAA to AA-

A+ to A-

BBB+ to BB-

Below BB-

Unrated

Claims on corporates

20%

50%

100%

150%

100%

- Claims included in the regulatory retail portfolios have a risk-weight of 75%.

- Claims secured by residential property have a risk weight of 35%.

- Other assets are risk weighted at 100%.

- Cash in hand and claims collateralized by cash in the same currency have a supervisory risk weight of 0%.

You are required to:

(i) Prepare a statement showing the computation of the capital adequacy ratio of Njenge bank as at 31 December 2017 using the Standardised Approach of Credit Risk of Basel II.

(ii) Comment on your result.                                                             

(iii) Differentiate between Supervisory Review (Pillar 2) and Market Discipline (Pillar 3) of Basel II.

Solutions

Expert Solution

Item Detailed Item Rating Risk Weight Exposure Risk Weighted Exposure
Claims on Soveriegns & Central Banks Banque De France AAA 0% 3212                    -  
Bank of England AAA 0% 4921                    -  
Madagaskar B- 100% 534           534.00
Uganda BB+ 100% 319           319.00
Claims on Banks HSBC London AAA 20% 30241        6,048.20
Credit Lyonnais, Paris A+ 50% 20212     10,106.00
ABSA, Johannesburg BBB- 50% 3424        1,712.00
Other Banks Unrated 50% 26649     13,324.50
Investment in Govt Securities Kenya Bills BB+ 100% 25231     25,231.00
India Bonds BBB- 50% 5683        2,841.50
Others Unrated 100% 4514        4,514.00
Loan & Overdrafts Company X AAA 20% 13421        2,684.20
Company Y BB- 100% 3211        3,211.00
Company Z A+ 50% 11345        5,672.50
Other Corporates Unrated 100% 10218     10,218.00
Collateralized by Cash Dep 0% 20872.4                    -  
Residential Loan 35% 15000        5,250.00
Regulatory Retail Portfolio 75% 30294.6     22,720.95
Others Assets Other Assets 100% 1623        1,623.00
Total Riske Weighted Assets 116,009.85
Regulatory Capital Tier 1
Item Class Amount
Issued & Paid-up Capital Tier 1 Capital 200
Retained Profits Tier 1 Capital 34281
Statutory Reserves Tier 1 Capital 200
Total Tier I capital 34681
Regulatory Capital Tier 2
Tier 1 Capital 34681
General Provisions Tier 2 Capital 4521
Revaluation Reserve Tier 2 Capital 3210
Undisclosed Reserves Tier 2 Capital 12252
54664
Capital Adequacy Ratio
Tier I Capital                     34,681.00
Risk Weighetd Assets                   116,009.85
CAR 30%
Tier 2 Capital                     54,664.00
Risk Weighetd Assets                   116,009.85
CAR 47%

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 17,000 Accounts payable $ 19,000 Accounts receivable 22,000 Notes payable 27,000 Inventory 32,000 Bonds payable 57,000 Prepaid expenses 12,700 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 257,000 Preferred stock $ 27,000 Less: Accumulated depreciation 51,400 Common stock 62,000 Paid in Capital 32,000 Net plant and equipment $ 205,600 Retained earnings 65,300 Total assets $ 289,300 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 30,000 Accounts payable $ 32,000 Accounts receivable 35,000 Notes payable 40,000 Inventory 45,000 Bonds payable 70,000 Prepaid expenses 14,000 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 270,000 Preferred stock $ 40,000 Less: Accumulated depreciation 54,000 Common stock 75,000 Paid in Capital 45,000 Net plant and equipment $ 216,000 Retained earnings 38,000 Total assets $ 340,000 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 13,000 Accounts payable $ 15,000 Accounts receivable 18,000 Notes payable 23,000 Inventory 28,000 Bonds payable 53,000 Prepaid expenses 12,300 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 253,000 Preferred stock $ 23,000 Less: Accumulated depreciation 50,600 Common stock 58,000 Paid in Capital 28,000 Net plant and equipment $ 202,400 Retained earnings 73,700 Total assets $ 273,700 Total liabilities and stockholders’...
SPRING TRAINING INC.   Balance Sheet                             December 31, 2017 ASSETS  &nb
SPRING TRAINING INC.   Balance Sheet                             December 31, 2017 ASSETS                                                         LIABILITIES Cash                              $25,000             Accounts Payable                 $50,000 Accounts Rec.                   5,000             Mortgage Payable                 50,000 Inventory                        14,000               Supplies                            2,000             Total Liabilities                                  $100,000 Land                                18,000 Buildings      $220,000                             STOCKHOLDER EQUITY     Acc. Depr. <20,000> 200,000           Equipment     200,000                             Common Stock $5 Par      $30,000     Acc. Depr <14,000> 186,000             Excess of Par                     $300,000                                                                   Retained Earnings               20,000                                                                    Total Equity                                     $350,000 TOTAL ASSETS        $450,000              TOTAL LIAB. & EQUITY        ...
Tulip Inc.’s balance sheet is as follows: Balance Sheet January 1 December 31 Assets: Cash $...
Tulip Inc.’s balance sheet is as follows: Balance Sheet January 1 December 31 Assets: Cash $ 12,000 $ 7,000 Accounts receivable 2,000 11,000 Inventory 24,000 39,000 Long-term investments 9,000 23,000 Property, plant, & equipment 100,000 83,000 Less accumulated depreciation (62,000) (66,000) Total $ 85,000 $97,000 Liabilities and stockholders’ equity: Accounts payable $ 28,000 $ 9,000 Income taxes payable 2,000 1,000 Bonds payable 10,000 16,000 Common stock 30,000 42,000 Retained earnings 15,000 29,000 Total $85,000 $97,000 Tulip reported net income of...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows: Current Assets Liabilities...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows: Current Assets Liabilities Cash $ 15,000 Accounts payable $ 17,000 Accounts receivable 20,000 Notes payable 25,000 Inventory 30,000 Bonds payable 55,000 Prepaid expenses 12,500 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 255,000 Preferred stock $ 25,000 Less: Accumulated depreciation 51,000 Common stock 60,000 Paid in Capital 30,000 Net plant and equipment $ 204,000 Retained earnings 69,500 Total assets $ 281,500 Total liabilities and stockholders’ equity...
Kim and Kim (K&K) Company’s balance sheet at December 31, 2017, reported the following Accounts receivable..................................................................
Kim and Kim (K&K) Company’s balance sheet at December 31, 2017, reported the following Accounts receivable............................................................... $2,000,000 Allowance for uncollectible accounts.....................................$20,000 DR Requirements: 1. What was the net realizable value of these receivables at December 31, 2017? 2. Journalize, without explanations, 2018 entries for Kim and Kim Company: a. Total credit sales for 2018 were $1,200,000; 2% of sales were estimated to be uncollectible. b. K&K Company received cash payments on account during 2018 of $780,000. c. Accounts receivable identified...
Kim and Kim (K&K) Company’s balance sheet at December 31, 2017, reported the following Accounts receivable..................................................................
Kim and Kim (K&K) Company’s balance sheet at December 31, 2017, reported the following Accounts receivable............................................................... $2,000,000 Allowance for uncollectible accounts.....................................$0.00 DR Requirements: 1. What was the net realizable value of these receivables at December 31, 2017? 2. Journalize, without explanations, 2018 entries for Kim and Kim Company: a. Total credit sales for 2018 were $1,200,000; 2% of sales were estimated to be uncollectible. b. K&K Company received cash payments on account during 2018 of $780,000. c. Accounts receivable identified...
A comparative balance sheet for Carla Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Carla Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,880 $ 22,000 Accounts receivable 84,590 68,710 Inventory 182,590 191,710 Land 73,590 112,710 Equipment 262,590 202,710 Accumulated Depreciation-Equipment (71,590 ) (44,710 )    Total $604,650 $553,130 Liabilities and Stockholders' Equity Accounts payable $ 36,590 $ 49,710 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 204,060 139,420    Total $604,650 $553,130 Additional information: 1. Net income for 2020 was $130,180. No...
A comparative balance sheet for Pharoah Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Pharoah Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,800 $ 22,000 Accounts receivable 83,260 67,460 Inventory 181,260 190,460 Land 72,260 111,460 Equipment 261,260 201,460 Accumulated Depreciation-Equipment (70,260 ) (43,460 )    Total $600,580 $549,380 Liabilities and Stockholders' Equity Accounts payable $ 35,260 $ 48,460 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 201,320 136,920    Total $600,580 $549,380 Additional information: 1. Net income for 2020 was $127,520. No...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT