In: Accounting
Purchased equipment for K90,000, K40,000 paid when the index was 100, and payment of the balance being deferred for 18 months.
Purchased goods for K88,000 when the index was 100.
Purchased goods for K90,000 when the index was 110.
Sold goods for K200,000 when the index was 120, the cost of sales amounting to K120,000. Cash expenses amounted to K32,000, and a depreciation provision of 10 per cent on historic cost of equipment was made at year end.
Additional information as at 31 December 2010 was as follows:
Trade debtors K36,000
Bank balance K81,000
Creditors K67,000
Closing inventory was valued at K58,000 on a FIFO basis.
The index at year end was 120.
Required:
Calculation of Purchasing Power Gain or Loss
Average Price Index = (Begining Index+ Ending Index)/2 = (100+120)/2= 110
Sales = 200000 * 110/120 =183333
Less: cost of sales =128800
(88000 * 110/100+ 32000 *110/110)
Cash Expense = 35200
(32000 * 110/100)
= 19333
Add ; Closing Stock (58000 * 110/110) = 58000
Profit before depreciation & tax = 77333
Depreciation on Equipment = 9900
(90000* 110/100*10%)
Profit before Tax (PBT) = 67433
Inflation-adjusted income statement for the year ended 31 December 2010
Sales =.200000 * 120/120 = 200000
Less: Cost of sales = 140509
(88000 * 120/100+ 32000 *120/110)
Gross Profit = 59491
Less: Cash Expense = 38400
(32000 * 120/100)
= 21091
Add : Inventory on End date = 63273
(58000 * 120/110)
Profit before depreciation and tax = 84364
Less; Depreciation = 10800
(90000* 120/100*10%)
Profit before tax = 73564
inflation- adjusted balance sheet as at 31 December 2010
Liabilities Inflated Value
Share capital 150000 150000 * 130/100 = 195000
Net profit 39000 189000 39000 * 130/115 = 44087 239087
(200000-120000-32000-9000(90000*10%)
Creditors 67000 67000 * 130/115 = 75739
Total 256000 314826
Assets
Bank Balance 81000 81000 * 130/115 = 91565
Debtors 36000 36000 * 130/115 = 40696
Equipment(90000-9000) 81000 81000 * 130/115 = 91565
Closing Stock 58000 58000 * 130/115= 68545
Total 256000 292371
Net Monetary Loss (314826-292371) = (22455)