Professional Documents
Culture Documents
Fin Acc n6 Int. Exam 2017 s2 MG
Fin Acc n6 Int. Exam 2017 s2 MG
Fin Acc n6 Int. Exam 2017 s2 MG
1.1 Comparability: prepared according to the same accounting rules that all
other businesses use and understand
Timeline: prepared soon after the end of the financial period while the
information still applies.
1.2.
5
1.3. Share certificate
1
1.3. Dividends
2
1.3. Authorised
3
1.3. Share premium
4
1.3. Ordinary
5
1.3. Prospectus
6
1.3. Retained income
7
1.3. Non-current Assets (8)
8
Page | 1
QUESTION 2
Unlisted:
115 00 preference shares in Buffalo (Pty) Ltd at R4 each
(Directors’ valuation, R990 000) 460 000
Other:
Fixed deposit at Big 5 Bank 95 000
1 293 000
(5)
2.1.3 Share Capital
Authorised: R
Issued:
360 000 Ordinary shares of R13 each 2 834 000
25 000,32% Non-participating preference shares of R20 500 000
each
Page | 2
2.1.4 R45 302 000 – 17 000 – R25 199 000 = R20 086 000 (3)
2.1.5 R45 302 000 – R22 218 000 – R1 681 000 = R21 403 000 (3)
2.1.7 R22 218 000 – R1650 000 – R5022 000 – R574 000 = R122 000
OR
QUESTION 3
SEPITSI CC
Page | 3
INCOME STATEMENT FOR THE YEAR ENDED 30 APRIL 2017
Sales [915 000 – 12 000] 903 000
Less: Cost of sales (450 000)
Gross profit 453 000
Add: Other income 23 800
Rent income [14 400 – 1 200] 13 200
Rent income: Sephadi 3 000
Commission income [6 675 + 625] 7 300
Bad debts recovered 300
Gross operating income 476 800
Less: Expenses (328 100)
Packing material [6 750 – 660] 6 090
Salaries and wages 214 500
Bad debts [2 550 + 850] 3 400
Telephone 3 750
Sundry expenses [47 700 – 570) 47 130
Donations expense 900
Trading stock deficit [93 750 - 900 – 2 700 – 88 1 200
950]
Depreciation 2 760
Provision for bad debts adjustment 370
Salary: Lawson 48 000
Operating profit 146 700
Interest income [1 200 + 150 + 5 760] 7 110
Profit before interest expense and tax 155 810
Interest expense [28 500 + 2 850 +1 005] (32 355)
Net profit before tax 123 455
Tax expense (46 500) (30)
Net income for the year 76 955
Page | 4
3.2 PWV LIMITED
STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 28 FEBRUARY 2017
Balances: 28 February 2017 2 800 000 470 000 725 000 180 000 245 000 4 420 000
(16)
[46]
Page | 5
QUESTION 4
4. X-PERIA LTD
1 STATEMENT OF CASH FLOW FOR THE YEAR ENDED 31 MARCH 2017
CASH FLOW FROM OPERATING ACTIVITIES 331 440
Cash received from customers 7 184 370
Cash paid to suppliers and employees (6 681 339)
Cash generated from operations 503 031
Interest received 21 350
Interest paid (17 750)
Tax paid (48 000 + 60 000) (147 181)
Dividends paid (150 000 + 90 000) (28 010)
CASH FLOW FROM INVESTING ACTIVITIES (1 190 150)
Additions to land and buildings (750 000)
Additions to vehicles (491 300)
Additions to equipment (264 800 x 65%) (172 120)
Replacement of equipment (264 800 x 35%) (92 680)
Proceeds from sale of assets(85 950 + 30 000) 115 950
Proceeds from investment 200 000
CASH FROM FINANCING ACTIVITIES 827 540
Proceeds from issue of shares 550 000
Long term loans received 277 540
Net increase cash (31 170)
Cash and cash equivalents: Beginning of year 14 650
Cash and cash equivalents: End of year (1 620)
4. Cash received from customers (18)
2 Sales 7 231 400
Increase in debtors (47 030)
7 184 370
Reconciliation of profit before tax and cash generated from operations (3)
4. Net profit before taxation 706 081
3 Depreciation 230 810
Loss on disposal of non-current assets 31 250
Profit on disposal of non-current assets (11 750)
Interest received/income (21 350)
Interest paid/expense 17 750
Profit before changes in working capital 952 791
Changes in working capital (450 030)
Increase in debtors (47 030)
Increase in inventories (561 180)
Increase in creditors 158 180 (11)
502 761 [32
]
QUESTION 5
5.1.1 G (1)
5.1.2 C (1)
5.1.3 F (1)
Page | 6
5.1.4 H (1)
5.1.5 B (1)
5.1.6 E (1)
5.1.7 I (1)
(7)
TOTAL: 200
Page | 7