ACCOUNTING
SCHOOL BASED ASSESSMENT EXEMPLARS - CAPS
GRADE 12
LEARNER'S GUIDE

TABLE OF CONTENTS   
CONTENTS    PAGE
Introduction      1
Task A:
First Term Report:
Companies 

This task is suitable for Grade 12 learners from 2014 (CAPS). 
    Question paper  2
    Answer book  5
 Task B: 
First Term Test:
Financial statements of a company 
 This task includes shares of no par value and repurchase of shares. 

This task is suitable for Grade 12 learners from 2014 (CAPS). 

    Question paper  10
    Answer book 14
Task C:
Second Term"
Project

Published financial statements of Famous Brands Ltd 
This task is suitable for Grade 12 learners from 2014 (CAPS). 

    Combined question paper and answer book 18
    Source material 25
Task D :
Third Term Case Study:
Cash budget and debtors 
  This task is suitable for Grade 12 learners from 2014 (CAPS).   
    Question paper 32
    Answer book 36

 

INTRODUCTION: NOTE TO ALL GRADE 12 ACCOUNTING LEARNERS 
You are provided with a book containing four assessment tasks. These are intended to assist you in your Grade 12  studies of Accounting and in preparing you for the National Senior Certificate (NSC) examinations in Accounting. 
The tasks reflect: 

  • Selected Grade 12 Accounting topics, namely subject content and knowledge  
  • The various thinking skills (cognitive levels) that questions demand, namely remembering, understanding,  applying, analysing, evaluating and creating and creative problem-solving 
  • The various degrees of challenge that can be found in all Accounting tasks, namely easy, medium and difficult 

You should be aware that the final Grade 12 mark is calculated from the year-end NSC examination that you will  write (out of 300 marks) plus school-based assessment (out of 100 marks). The curriculum stipulates the following  SEVEN formal tasks that comprise school-based assessment in Accounting:  

SCHOOL-BASED ASSESSMENT TASKS: NCS AND CAPS 

Term 

Details 

Marks 

Converted to:

1st term 

Report 

50 marks 

10 marks

Test 

100 marks 

20 marks

2nd term 

Project 

50 marks 

20 marks

Mid-year examination 

300 marks 

20 marks

3rd term 

Case study 

50 marks 

10 marks

Trial examination 

300 marks 

20 marks

     

100 marks

The tasks provided in this BOOK are examples of: 

  • A first term report (Companies and internal control) 
  • A second term test (Income statement and balance sheet) # 
  • A second term project (Published financial statements of a company) 
  • A third term case study (Cash budget) 

Your teacher will provide you with a 1st term test, 2nd term examination and 3rd term trial examination, as well as  other formative class tasks to assist you in your development of Accounting subject knowledge. You are also  advised to use past NSC examination papers to obtain valuable practice in all topics relevant to your curriculum,  but please refer to your teacher for changes that need to be made to the past papers (with regard to shares of  companies) if you are writing the NSC papers in 2014 or later.

QP Task A 
NOTE TO TEACHERS: This task is relevant to Grade 12 learners from 2014 (i.e. relevant to CAPS). This task  comprises two parts. You may adapt the material to take the needs of your class group into account. For example,  you may require them to do Part A on their own and Part B in class. Or you may require the class to do only Part  B as a formal report and undertake Part A as an extension task in class on a weekly basis. If you choose to adapt  the material in any way, you should ensure that the task comprises 50 marks as per CAPS. 

 ACCOUNTING GRADE 12: TASK A

FIRST TERM ASSESSMENT TASK 

REPORT ON COMPANIES 

QUESTION PAPER 

50 marks 

THIS TASK CONSISTS OF TWO PARTS: 
PART A Report on a public company listed on the JSE. (26) 
PART B Internal auditor’s report on procedures and internal controls in a public company (24) 

50

PART A Report on a public company listed on the JSE [26 marks] 
For this task you will need to use the page in the Business Report in a morning newspaper which lists the public  companies that are traded on the Johannesburg Securities Exchange (JSE). You will need access to this re source on a weekly basis for a period of 5 weeks.  
A rich aunt has earmarked R200 000 of her funds for investment purposes. She wants to buy shares of a public  company listed on the JSE. She requires your advice. Choose a company that is well-known to you from the  share page to complete the following report. 
NOTE TO TEACHER: Each learner must choose a different company. 
REQUIRED 
Prepare a one-page report on the company you have chosen.  
PREPARATION AND RESEARCH FOR YOUR REPORT 

  • On the starting date of this task, calculate the maximum number of shares that your aunt can buy for  R200 000 in the company that you have chosen. Ensure that she buys shares in lots of 100, that is, 100,  200, 300, etc. Also calculate how much cash she will have left on this date after the purchase of shares.  She will place this in a savings account (ignore interest).  
  • For a period of five weeks, make a note of the share price on the same day each week. Calculate the value  of her investment portfolio each week, that is, the value of the shares and the cash. 
  • Find out other interesting information about the company you have chosen, e.g. products sold or services  provided, community service or sponsorship activities of the company, the size of the company, where it  is situated, details of the directors or the CEO, the amount earned by the CEO, or any other news about  the company or its history.  

THE REPORT MUST INCLUDE THE FOLLOWING: 

  • Draw up a table and plot a graph of the company's share price. 
  • Draw up a table and plot a graph of the value of your aunt's investment portfolio in respect of the invest ment in the shares and the cash that she has on hand. Do not consider the interest she will earn on her  savings account. 
  • Further interesting information on the company. 
  • Recommendation on further investment in this company, with reasons. (Should you aunt consider buying  more shares in this company, or should she consider an alternative investment?)

PART B Internal auditor’s report on a public company [24 marks] 
You have been appointed as the internal auditor of Exotic Clothing Ltd, a new public company which is about to  be established. All stock will be bought on credit. They will sell for cash and they will allow customers to buy on  credit. It is expected that there will be approximately 1 000 shareholders. The CEO has asked you to prepare a  report on certain procedures that should be put in place in the company. 
The company currently has four employees in the Accounting department. The CEO is thinking of appointing  Tom to manage fixed assets, Maisy to control trading stock, Bheki to control debtors (accounts receivable) and  Shamila to control cash resources. 
Your report should include: 

  1. Procedures to establish the company
  2. The records that should be kept on each shareholder, together with the reasons why these are necessary
  3. The procedures that should be put in place to ensure that good internal control is exercised over:
    • Fixed assets
    • Trading stock
    • Accounts receivable (debtors)
    • Cash collected 

TOTAL : 50 marks

ACCOUNTING GRADE 12: TASK A 

FIRST TERM ASSESSMENT TASK:  

REPORT ON COMPANIES 

ANSWER BOOK 

THIS TASK CONSISTS OF TWO PARTS: 
PART A Report on a public company listed on the JSE. 
PART B Internal auditor’s report on procedures and internal controls in a public company.

Name of learner

                                                                                                               

School

 

Class

 

 

 

MAXIMUM 

MARKS  ACHIEVED

Part A 

26

 

Part B 

24

 

TOTAL 

50

 

PART A: REPORT ON INVESTMENT PORTFOLIO OF ________________ (name of aunt) 
1.

Name of company:

Category on the share page

 

Starting date of the investment in shares

                                         

Share price on this date

 

Number of shares purchased (in lots of 100)

 

Total value of shares purchased

 

Cash on hand

 

Total value of investment portfolio 

R200 000

                   

 

2.

 

Share  
price

Number of 
shares bought

Total value of  shares

Cash on hand 

Total value of  investment

Week 1

         

Week 2

         

Week 3

         

Week 4

         

Week 5 

         
           
 5

3. 

 Graph of share price each week:                                              

 

 

 

 

          
 4

4.

 Graph of value of investment portfolio each week:                                      

 

 

 

 

 

              
 4

5.

Further information on the company:                                                        

 

 

 

 

 

              
 5

6.

Recommendation on further investment in this company, with reasons:                  

 

 

 

 

 

              
 4
 
26

PART B  
Internal auditor’s report on procedures to be implemented for Exotic Clothing Ltd
1.

Procedures to establish the company:                                                       

 

 

 

 

 

              
 4

2.

Records that should be kept on each shareholder, together with reasons:                  

 

 

 

 

 

              
 4

3.

Internal control procedures for fixed assets:                                                                

 

 

 

 

 

              
 4

4.

Internal control procedures for trading stock:                                                             

 

 

 

 

 

              
 4

5.

Internal control procedures for accounts receivable (debtors):                                

 

 

 

 

 

              
 4

6.

Internal control procedures for cash collected: :                                                        

 

 

 

 

 

 

              
 4
 
24


Signed: _____________________ (Internal Auditor) Date: ______________

IMPORTANT NOTE TO TEACHERS: The test includes entries relating to the new CAPS curriculum to be  implemented in 2014, with regard to shares of no par value and the repurchase of shares. The test was adapted  from a previous Grade 12 paper (QUESTION 4 of the 2009 NSC backup paper).  

 ACCOUNTING GRADE 12: TASK B 
2014 CAPS VERSION 

FIRST TERM TEST  
FINANCIAL STATEMENTS OF A COMPANY 

QUESTION PAPER 
100 marks; 60 minutes 

QP Task B 

FINANCIAL STATEMENTS OF A COMPANY (100 marks; 60 minutes) 
You are provided with figures from the Pre-Adjustment Trial Balance of Simphiwe Limited. They buy and sell  uniforms and also repair uniforms for their customers, for which they charge a fee. These fees are credited to  the Fee Income Account in the General Ledger. 
By the end of the previous financial year, 30 September 2011, the company had issued 400 000 ordinary shares.  These shares were all issued at different times and at different issue prices. Many of the existing shareholders  had also bought shares on the JSE at prices negotiated with the sellers of those shares. The company also  issued 100 000 new shares on 1 March 2013. 

REQUIRED 

  1. Refer to Information 10 below.
    Calculate the profit or loss on the disposal of the computer. Show workings. You may prepare  an Asset Disposal Account to identify the figure. (8)
  2. Income Statement for the year ended 30 September 2012. (64) 
  3. The following notes to the financial statements:

3.1 Ordinary share capital (13) 
3.2 Retained income  (15)

INFORMATION 

SIMPHIWE LTD 
PRE-ADJUSTMENT TRIAL BALANCE ON 30 SEPTEMBER 2012

 

DEBIT 

CREDIT

Balance Sheet Accounts Section 

R

Ordinary share capital (500 000 shares) 

 

4 410 000

Retained income (1 October 2011) 

 

812 650

Loan from Stay Bank 

 

270 000

Land and buildings at cost 

4 884 000

 

Vehicles at cost 

660 000

 

Equipment at cost 

570 000

 

Accumulated depreciation on vehicles (1 Oct 2011) 

 

123 000

Accumulated depreciation on equipment (1 Oct 2011) 

 

111 000

Debtors’ control 

109 800

 

Creditors’ control 

 

53 880

Trading stock 

1 398 600

 

Bank 

940 500

 

Petty cash 

6 600

 

SARS – Income tax 

390 500

 

Provision for bad debts 

 

4 320

 

Nominal Accounts Section                                       

R

Sales 

 

8 160 000

Cost of sales 

3 930 000

 

Debtors’ allowances 

18 600

 

Salaries and wages 

486 000

 

Discount allowed 

2 710

 

Fee income 

 

314 250

Rent income 

 

168 000

Insurance 

33 000

 

Sundry expenses 

117 750

 

Directors’ fees 

870 000

 

Audit fees 

161 100

 

Consumable stores 

75 600

 

Interest income 

 

7 500

Dividends on ordinary shares (interim) 

264 000

 

ADJUSTMENTS AND ADDITIONAL INFORMATION 

  1. Prepaid expenses in respect of sundry expenses at the year-end, R9 600, have not been taken into  account.
  2. On 30 September 2012, R1 700 was received from A Ethic, whose account had previously been written off  as irrecoverable. The amount was entered in the Debtors’ Control column in the Cash Journal.
  3. The provision for bad debts must be adjusted to R5 410.
  4. There were two directors at the beginning of the accounting period. Directors’ fees have been paid for the  first half of the accounting period. On 1 April 2012, a third director was appointed. All three directors earn  the same monthly fee. Provide for the outstanding fees owed to the directors.
  5. Rent has been received for 14 months.
  6. The following credit note was left out of the Debtors’ Allowances Journal for September in error. The mark up on goods sold was 50% on cost. 

    SIMPHIWE LTD                                                            CREDIT NOTE 4533
                                                                                                     28 Sept 2012 

    Credit: Supaclean Ltd 
    PO Box 340, Westmead, 3610 

       

    Unit price 

    Total
    48

    Uniforms returned 

    R600

    R28 800  
     

    Reduction on fee charged for  repair of uniforms

      R2 250
          R31 050
  7. The loan statement from Stay Bank showed the following: 
    Balance at beginning of financial year   R450 000 
    Repayments during the year R234 000
    Interest capitalised  R ? 
    Balance at end of financial year  R270 000  
  8.  physical stock count on 30 September 2012 showed the following on hand:
    • Consumable stores on hand, R3 600
    • Stock of uniforms on hand, R1 440 000
  9. The depreciation rate on vehicles is 20% p.a. on the diminishing-balance method. A new vehicle was  bought on 1 May 2012 for R165 000 and properly recorded.
  10. Depreciation on equipment is calculated at 10% p.a. on cost price. Note that an item of equipment was  taken over by one of the directors, Ivor Steele, on 30 June 2012 for personal use for R2 400 cash. The  relevant page from the Fixed Assets Register is provided below. No entries have been made in respect of  the disposal of this asset.

    FIXED ASSETS REGISTER  Page 12  
    Item: VYE Computer Ledger Account: Equipment 
    Data Purchased: 1 April 2006 Cost Price: R66 000
    Depreciation Policy: 10% p.a. on cost price
    Date  Depreciation Calculations Current Depreciation  Accumulated Depreciation
    30 Sep 2009  R66 000 × 10%  × 6/12  R3 300  R3 300
    30 Sep 2010  R66 000 × 10%  × 12/12   R6 600  R9 900
    30 Sep 2011 R66 000 × 10%  × 12/12   R6 600  R16 500
    30 June 2012 ? R? R?
  11. Income tax is levied at 30% of net income before tax.
  12. Details of authorised and issued share capital:
    • Authorised: 600 000 ordinary shares of no par value
    • Issued up to 30 September 2011: 400 000 ordinary shares
    • New issue on 1 April 2012: 100 000 shares at an issue price of R9,50 each. These shares did not  qualify for interim dividends.
  13. Dividends:
    • Interim dividends paid on 31 March 2012, 66 cents per share
    • Final dividends declared on 30 September 2012, 82 cents per share
  14. Repurchase of shares: The directors approved the repurchase of 70 000 shares from several sharehold ers at a repurchase price of R11,20 per share. A direct transfer of funds was made from the bank account  to the shareholders on 30 September 2012, but has not yet been recorded. The shares repurchased  qualify for final dividends during the current financial period.  

Total: 100 marks

ACCOUNTING GRADE 12: TASK B  
2014 CAPS VERSION 

FIRST TERM TEST 
FINANCIAL STATEMENTS OF A COMPANY 

ANSWER BOOK

 

Name of learner

                                                                                                               

School

 

Class

 

 

 

MAXIMUM 

MARKS  ACHIEVED

Part 1

8

 

Part 2 

64

 
Part 3.1 13  
Part 3.2 15  

TOTAL 

100

 

 Answer Book Task B 

1.                                          

Calculate the profit or loss on the disposal of the computer.

WORKINS:

 

 

 

ANSWER:                      

              
 8

2. SIMPHIWE LTD
INCOME STATEMENT FOR THE YEAR ENDED 30 SEPTEMBER 2012 

   
   
   
Other operating income     
   
   
   
   
   
   
Operating expenses    
   
   
   
   
   
   
   
   
   
   
   
   
   
   
Profit before interest expense   
   
Profit before tax                                                                      
   
   
                     
64 

3. NOTES TO THE FINANCIAL STATEMENTS 
3.1 

ORDINARY SHARE CAPITAL

                                        

Authorised: 

 
   
   

Issued: 

 
   
   
   
   
                                         
                    
13 

3.2 

RETAINED INCOME

                                          

Balance at beginning of year

 

Add: 

 

Less:

 

Less: 

 
   
   
Balance at the end of the year                                           
                    
 15
 
 100

NOTE TO TEACHERS: This task is relevant to Grade 12 learners from 2014 (i.e. relevant to CAPS). You may  adapt the material to cater for more than 50 marks, but you should ensure that the final mark is converted to 50  marks as per CAPS. Teachers may allow learners to refer to textbooks in completing this task. 

ALSO REFER TO THE SOURCE MATERIAL FOR THIS TASK 
(PAGES 25-31)  

 ACCOUNTING GRADE 12: TASK C 
SECOND TERM PROJECT  

PUBLISHED FINANCIAL STATEMENTS OF A COMPANY 

QUESTION PAPER AND ANSWER BOOK 
(COMBINED) 

50 marks; 90 minutes 

 

Name of learner

                                                                           

School

 

Class

 

 

MARKS ACHIEVED  
 
 50

FAMOUS BRANDS LIMITED 

REQUIRED  
Study the information provided. Answer the questions which follow. As this task is intended as a project, you may  use your textbook as a resource. 

You are also provided with the following financial indicators for the 2011 financial year:
Current ratio = 1,4 : 1                                                            Acid-test ratio = 1,1 : 1                                                           Dividend pay-out rate = 64% 
Debt-equity  ratio = 0,2 : 1                                                     Net asset value per  share = R7,44                                  % return on shareholders’ equity = 33,9% 
EPS = 242 cents                                                                    DPS = 155 cents

1. General information 

1.1 Refer to page 1 of the source material for the icons of the well-known brands that  comprise Famous Brands Ltd. Name FOUR of these brands and describe the product  or service in which each brand specialises.  

 

                                                         Brand                                                              

                                 Description of speciality product  or service                         

1.

   

2.

   

3.

   

4. 

   
               
 2

1.2    

Give the names of the persons who fill the following positions: Chairman of the  Board of Directors, Chief Executive Officer, Group Financial Director and Company  Secretary. Briefly explain the work done by each of them. 

Position 

Name 

Work done

Chairman

                                                                                                                                                                                                                                       

CEO

   

Group financial  

director 

   

Company secretary 

   
             
 3

1.3

Who are the independent auditors of Famous Brands Limited, and how much were  they paid for their services? Their report is not provided in this summary, but there  is a reference to it in Note 3. Briefly explain what this audit report would contain.  

Independent auditors                                          

                                                                                                                                                                 

Audit fees paid

 

Details of audit report 

 
          
3 

1.4

How many directors does the company have, how many of them are executive  directors and how many of them are non-executive directors? Briefly explain  the difference in the roles of these two types of director. 

Number of directors                                                        

Total = Executive = Non-executive = 

Difference in roles

                                                                                                                                                                
                 

2.

Why did the directors decide to show the graphs of the Earnings per Share and Total  Revenue at the top of the page? Briefly explain what these graphs reflect about the  company for the past five years. 

 

 

 

              

3.

Refer to the commentary by the directors, particularly the Overview and the Financial  results. What did the directors say about the changing habits of their customers, and  how did the directors respond to these changes? 

 

 

Briefly explain the major challenges that the company has faced in the current financial  year. 

 

 

The Operational Review states that the company was involved in three main areas:  Franchising, Manufacturing and Logistics. Explain what is meant by each of these  activities, with specific reference to the work that the company does.  

 

 

Franchising

                                                                                                                                   

Manufacturing

 

Logistics

 

The company does not operate only in South Africa. Provide evidence from the  information to prove this point. 

 

 

 

 

 

 

              
 6

4.

Identify the following figures from the financial statements. Also state where you found  each figure, i.e. in the Income Statement (IS), Balance Sheet (BS) or Cash Flow State ment (CFS). 

 

Where found IS, BS or CFS

Amount  in rand

Gross profit

                                                

Operating profit

   

Net profit before tax

   

Taxation expense

   

Taxation paid

   

Amount owed to SARS at year-end

   

Dividends paid

   

Expansion of fixed assets

   

Replacement of fixed assets

   

Fixed assets at year-end

   

Repayment of loans

   

Current portion of loans

   

Long-term portion of loans

   

Stock on hand 

   
             

5.

Refer to Page 1 of the source material for the highlighted indicators. Provide workings for  the following calculations: 

% increase in revenue 

 

 

% increase in operating profit 

 

 

% increase in headline earnings per share (use basic HEPS) 

 

 

% increase in dividends per share 

 

 

           

6. 

 Calculate the following financial indicators for 2012. Refer to the end of the Income  Statement for the number of shares.

 

 

 

Workings 

Answer

Current ratio

                                                                                                  

Acid-test ratio

   

Headline earnings per share  (use weighted average  

number of shares)

   

% return on average equity

   

Net asset value per share (use  number of issued shares)

   

Debt/equity ratio

   

% return on average capital  employed 

   
              

7.

 Comment on the liquidity position of the company. Quote TWO financial indicators to  support your opinion. 

 

 

 

 

           

 8.

Comment on whether the company tends to retain or distribute its profits. Provide evi dence to support your opinion. Briefly explain how this could affect the share price on  the JSE.  

 

 

 

              

9.

Comment on the gearing of the company. Should the company repay loans or take out  more loans? Provide evidence to support your opinion.                              

 

 

 

 

         

10.

In February 2012 the share price of the company on the JSE was R53,00. The price in creased to R79,00 in February 2013. Comment on whether or not you feel the company’s  shares are fairly valued. Provide evidence to support your opinion.   

 

 

 

 

 

             
 3

11.

Should the shareholders be satisfied with the percentage return, earnings and dividends  for the 2012 financial year? Explain. Provide evidence to support your opinion.  

 

 

 

 

          
 4

12.

What do the directors say about the prospects for the future? Would this influence you in  buying shares in Famous Brands Limited?                                               

 

 

 

 

 

           

TOTAL: 50 marks

SOURCE MATERIAL FOR TASK C 

SECOND TERM PROJECT 

Refer to the attached extract from the published annual report of 
FAMOUS BRANDS LIMITED. 

6 pages to follow 

(p 26–31) 

144 task c
145 task c 2
146 task c 3
147 task c 4
148 task c 5
149 task c 6

NOTE TO TEACHERS: This task is relevant to Grade 12 from 2014 (i.e. relevant to CAPS). Teachers may choose  to increase the marks on specific items and mark the case study out of 75 or 100 marks, as long as the final  weighting is as per CAPS.  

ACCOUNTING GRADE 12: TASK D 
THIRD TERM ASSESSMENT TASK  
CASE STUDY: CASH BUDGET AND DEBTORS 

QUESTION PAPER 

50 marks; 60 minutes 

 

Preamble 
Nikke Stores is a retail business that sells sporting goods. The business was originally owned by Bennie Becker.  The financial year ends on 31 December each year. As Bennie’s wife, Mary, had studied Accounting at school,  he asked her to prepare a Cash Budget for the business and to enter the actual figures each month. 
In February 2013, you are provided with this Cash Budget, which also reflects actual figures.  The business had a bank overdraft of R325 400 on 1 December 2012.  
In order to solve the overdraft problem, Bennie Becker decided to admit Mark Mtini as a new business partner  on 28 December 2012. This was not anticipated when Mary drew up the Cash Budget at the beginning of  December. The partnership agreement stated that Mtini’s capital contribution comprised a transfer of cash,  R250 000, and a new delivery vehicle valued at R180 000.  

REQUIRED 

  1. Bennie Bekker feels that his wife made two mistakes in compiling the budget. He says that she  incorrectly left out the following:
    • The monthly depreciation of R4 800 per month
    • The new delivery vehicle, valued at R240 000, provided as capital by Mtini
      What would you say to Bennie regarding the mistakes he thinks his wife made? (2)
  2. Complete the Debtors’ Collection Schedule for December 2012 and January 2013. (4)
  3. Calculate the following for January 2013:
    • Percentage increase in the budgeted salaries and wages (2)
    • Percentage decrease in the amount budgeted for commission income  (2)
  4. The R9 000 per month is the monthly repayment on the purchase of the existing vehicle. This was  bought several months ago for R196 000. At the time of purchase, a deposit of R46 000 was paid.  Instalments are paid over 24 months. Calculate the total finance charges incurred in the purchase  of this vehicle. (2)
  5. Bennie’s son, Bart, used the business vehicle to attend his matric farewell party and was involved  in an accident. The insurance company refused to repair the vehicle as Bart was not listed as a  designated driver and the vehicle was not being used for business purposes. Bennie authorised  payment for the repairs to the damaged vehicle and charged this to Vehicle Expenses. The business  has over-budgeted on normal vehicle expenses and spends 75% of the budgeted amount.
    • What effect did the damage caused by Bart have on the budget?  (2) 
    • Mtini has become aware of this. What is he likely to say to Bennie? State TWO points. (2)
  6. Refer to the Rent in the Cash Budget. A rent increase of 10% takes effect on 1 January 2013. The  actual rent received in December was as per the budget. 
    • Calculate the rent income for December 2012.  (2)
    • Provide a suitable explanation for the actual amount of rent collected in January 2013 being  different from the budgeted amount.  (1)
  7. Payments to creditors:
    • Calculate the budgeted amount to be paid to creditors in January 2013.  (2)
    • Mtini feels that the business need not buy any goods for cash, and that all goods should be  bought on credit. In your opinion, will this improve the business Cash Budget? Explain.  (2)
  8. Bennie Bekker decided to repay the existing loan from Alpha Lenders in full on 31 December 2012  as the interest rate was very high. The interest of 15% p.a. on this loan was not capitalised. He then  decided to take out a new loan with Minty Bank on 1 January 2013. Interest is capitalised on this loan  and according to the agreement a monthly amount of R4 000 is to be paid to Minty Bank on the 25th day of each month.
    • Explain the difference between interest capitalised and interest not capitalised.  (1)
    • Calculate the amount of the loan to be repaid on 31 December 2012. (2)
  9. Use the Cash Budget to identify the missing figures, totals and balances designated A-D. You are  NOT required to identify the other missing figures. (4)
  10. Mtini is worried that the business is not controlling the debtors properly. He asks you for a short report.  Include the following in your report:
    • Calculation of average debtors’ collection period (in days) (2)
    • The percentage of debtors who are complying with the credit terms (as indicated in the Debtors  Age Analysis) (2)
    • A brief comment on the above two calculations (1)
    • Details of the main mistakes that the business is making with regard to debtors. Also provide  the names of specific debtors to illustrate these main problems and suggest a solution for each mistake.  (6)
  11. Consider the actual and budgeted figures for Advertising, Telephone and Insurance. (Note that Mtini  has not drawn any funds as yet.) Comment on each item, and offer ONE point of advice in each case. (6)
  12. Bennie has made two significant decisions by taking out a new loan and admitting a partner to the  business. What would you say to Bennie about these decisions and the effect on the cash flow of the  business? (3) 

INFORMATION ON NEXT TWO PAGES …

INFORMATION 
1.

Cash Budget for two months ending 31 January 2013 (actual figures in shaded columns): 
December 2012 January 2013 

Receipts    December 2012   January 2013 
 BUDGET  ACTUAL  BUDGET   ACTUAL
Cash sales  480 000  452 000  330 000  208 000
Receipts from debtors  ?  189 980  ?  222 685
Commission income  24 000  ?  20 400  12 000
Loan from Minty Bank  0  0  0  120 000
Rent income  ?  ?  15 950  31 900
Capital from M Mtini  0  250 000  0  0
Total Receipts 778 798 926 480 ? 594 585
Payments        
Cash purchases 222 500 245 750 155 000 110 380
Payments to creditors 181 800 162 000 ? 184 000
Telephone 2 800 4 500 2 800 4 200
Repayment on existing vehicle 9 000 9 000 9  000 9 000
Vehicle expenses 8 000 6 400 8 000 37 500
Salaries and wages 68 000 82 800 72 080 72 080
Advertising 5 000 5 000 5 000 5 000
Sundry operating expenses 23 380 19 400 17 300 17 320
Insurance 22 000 16 000 22 000 16 000
Drawings by Bennie Bekker 25 000 25 000 25 000 35 000
Interest on overdraft 4 020 ? ? 0
Interest on loan 500 500 500 0
Repayment of loans 0 ? 0 4 000
Total payments 572 000 620 370 516 930 494 480
Cash surplus/shortfall 206 498 306 110 ? 100 105
Bank(Opening balance) (325 400) (325 400) A C
Bank (Closing balance) ? (19 290) B D

2. Purchases and sales of trading stock 
Stock is replaced on a monthly basis. 
50% of stock is usually purchased on credit. 
Creditors are paid in the month after the purchases, to take advantage of a 10% discount. Goods are sold at a constant mark-up of 80% on cost. 
The budget is worked out on the following total sales figures: 

October 2012 

November 2012 

December 2012 

January 2013

R603 00 

R727 200 

R801 000 

R558 000

Credit sales constitute 40% of the total sales. 

3. Expected collections from debtors: 
Debtors are told that they are expected to pay in the current month or in the month following the sales  transaction month. However, the budget is compiled as follows: 

10% is collected in the transaction month. A discount of 5% is allowed for any payment received in the  transaction month. 
50% is collected in the month after the transaction month. 
35% is collected in the second month after the month of sale. 

4. Debtors Age Analysis on 31 December 2012 

DEBTORS CREDIT LIMIT SEPTEMBER  OCTOBER NOVEMBER DECEMBER  TOTAL
M Minaj  45 000        49 100  49 100
U Usher  85 000    

7 800 

 40 680  48 480
B Beiber  30 000        24 000  24 000
B Britney  100 000  49 125

45 240 

9 050 

 25 865  129 280
J Jemson  12 000  

6 500 

     6 500
W West  50 000        22 000  22 000
D Drake  120 000  29 800

39 000 

24 000 

 26 680  119 480
H Hannah  25 000    

31 100 

 9 300  40 400
W Wayne  45 000  

4 350 

23 270 

 8 740  36 360
Other debtors   ?

 ?  ?
    R156 725  R234 250  R172 500  R201 300 R764 775 
    90 days  60 days  30 days  Current  
Percentage   %  %  %  % 100% 

5. Actual figures from financial statements for year ended 31 December 2012: 

 

For the year

 

Total sales 

R4 600 000

 

Cash sales 

R2 200 000

 

Credit sales 

R2 400 000

 
 

1 January 2012 

31 December 2012

Trade debtors 

R295 225 

R764 775

TOTAL: 50

ACCOUNTING GRADE 12: TASK D 

THIRD TERM ASSESSMENT TASK 

CASE STUDY: CASH BUDGET AND DEBTORS 

ANSWER BOOK  

 

Name of learner

                                                                   

School

 

Class

 

 

MARKS  

ACHIEVED

 
 50

1.

What would you say to Bennie about the mistakes that he says his wife made in compiling  the budget with regard to the depreciation and the contribution of a new delivery vehicle? 

 

 

 

         

2.Debtors’ Collection Schedule for December 2012 and January 2013  

MONTH  CREDIT SALES DECEMBER 2012 JANUARY 2013
October      
November      
December      
January      
Cash from debtors      
          

3.

Calculate % increase in budgeted salaries and wages in January 2013. 

 

 

 

Calculate % decrease in amount budgeted for commission income in January 2013.                           

 

 

 
           

4.

 Calculate total finance charges incurred in the purchase of the vehicle.                                                

 

 

 

       
 2

5.

 Effect on the budget: 

 

 

TWO points that Mtini would mention to Bekker: 

 

 

 

 

6.

 Calculation of rent income for December 2012:

 

 

Suitable explanation: 

 

 

 

7.

Calculate the budgeted payments to creditors in January 2013. 

 

 

 

Mtini feels that the business need not buy any goods for cash, and that all goods should  be bought on credit. In your opinion, will this improve the business Cash Budget? Explain. 

 

 

 
 

8.

 Explain the difference between interest capitalised and interest not capitalised. 

 

 

 

Calculate the amount of the loan repaid on 31 December 2012. 

 

 

 

 

9.

 Use the Cash Budget to identify the missing figures, totals and balances designated  A–D. You are NOT required to identify other missing figures

                          A                                                    B                                                                C                                                                        D                        
 

10.

Calculation of average debtors’ collection period (in days): (2)

 

Calculation of % of debtors who are complying with the credit terms (as indicated in the  Debtors Age Analysis): (2)

 

Brief comment on the above two calculations: (1)

 

Details of the main mistakes that the business is making with regard to debtors. Also  provide the names of specific debtors to illustrate these main problems and suggest a  solution for each mistake. (6)

                     MISTAKES                                            DEFAULTING DEBTORS                                            SOLUTION                      
     
                                  

11. Consider the actual and budgeted figures for Advertising, Telephone and Advertising.  (Note that Mtini has not drawn any funds as yet.) Comment on each item, and offer ONE  point of advice in each case. 

                       COMMENT                                            ADVICE                      
ADVERTISING    
TELEPHONE    
INSURANCE    
 

12.

Bennie has made two significant decisions by taking out a new loan and  admitting a partner to the business. What would you say to Bennie about  these decisions and the effect on the cash flow of the business? 

 

 

 

 

 

 

 

 

 
 
50
Last modified on Monday, 16 August 2021 08:26