CPA
Intermediate Leval
Financial Reporting May 2017
ANSWERS
Revision Kit
| ➢ | Financial reporting & analysis -September-2015-Pilot-Paper |
| ➢ | Financial reporting & analysis-November-2015-Past-Paper |
| ➢ | Financial reporting & analysis-May-2016-Past-paper |
| ➢ | Financial reporting & analysis-November-2016-Past-Paper |
| ➢ | Financial reporting & analysis-November-2017-Past-paper |
| ➢ | Financial reporting & analysis-May-2017-Past-paper |
| ➢ | Financial reporting & analysis-November-2018-Past-paper |
| ➢ | Financial reporting & analysis-May-2018-Past-paper |
| ➢ | Financial reporting & analysis-May-2019-Past-paper |
| ➢ | Financial reporting & analysis-November-2019-Past-paper |
| ➢ | Financial reporting & analysis-November-2020-Past-paper |
| ➢ | Financial reporting & analysis-December-2021-Past-paper |
| ➢ | Financial reporting & analysis-April-2021-Past-paper |
| ➢ | Financial reporting & analysis-August-2021-Past-paper |
QUESTION 1(a)
QUESTION 1b
Examples of investment property include commercial buildings, residential properties held for rental income, and vacant land held for capital appreciation.
Properties that are specifically not considered as investment property under IAS 40 include:
The fair value model, as applied in the valuation of investment property, requires that the property be measured at fair value at each reporting date. The key points regarding the fair value model include:
QUESTION 2(a)
Ordinary shares Sh.10 x 15,000 Premium Shares(24% x 150,000) |
"Sh.000" 150,000 36,000 186,000 |
| Realization accounts | |||
| Equipment (20 - 8) Motor vehicle (55 - 25) Cash and bank Prepayments Inventory Receivable Premises Conversion cost Realization gain(bal): 34,000 :- Diva - :-Vunia |
12,000
30,000 21,000 3,000 70,000 45,000 100,000 3,000 25,500 8,500 318,000 |
Accruals Payables Asset taken over Purchase consideration: |
9,000 118,000 5,000 186,000 318,000 |
QUESTION 2(b)
| Trade payables and Accruals balance(To be paid by partners) | |
| Trade payables(118,000 - 80,000) Accrualse balance (9,000 - 10,000) |
38,000 (1,000) 37,000 |
To be shared using Garner v Murray rule.
| Appropriation account for net profit | |
|
Net profit Add: interest on drawing (750 + 250) Less: Interest on capital (3,000 + 4500) Adjusted profit |
149,000 1,000 (7,500) 142,500 |
| Partners capital account | |||||
| Dida | Vuma | Dida | Vuma | ||
| Drawings Motor vehicle Interest on drawing. Payables & Accruals Purchase consideration (shares) |
15,000 750 28,025 111,600 |
10,000 5,000 250 8,975 74,400 |
Bal b/d Salary Interest on capital Net profit share Realisation gain |
20,000 3,000 106,875 25,500 |
30,000 20,000 4,500 35,625 8,500 |
| 155,375 | 98,625 | 155,375 | 98,625 | ||
QUESTION 2(c)
| Fariji Itd Statement of financial position as at 2 May 2017 |
|
| Assets Non current asset Premises Motor vehicle Equipment Goodwill (W2) Current assets Receivable 100,000×95% Inventory 70,000×90% Equity & liabilities Ordinary share capital 15,000×10 Share premium 15,000×2.4 Liabilities Trade payables Accruals |
Sh 000 50,000 18,000 10,000 40,000 95000 63,000 276,000 150,000 36,000 80,000 10.000 276,000 |
QUESTION 3(a)
| Revaluation | |||
| Land Building |
40,000 80,000 - 40,000 = 40,000 |
→ 24,000 → 70,000 Net gain |
(16,000) 30,000 14,000 |
| Provision for Directors remuniration Expenses Current tax Deferred tax(18,800 - 12,400) |
11,000 54,400 6,400 60,800 |
| Adjustment for administration expenses | |
|
Balance b/d Deprecation (5,000 + 28,000) Provision for directors remuneration PPE Land Building 70 - 5,000 Plant and equipment (189,000 - 49,000 - 28,000) |
61,800 33,000 11,000 105,800 24,000 65,000 112,000 201,000 |
| Apple Ltd Statement of comprehensive income for the year ended 31 march 2017 |
|
| Revenue Cost of sales Gross profit Expenses Administrative expenses Distribution expenses Finance cost Profit before tax Tax expense Profit after tax Other comprehensive income Revaluation Total comprehensive income |
Sh 000 1,100,000 (823,000) 277,000 (105,800) (43,000) (1,400) 126,800 (60,800) 66,000 14,000 80,000 |
QUESTION 3(b)
| Apple Ltd Statements of changes in Equity for the year ended 31 March 2017 |
|||||
| Ordinary Share | Share premium | Retained earnings | Revaluation | Total | |
| Balance b/d Issue of share Total income Dividend paid Balance c/d |
100,000 25,000 125,000 |
40,000 35,000 75,000 |
22,400 66,000 (40,000) 48,400 |
14,000 14,000 |
80,000 |
QUESTION 3(c)
| Apple Ltd Statement of financial position as at 31st March 2017 |
|
| Non-current asset PPE Current asset Cash Inventory Receivables Total Equity & Liabilities Ordinary share capital Share premium Retained Earnings Revaluation reserve Deferred tax Current liabilities Current tax 54,400 + 2,400 Trade payables Bank balance Directors remuneration payable |
Sh"000" 201,000 60,000 87,400 84,400 432,800 125,000 75,000 48,400 14,000 18,800 56,800 70,200 13,600 11,000 432,800 |
QUESTION 4(a)
| Goodwill | ||||
| Shuka | Ajabu | |||
| Purchase consideration Fair value of NCI Less: net asset acquired Ordinary share capital Share premium Revelation reserve Retained earning |
200 50 20 80 |
300 75 (350) |
200 25 150 425x40% |
200 (170) |
| Goodwill | 25 | 30 | ||
| Investment in Associate | |
| Cost of investment Add: Post acquisition changes in net asset Retained earnings 40%(200 - 150) Revaluation 40% x (50 - 25) |
200 20 10 230 |
| Retained earnings | |
| Parent retained earnings 710 - 10 - 40 Add:investee share of post acquisition RE Shuka: 80% (375 - 80 + 8) Ajabu: 40%(200 - 150) |
660.0 242.4 20.0 922.4 |
| NCI | |
| Shuka = 20%(200 + 50 + 50 + 375 + 8) Goodwill = 5 - 3 |
136.6 2.0 138.6 |
| Hema group Consolidated income statement for the year ended 30 April 2017 |
|
Revenue 1200 + 600 - 100 Cost of sales 650 + 250 + 10 + 40 - 8 - 100 Gross profit Investment Income Distribution cost (100 + 40) Administrative expense 130 + 90 Finance cost 40 + 20 - 10 Impairment of goodwill Profit before tax Income tax expense (70 + 50) P.A.T Add: Share of associate PAT = 40% × 70 Total income Attributable to :- NCI: 20%(150 + 8) - 0.6 :- Parent |
Sh millions 1,700.0 (842.0) 858.0 8.0 (140.0) (220.0) (50.0) (6.6) 449.4 (120.0) 329.4 28.0 357.4 31.0 326.4 357.4 |
QUESTION 4(b)
| Hema Group Statement of changes in equity for the year ended 30 April 2017. |
|||||
| Share capital | Share premium | Reatained earnings | reserves | NCI | |
| Balance b/d Profit for the year Dividend paid Inter group transactions post-acquisition RE post-acquisition Reserves NCI share Goodwill |
1,000 |
300 |
480 280 (50) (50) 262.4 |
200 34 |
136.6 2 |
| 1,000 | 300 | 922.4 | 234 | 138.6 | |
QUESTION 4(c)
| Hema Group Consolidated statement of financial position as at 30th April 2017. |
|
| Asset Non current Assets PPE 1,250 + 800 + 8 - 40 Intangible assets = 200 + 70 Goodwill 25 + 30 - 33 Investment in Associate (W2) Investment 850 + 50 - 100 - 300 - 200 Current Assets Inventory 200 + 75 - 10 Trade receivables 300 + 90 - 50 Financial asset at fair value 30 + 20 Cash and cash equivalent 150 + 40 Equity and liabilities Ordinary share capital Share premium Revaluation reserve W3 Retained profit W4 NCI Non-current liabilities 10% loan stock = 500 + 200 - 100 Current liabilities trade and other payable 250 + 250 - 50 Current tax (20 + 20) |
shs million 2,018.0 270.0 22.0 230.0 300.0 265.0 340.0 50.0 190.0 3,685.0 1,000.0 300.0 234.0 922.4 138.6 600.0 450.0 40.0 3,685.0 |
QUESTION 5(a)
QUESTION 5(b)
| Malipo insurance ltd Revenue account for the year ended 31 March 2017 |
|||||
| Marine | Fire | Marine | Fire | ||
| Claims paid Add: claims payable bal c/d Less: claims balance b/d Add: claims expenses Net claims Commission accepted (5% x 1440) (5% × 960) Management expenses Bad debt written off Legal cost Unearned premium bal c/d Gain (Balancing figure) |
2,964 900 (960) 384 3,288 72 780 204 216 6,600 1,248 12,408 |
2160 576 (648) 2,088 48 696 144 156 2,280 2,178 7,590 |
Premium received Premium bal c/d Less: premium bal b/d Add: Reinsurance received Less: Reinsurance premium paid Net premium Unearned premium bal b/d Commission earned (5% x 960) (5% x 600) |
5,400 1,800 (1,080) 1,440 (960) 6,600 5,760 48 12,408 |
4,200 840 (840) 960 (600) 4,560 3,000 30 7,590 |
| Malipo insurance ltd Statement of comprehensive income for year ended 31 month of 2017 |
||
Revenue - marine Fire Investment income Expenses Audit fee Directors fee Depreciation Profit before tax Tax expense = 30% × 1,794 Less: Dividend 5% × 3,600 Returned earnings |
288 594 1,086 |
Sh.Million 1,248 2,178 336 (1,968) 1,794 (538.2) (180) 1075.8 |
| Malipo insurance ltd. Statement of financial position as 31 march 2017 |
|
| Non-current asset Free hold property Motor vehicle Machinery & equipment Furniture Investment in shares Current assets Bank balance and cash Account receivable Premiums receivable bal c/d 1,800 + 840 Commission Ceded (48 + 30) Equity and liabilities Ordinary share capital Share premium Retained profit 540 + 1,075.8 Unearned premium reserve 2,280 + 6,600 Liabilities Claims payables bal c/d 900 + 576 Commission accepted 72 + 48 Trade payables Current tax. Proposed dividend |
Sh "million". 5,040 4,200 1,800 1,560 1,680 132 876 2,640 78 18,006 3,600 1,200 1,615.8 8,880 1,476 120 396 538.2 180 18,006 |
| ➦ | Company Law -September-2015-Pilot-Paper |
| ➦ | Company Law -November-2015-Past-Paper |
| ➦ | Company Law -May-2016-Past-paper |
| ➦ | Company Law-November-2016-Past-Paper |
| ➦ | Company Law-November-2017-Past-paper |
| ➦ | Company Law-May-2017-Past-paper |
| ➦ | Company Law-November-2018-Past-paper |
| ➦ | Company Law-May-2018-Past-paper |
| ➦ | Company Law-May-2019-Past-paper |
| ➦ | Company Law-November-2019-Past-paper |
| ➦ | Company Law-November-2020-Past-paper |
| ➦ | Company Law-December-2021-Past-paper |
| ➦ | Company Law-April-2021-Past-paper |
| ➦ | Company Law-August-2021-Past-paper |
| ➦ | Financial Management-September-2015-Pilot-Paper |
| ➦ | Financial Management-November-2015-Past-Paper |
| ➦ | Financial Management-May-2016-Past-paper |
| ➦ | Financial Management-November-2016-Past-Paper |
| ➦ | Financial Management-November-2017-Past-paper |
| ➦ | Financial Management-May-2017-Past-paper |
| ➦ | Financial Management-November-2018-Past-paper |
| ➦ | Financial Management-May-2018-Past-paper |
| ➦ | Financial Management-May-2019-Past-paper |
| ➦ | Financial Management-November-2019-Past-paper |
| ➦ | Financial Management-November-2020-Past-paper |
| ➦ | Financial Management-December-2021-Past-paper |
| ➦ | Financial Management-April-2021-Past-paper |
| ➦ | Financial Management-August-2021-Past-paper |
| ➦ | Auditing & assurance-September-2015-Pilot-Paper |
| ➦ | Auditing & assurance-November-2015-Past-Paper |
| ➦ | Auditing & assurance-May-2016-Past-paper |
| ➦ | Auditing & assurance-November-2016-Past-Paper |
| ➦ | Auditing & assurance-November-2017-Past-paper |
| ➦ | Auditing & assurance-May-2017-Past-paper |
| ➦ | Auditing & assurance-November-2018-Past-paper |
| ➦ | Auditing & assurance-May-2018-Past-paper |
| ➦ | Auditing & assurance-May-2019-Past-paper |
| ➦ | Auditing & assurance-November-2019-Past-paper |
| ➦ | Auditing & assurance-November-2020-Past-paper |
| ➦ | Auditing & assurance-December-2021-Past-paper |
| ➦ | Auditing & assurance-April-2021-Past-paper |
| ➦ | Auditing & assurance-August-2021-Past-paper |
| ➧ | Management accounting-September-2015-Pilot-Paper |
| ➧ | Management accounting-November-2015-Past-Paper |
| ➧ | Management accounting-May-2016-Past-paper |
| ➧ | Management accounting-November-2016-Past-Paper |
| ➧ | Management accounting-November-2017-Past-paper |
| ➧ | Management accounting-May-2017-Past-paper |
| ➧ | Management accounting-November-2018-Past-paper |
| ➧ | Management accounting-May-2018-Past-paper |
| ➧ | Management accounting-May-2019-Past-paper |
| ➧ | Management accounting-November-2019-Past-paper |
| ➧ | Management accounting-November-2020-Past-paper |
| ➧ | Management accounting-December-2021-Past-paper |
| ➧ | Management accounting-April-2021-Past-paper |
| ➧ | Management accounting-August-2021-Past-paper |
| ➫ | Public finance & taxation-September-2015-Pilot-Paper |
| ➫ | Public finance & taxation-November-2015-Past-Paper |
| ➫ | Public finance & taxation-May-2016-Past-paper |
| ➫ | Public finance & taxation-2016-Past-Paper |
| ➫ | Public finance & taxation-November-2017-Past-paper |
| ➫ | Public finance & taxation-May-2017-Past-paper |
| ➫ | Public finance & taxation-November-2018-Past-paper |
| ➫ | Public finance & taxation-May-2018-Past-paper |
| ➫ | Public finance & taxation-May-2019-Past-paper |
| ➫ | Public finance & taxation-November-2019-Past-paper |
| ➫ | Public finance & taxation-November-2020-Past-paper |
| ➫ | Public finance & taxation-December-2021-Past-paper |
| ➫ | Public finance & taxation-April-2021-Past-paper |
| ➫ | Public finance & taxation-August-2021-Past-paper |
CPA past papers with answers