Profit before adjustment 204100
Server rental prepaid 6800
Interest on Loans:
Mortgage Loan
(R86,000 @ 9%) =
R86,000 x 9% = 7,740
-7740
Salaries and
Wages(24500*2) 49000
Long-term Loan:
Mshana (R25,100 @
16%) = R25,100 x 16%
= R4,016 (Expense)
-4016
248144
artners' Current
Accounts:
Mshana Wami
Balance (1 July 2024) 6,900 6,400
Profit for the year 248144
Salary 35,000 35,000 -70,000
Interest on Capital (10%
x R94,100; 10% x 9,410 9,590 -19,000
R95,900)
Interest on Current A/c
(10% x R6,900 Cr; 10% x 690 -640 -50
R6,400 Dr)
Share of profit 79547 79547 -159094
Drawings(-51500-
-76,000 -74,600
24500),(-50100-24500)
Balance (30 june 2025)
55,547 55,297 0
, CeeMenti
Statement of Financial Position (Extract)
As at 30 June 2025
EQUITY AND LIABILITIES
EQUITY
Capital: Mshana 94100
Capital: Wami 95900
Total Capital 190000
Current Account:
55,547
Mshana
Current Account: Wami 55,297
Total Equity 316394
NON-CURRENT
LIABILITIES
Mortgage Loan (Note
86000
1)
Long-term Loan:
25100
Mshana
Total Non-Current
111100
Liabilities
CURRENT LIABILITIES
Trade and other
19300
payables (Note 2)
Bank Overdraft 8300
Total Current Liabilities 27600
TOTAL EQUITY AND
455094
LIABILITIES
Madi
Server rental prepaid 6800
Interest on Loans:
Mortgage Loan
(R86,000 @ 9%) =
R86,000 x 9% = 7,740
-7740
Salaries and
Wages(24500*2) 49000
Long-term Loan:
Mshana (R25,100 @
16%) = R25,100 x 16%
= R4,016 (Expense)
-4016
248144
artners' Current
Accounts:
Mshana Wami
Balance (1 July 2024) 6,900 6,400
Profit for the year 248144
Salary 35,000 35,000 -70,000
Interest on Capital (10%
x R94,100; 10% x 9,410 9,590 -19,000
R95,900)
Interest on Current A/c
(10% x R6,900 Cr; 10% x 690 -640 -50
R6,400 Dr)
Share of profit 79547 79547 -159094
Drawings(-51500-
-76,000 -74,600
24500),(-50100-24500)
Balance (30 june 2025)
55,547 55,297 0
, CeeMenti
Statement of Financial Position (Extract)
As at 30 June 2025
EQUITY AND LIABILITIES
EQUITY
Capital: Mshana 94100
Capital: Wami 95900
Total Capital 190000
Current Account:
55,547
Mshana
Current Account: Wami 55,297
Total Equity 316394
NON-CURRENT
LIABILITIES
Mortgage Loan (Note
86000
1)
Long-term Loan:
25100
Mshana
Total Non-Current
111100
Liabilities
CURRENT LIABILITIES
Trade and other
19300
payables (Note 2)
Bank Overdraft 8300
Total Current Liabilities 27600
TOTAL EQUITY AND
455094
LIABILITIES
Madi