S20 TX ZWE Sample Answers
S20 TX ZWE Sample Answers
Section A
1 B
2 C
Qualifying cost SIA at 25%
Z$ Z$
Farm 0 0
Tractor 100,000 25,000
Passenger vehicle – deemed cost 80,000 20,000
Commercial vehicle 135,000 33,750
Fiscal devices (50% x 50,000) 25,000 6,250
Irrigation equipment 170,000 42,500
––––––––
127,500
––––––––
3 A
Input VAT
Z$
Delivery van (15/115 x 120,000) 15,652
Water tank (15/115 x 40,000) 5,217
–––––––
20,869
–––––––
4 D
(40% x 20,000 x Z$50 x 5%) = Z$20,000
5 B
Output VAT on the passenger motor vehicle deemed benefit:
(15/115 x 76,400 x 2/12) = Z$1,661
6 D
Recoupment of allowances calculated as follows:
Z$
Factory building, nil income tax value 200,000
Plant and equipment (25% x 160,000 x 2) 80,000
––––––––
280,000
––––––––
7 A
8 B
Z$
Rent received (as less than Z$24,000) 20,000
Pension 12,000
–––––––
32,000
–––––––
9 C
3
Marks
10 D
Z$
Pension fund contributions (12% x 15,000 x 5) 9,000
Retirement annuity fund (RAF) contributions 12,000
NSSA contributions (3·5% x 700 x 5) 123
–––––––
21,123
–––––––
11 A
(10% x 287,500) = Z$28,750 and 10 April 2019
12 B
Z$
Second QPD (10% x 20,000 x 3/12) 500
Third QPD (10% x 24,000 x 2/12) 400
––––
900
––––
13 C
14 C
(5% x 800,000) = Z$40,000
15 A
Z$
Recurrent expenditure (15% x 400,000 x 9/12) 45,000
Commercial vehicle (15% x 350,000 x 6/12) 26,250
–––––––
71,250
–––––––
–––
2 marks each 30
–––
4
Section B Marks
(c) Adjusted provisional tax for the year ended 31 December 2019
Z$
Loss (73,000
)
Add back:
Accelerated wear and tear allowance added back (cost has been written off
completely in 2015–2018) 160,000 ½
––––––––
Adjusted taxable income 87,000
––––––––
––––––––
Adjusted provisional tax at 25·75% 22,403 ½
––––––––
––––––––
Remittance in line with the QPDs:
10% on 25 March 2019 2,240 ½
25% on 25 June 2019 5,601 ½
30% on 25 September 2019 6,721 ½
35% on 20 December 2019 7,841 ½
–––––––– –––
22,403 3
––––––––
–––––––– –––
10
–––
5
Marks
(b) Valued added tax (VAT) payable/refundable for June 2019 VAT period
Z$ Z$
Output tax:
Credit sales (15/115 x 90,000) 11,739 ½
Cash sales (15/115 x 170,000) 22,174
Zero rated sales cash and credit 0 ½
Sales returns (15/115 x 20,000) (2,609 ) ½
–––––––
31,304
Less input tax:
Purchases (15/115 x 210,000) (27,391 ) ½
Shop fixtures and fittings (15/115 x 90,000) (11,739 ) ½
Office equipment (15/115 x 80,000) (10,435 ) ½
Staff expenses 0 ½
Delivery truck (15/115 x 130,000) (16,957 ) ½
Passenger motor vehicle 0 ½
Office rent (15/115 x 20,000) (2,609 ) ½
Rail transport costs 0 ½
Stationery (15/115 x 10,000) (1,304 ) ½
Salaries and wages 0 ½
Traffic fine 0 ½
Insurance 0 ½
Bank charges 0 (70,435 ) ½
––––––– ––––––– –––
VAT refundable 39,131 8
–––––––
––––––– –––
10
–––
3 Stan
Taxable income and tax payable for the year ended 31 December 2019
Z$
Revenue 320,000 ½
Lease premium 100,000 ½
Rent (10,000 x 6) 60,000 ½
Lease improvement: 400,000/(120 – 3) x 3 10,256 1
––––––––
490,256
Less:
Salaries and wages (53,000 ) ½
Repairs and maintenance (44,000 ) ½
Electricity and water charges (13,000 ) ½
Pest control costs (15,000 ) ½
General admin expenses (65% x 67,000) (43,550 ) ½
Interest paid (15% x 300,000 x 10/12), disallowable 0 1
Demolition expenses (30,000 ) ½
Legal fees, disallowable 0 ½
Municipality inspection fees, disallowable 0 ½
Capital allowances:
Warehouse (2·5% x 170,000) (4,250 ) ½
Fixtures and fittings (25% x 110,000) (27,500 ) ½
Diesel powered generator (25% x 25,000) (6,250 ) ½
Second warehouse (2·5% x 400,000) (10,000 ) ½
––––––––
Taxable income 243,706
––––––––
––––––––
Tax payable at 25·75% 62,754 ½
––––––––
–––––––– –––
10
–––
Tutorial note: Re the fraction of 400,000/(120 – 3) x 3: the maximum allowable lease period is 10 years, 120
months, exclude the agreed construction period of three months. The lease improvement is for a period of three
months from 1 October to 31 December 2019.
6
Marks
4 Estella
(a) Estella’s residential property qualifies as a principal private residence because it meets the prescribed definition
of a dwelling since it was used mainly for the purpose of residential accommodation. 1
The residential property remained Estella’s main residence despite the fact that she was prevented from
residing at the property due to her employment relocation. 1
–––
2
–––
(b) Capital gains tax payable for the year ended 31 December 2019
Z$
Residential property:
Gross sale proceeds 280,000
Capital gains at 5% 14,000 1
––––––––
––––––––
Commercial property:
Sale proceeds 520,000 ½
Less:
Cost (300,000
) ½
Improvement costs:
Concrete paving (50,000
) ½
Security wall (100,000
) ½
Selling expenses:
Advertising (6,000 ) ½
Legal fees (15,000 ) ½
Estate agent commission (26,000 ) ½
Inflation allowance on:
Property cost (2·5% x 300,000) (7,500 ) 1
Improvements:
Concrete paving (2·5% x 50,000) (1,250 ) ½
Security wall (2·5% x 100,000) (2,500 ) ½
––––––––
11,750
Roll over relief available, as another immovable property was acquired
(310,000/520,000 x 11,750) (7,005 ) 1
––––––––
Capital gain 4,745
––––––––
––––––––
Capital gains tax at 20% 949 ½
––––––––
–––––––– –––
8
–––
10
–––
5 Leah
7
Marks
(b) Taxable income and income tax payable/(refundable) for the period ended 31 July 2019
Z$
Employment 1 January 2019 to 30 June 2019
Salary 95,000 ½
Accommodation allowance 0 ½
Representation allowance 0 ½
Fuel coupons 15,000 ½
Cost of living adjustment 18,000 ½
Travelling and subsistence 0 1
Motor vehicle benefit (9,600 x 6/12) 4,800 1
Motor vehicle purchase benefit (50,000 – 35,000) 15,000 1
––––––––
147,800
Less:
Pension fund contributions, retirement annuity fund and NSSA (13,500 + 20,000 + 147) (5,400 ) 1
Professional subscriptions (8,000 ) ½
Life insurance policy 0 ½
––––––––
Taxable income 134,400
––––––––
––––––––
Tax on sliding scale:
Up to Z$105,000 30,485
On Z$(134,400 – 105,000) at 40% 11,760 ½
––––––––
Gross tax 42,245
Less: Medical aid contributions credit (50% x 16,000) (8,000 ) ½
Medical expenses credit (50% x 8,000 x 50%) (2,000 ) ½
––––––––
32,245
Add: 3% AIDS levy 967 ½
––––––––
33,212
Less: PAYE (35,000 ) ½
––––––––
Tax refundable 1,788
––––––––
––––––––
Consultancy 1 August 2019–31 December 2019
Consultancy fees (37,000 x 5) 185,000 ½
Less:
Assistant’s salary (13,000 x 5) (65,000 ) ½
Stationery (10,000 ) ½
Wear and tear allowance – laptops (40,000 x 10%) (4,000 ) 1
––––––––
Taxable income 106,000
––––––––
––––––––
Tax at 25·75% 27,295 ½
––––––––
–––––––– –––
13
–––
15
–––
8
Marks
6 Towelling Company (Private) Limited (TCP)
Taxable income and tax payable for the year ended 31 December 2019
Z$ Z$
Net profit 109,000
Adjustments:
Raw materials destroyed: cost 0 ½
Bank interest (15,000 ) ½
Interest on overdue accounts 0 ½
Profit on marketable securities (25,000 ) ½
Depreciation 35,000 ½
Salaries and wages 0 ½
Sickness benefit fund (65,000 – (12,000 x 5)) 5,000 1
Advertising – erection of a billboard 20,000 ½
Advertising – export promotion qualifies for double deduction (30,000 ) ½
Allowances for receivables 25,000 ½
Donations – soccer club (40% x 90,000) 36,000 ½
Donations – Education Ministry 0 ½
Operations manager’s payment 80,000 ½
Legal fees:
Attorney’s fees 12,000 ½
Court expenses 10,000 ½
Finance costs:
New premises 0 ½
Staff canteen (70,000/700,000 x 84,000) 8,400 1
Capital allowances:
Neon sign billboard (25% x 20,000) (5,000 ) 1
Factory building (5% x 300,000) (15,000 ) ½
Warehouse (5% x 150,000) (7,500 ) ½
Office building (2·5% x 180,000) (4,500 ) ½
Plant and equipment (25% x 200,000) (50,000 ) ½
Passenger vehicle (25% x 80,000) (20,000 ) ½
Commercial vehicle (25% x 170,000) (42,500 ) ½
Office fittings and equipment (25% x 140,000) (35,000 ) (179,500 ) ½
–––––––– ––––––––
Taxable income 90,900
––––––––
––––––––
Tax at 17·5% 15,908 ½
3% AIDS levy 477 ½
–––––––– –––
Tax payable 16,385 15
–––––––– –––––––– –––
Tutorial note: The tax rate of 17·5% is a special rate for a manufacturing company whose export volume
ranges from 41% to 50% of the total sales volume for the year. TCP’s export threshold for the year is 42·85%
(90,000/210,000 x 100).
9
Additional marking guide for section B Marks available Marks awarded
1 (a) 4
–––
(b) 3
–––
(c) 3
–––
Total marks 10
–––
2 (a) 2
–––
(b) 8
–––
Total marks 10
–––
3 10
–––
4 (a) 2
–––
(b) 8
–––
Total marks 10
–––
5 (a) 2
–––
(b) 13
–––
Total marks 15
–––
6 15
–––
10