Professional Documents
Culture Documents
Financial Accounting and Reporting Test Bank - Earnings Per Share - Deferred Tax PDF
Financial Accounting and Reporting Test Bank - Earnings Per Share - Deferred Tax PDF
8152017 – 1
The following trial balance of an entity on December 31, 2017 has been adjusted except for income tax
expense
!ash ",000,000
#ccounts recei$able 1%,000,000
&n$entory 10,000,000
'roperty,plantande(uipment 2),000,000
#ccountspayable *,000,000
&ncometax
payable ",000,000
'referenceshare
capital 3,000,000
+rdinaryshare
capital 1),000,000
hare
premium %,000,000
-etained earnings
/anuary
. 1 *,000,000
et sales and other re$enue 0,000,000
!ost
of
goods sold %,000,000
xpenses 12,000,000
&ncometaxexpense 11,000,000
12",000,000 12",000,000
During the year, estimated tax payments of '),000,000 were charged to income tax expense The tax
rate is 304 on all types of re$enue &n$entory and accounts payable included goods purchased in
transit, 5+6 destination, costing ')00,000, and unsold goods held on consignment at yearend, costing
'300,000 The perpetual system is used The preference share capital is redeemable mandatorily on
December 31, 201
% 8hat amount should be reported as total shareholders: e(uity on December 31, 20179
a %0,000,000
b 37,000,000
c %),000,000
d %2,000,000
'age 2
SOLUTION - PROBLEM 1
Ques!"# 1 A#s$e% A
!ash ",000,000
#ccounts
recei$able
&n$entory;10,000,000)00,000300,000< 1%,000,000
*,200,000
Total
current
assets 2*,200,000
Ques!"# 2 A#s$e% C
!ost
goods
of sold %,000,000<
;
xpenses 12,000,000<
;
&ncome
before
tax 20,000,000
Taxexpense;304x20,000,000< ;",000,000<
et income 1%,000,000
expense
Tax ",000,000
'ayment
during
year ;),000,000<
&ncome
tax
payable 1,000,000
#ccounts
payable ,200,000
&ncome
tax
payable 1,000,000
-edeemable preference 3,000,000
Total
current
liabilities 12,200,000
#ccounts
payable
perboo= *,000,000
>oodsintransit5+6destination ;)00,000<
>oods
held on
consignment 300,000<
;
#djusted accounts
payable ,200,000
+rdinary
share
capital 1),000,000
hare
premium %,000,000
-etained
earnings 23,000,000
Total
shareholders:
e(uity %2,000,000
-etainedearnings
/anuary
. 1 *,000,000
et income 1%,000,000
Total
retained
earnings 23,000,000
'age 3
a 1,*70,000
b 1,20,000
c 1,00,000
d 1,*)0,000
SOLUTION – PROBLEM 2
Ques!"# 1 A#s$e% D
hand
!ash
on 130,000
!ustomer
postdated
chec= 20,000<
;
mployee
&+@ 10,000<
;
#djusted
cash
on
hand 100,000
!ashinban=perban=statement 370,000
+utstanding
chec=s ;70,000< 300,000
#djusted
cash
balance %00,000
Ques!"# 2 A#s$e% B
!ustomers:
debit
balances 1,*00,000
!ustomerdepositerroneouslynetted )0,000
!ustomer
postdated
chec= 20,000
#ccounts
recei$able 1,*70,000
#llowancefordoubtfulaccounts ; 1)0,000<
et realiAable $alue 1,20,000
!ash %00,000
#ccountsrecei$able,netofallowance 1,20,000
#d$ancesto
employee
&+@
10,000
&n$entory 2,)00,000
'repaid
expenses 100,000
Total
current
assets %,30,000
'age )
!ost
goods
of expenses
sold
elling %,000,000
1,000,000
#dministrati$eexpenses 1,200,000
&nterest
expense 700,000
>ainfromexpropriationofland )00,000
&ncome
tax 00,000
&ncomefromdiscontinuedoperations "00,000
@nrealiAedgainone(uityin$estmentat5C+!& *00,000
@nrealiAed loss on futures contract designated as a cash flow hedge %00,000
&ncrease in projected benefit obligation due to actuarial assumptions 300,000
5oreigntranslationadjustment.debit 100,000
-e$aluationsurplus 2,)00,000
2 8hat net amount should recogniAed in other comprehensi$e income for the year9
a 2,"00,000
b 3,100,000
c 3,%00,000
d 00,000
3 8hat net amount in +!& should be presented as may not be recycled to profit or loss9
a 3,%00,000
b 2,700,000
c 3,700,000
d 3,100,000
'age "
Ques!"# 1 A#s$e% B
!ost
of
goods
sold ;%,000,000<
>ross
income ),)00,000
>ain
from
expropriation
of
land )00,000
Total
income ",000,000
elling
expenses 1,000,000
#dministrati$eexpenses 1,200,000
&nterest
expense 700,000 2,*00,000
Tax
expense 00,000<
;
&ncomefromcontinuingoperations 2,300,000
Ques!"# 2 A#s$e% A
@nrealiAedgainone(uityin$estmentat5C+!& *00,000
@nrealiAedloss.cashflowhedge ;%00,000<
#ctuarialloss.increasein'6+ ;300,000<
Translationadjustment.debit ;100,000<
-e$aluationsurplus 2,)00,000
et gain +!& 2,"00,000
@nrealiAedgainone(uityin$estmentat5C+!& *00,000
#ctuarial
loss
on
'6+ ;300,000<
-e$aluation
surplus 2,)00,000
et amount of +!& #" %e/*ss!!e " (%"! "% "ss 3,100,000
Ques!"# ' A#s$e% A
&ncomefromcontinuingoperations 2,300,000
&ncomefromdiscontinuedoperations "00,000
et income 2,*00,000
Ques!"# 5 A#s$e% A
'age 7
+n /anuary 1, 2017, an entity ac(uired a 104 interest in an in$estee for '3,000,000 The in$estment
was accounted for under the /"s ,e3" During 2017, the in$estee reported net income of
'%,000,000 and paid di$idend of '1,000,000
+n /anuary 1, 201, the entity ac(uired a further 1)4 interest in the in$estee for ',)00,000 +n such
date, the carrying amount of the net assets of the in$estee was '3",000,000 and the fair $alue of the
104 existing interest was '3,)00,000
The fair $alue of the net assets of the in$estee is e(ual to carrying amount except for an e(uipment
whose fair $alue was '%,000,000 greater than carrying amount The e(uipment had a remaining life of
) years
The in$estee reported net incom e of ',000,000 for 201 and paid di$idend of '),000,000 on
December 31, 201
b )00,000
c 100,000
d 300,000
2 8hat is the implied goodwill arising from the ac(uisition on /anuary 1, 2019
a 3,000,000
b 2,000,000
c 2,)00,000
d 0
'age
Ques!"# 1 A#s$e% B
Di$idendincome;104x1,000,000< 100,000
@nder cost method, the in$estment income is based on di$idend declared or paid
Ques!"# 2 A#s$e% B
xisting104interestremeasuredatfair$alue 3,)00,000
Totalcost
/anuary
. 1,
201 12,000,000
xcess attributable to e(uipment whose fair $alue is greater than carrying amount
;2)4
%,000,000<
x 1,000,000<
;
>oodwill 2,000,000
hareinnetincome;2)4x,000,000< 2,000,000
Eistorical
cost 3,000,000
-emeasurement
gain )00,000
Total
income
201
in 2,300,000
&f the in$estment in associate is achie$ed in stages the old interest is remeasured at fair $alue through
profit or loss
Total
cost
/anuary
1,
201 12,000,000
hareincashdi$idend;2)4x),000,000< ;1,2)0,000<
!arryingamount.December31,201 12,))0,000
'age *
#n entity ac(uired %04 of another entity:s shares on /anuary 1, 2017 for '1),000,000 The in$estee:s
assets and liabilities at that date were as follows?
C*%%4!#*,"u# F*!%6*ue
!ash 1,000,000 1,000,000
#ccountsrecei$able %,000,000 %,000,000
&n$entory.5&5+ ,000,000 *,000,000
Fand ),)00,000 7,000,000
'lantande(uipment.net 1%,000,000 22,000,000
Fiabilities 7,000,000 7,000,000
The plant and e(uipment ha$e a 10year remaining useful life The in$entory was all sold in 2017 The
entity sold the land in 201 for ',000,000 and reported a gain of '2,)00,000
The in$estee reported net income of '3,000,000 for 2017 and '),000,000 for 201 The in$estee paid
'1,000,000 cash di$idend on December 31, 2017 and '2,000,000 on December 31, 201
% 8hat is the carrying amount of the in$estment in associate on December 31, 2019
a 1),3"0,000
b 1),000,000
c 1",)"0,000
d 13,00,000
'age 10
SOLUTION – PROBLEM 5
Ques!"# 1 A#s$e% B
!ash 1,000,000
#ccounts
recei$able %,000,000
&n$entory ,000,000
Fand ),)00,000
'lant
and
e(uipment 1%,000,000
Fiabilities 7,000,000<
;
et assets at carrying amount 2),)00,000
#c(uisition
cost 1),000,000
s
Ques!"# 2 A#s$e% B
hareinnetincomefor2017;%04x3,000,000< 1,200,000
#mortiAationofexcess.in$entory ; %00,000<
#mortiAation of excess . plant and e(uipment ;3,200,000 B 10 years< ; 320,000<
&n$estment
income for
2017 %0,000
hareinnetincomefor201;%04x),000,000< 2,000,000
#mortiAationofexcess.plantande(uipment ;3 20,000<
#mortiAation
of
excessland
. ;"00,000<
&n$estment
income for
201 1,00,000
&n$estment
income
2017 %0,000
!ashdi$idendfor2017;%04x1,000,000< ; %00,000<
&n$estment
incomefor
201 1,00,000
!ashdi$idendfor201;%042,000,000< ; 00,000<
!arryingamount.December31,201 1),3"0,000
'age 11
#n entity purchased '),000,000 of 4, )year bonds on /anuary 1, 2017 with interest payable on /une
30 and December 31 The bonds were purchased for '),100,000 plus transaction cost of '10,000 at
an effecti$e interest rate of 74
The business model for this in$estment is to collect contractual cash flows and sell the bonds in the
open mar=et +n December 31, 2017, the bonds were (uoted at 10"
3 8hat amount should be recogniAed in +!& in the statement of comprehensi$e income for 20179
a 300,000
b 12),%%0
c 12,0"0
d *2,000
% &f the entity elected the *!% 6*ue "(!"# , what total amount of income should be recogniAed for
20179
a %00,000
b %*2,000
c "00,000
d 200,000
'age 12
SOLUTION - PROBLEM
/an
2017
1, ),20,000
/an30,2017 200,000 12,20 17,720 ),1*0,20
Dec31,2017 200,000 11,""0 1,3%0 ),171,*%0
Ques!"# 1 A#s$e% D
&nterest
/anuary
/une
to 12,20
&nterest
/uly
to
December 11,""0
&nterest
incomefor
2017 3"3,*%0
Ques!"# 2 A#s$e% A
Har=et$alueonDecember31,2017;),000,000x10"< ),300,000
Har=et$alueonDecember31,2017 ),300,000
#c(uisition cost, e9/u!# %*#s*/!"# /"s ),100,000
>ainfromchange
in
fair
$alue 200,000
&nterest
income;4 x
),000,000< %00,000
Total
income "00,000
'age 13
Fand %,000,000
Fand
impro$ements 1,300,000
6uildings 20,000,000
Hachineryand
e(uipment ,000,000
I # plant facility consisting of land and building was ac(uired in exchange for 200,000 shares of the
entity +n the ac(uisition date, each share had a (uoted price of '%) on a stoc= exchange The
plant facility was carried on the seller:s boo=s at '1,"00,000 for land and '),%00,000 for the
building at the exchange date !urrent appraised $alues for the land and the building, respecti$ely,
are '2,000,000 and ',000,000 The building has an expected life of forty years with a '200,000
residual $alue
I &tems of machinery and e(uipment were purchased at a total cost of '%,000,000 #dditional costs
incurred were freight and unloading '100,000 and installation '300,000 The e(uipment has a
useful life of ten years with no residual $alue
I xpenditures totaling '1,200,000 were made for new par=ing lot, street and sidewal= at the entity:s
$arious plant locations These expenditures had an estimated useful life of fifteen years
I # machine costing '200,000 on /anuary 1, 2010 was scrapped on /une 30, 2017 traight line
depreciation had been recorded on the basis of a 10year life with no residual $alue
I # machine was sold for ')00,000 on /uly 1, 2017 +riginal cost of the machine sold was '700,000
on /anuary 1, 201%, and it was depreciated on the straight line basis o$er an estimated useful life of
eight years and a residual $alue of ')0,000
'age 1%
SOLUTION – PROBLEM 7
Ques!"# 1 A#s$e% A
Fand
/anuary
. 1 %,000,000
Fand
ac(uired
for
cash 2,000,000
Fandac(uiredbyissuingshares;2B10x*,000,000< 1,00,000
Fand
December
. 31 7,00,000
Juoted price of shares issued for land and building ;200,000 x '%)< *,000,000
!urrent appraiAed $alue ?
Fand 2,000,000
6uilding ,000,000
Total 10,000,000
The total cost of the land and building is e(ual to the (uoted price of the shares which is allocated
prorata to the land and building based on the current appraised $alue
Ques!"# 2 A#s$e% D
Fandimpro$ements./anuary1 1,300,000
xpendituresforpar=inglot,streetandsidewal= 1,200,000
6alance
December
. 31 2,)00,000
6uildings
/anuary
. 1 20,000,000
6uildingac(uiredbyissuingshares;B10x*,000,000< 7,200,000
6alance
December
. 31 27,200,000
Hachineryande(uipment/anuary1 ,000,000
Hachineryande(uipmentpurchased %,000,000
5reight
and
unloading 100,000
&nstallation 300,000
Hachinery
scrapped
Hachinery
sold ; ;200,000<
700,000<
Hachinerye(uipment.December31 11,)00,000
'age 1)
#n entity had the following financial statement elements for which the December 31, 2017 carrying
amount is different from the December 31, 2017 tax basis?
C*%%4!# *,"u# T*9 )*s!s D!e%e#/e
The difference between the carrying amount and tax basis of the e(uipment is due to accelerated
depreciation for tax purposes
The accrued liability is the estimated health care cost that was recogniAed as expense in 2017 but
deductible for tax purposes when actually paid
&n /anuary 2017, the entity incurred '3,000,000 of computer software cost !onsidering the technical
feasibility of the project, this cost was capitaliAed and amortiAed o$er 3 years for accounting purposes
Eowe$er, the total amount was expensed in 2017 for tax purposes
The pretax accounting income for 2017 is '1),000,000 The income tax rate is 304 and there are no
deferred taxes on /anuary 1, 2017
3 8hat amount should be reported as deferred tax liability on December 31, 20179
a 1,0)0,000
b 1,200,000
c *00,000
d 1)0,000
% 8hat amount should be reported as deferred tax asset on December 31, 20179
a 7)0,000
b "00,000
c 1)0,000
d 0
'age 1"
SOLUTION – PROBLEM 8
Ques!"# 1 A#s$e% B
#ccounting
income 1),000,000
5uture taxable amount?
(uipment
!omputer
software ;1,)00,000<
5uture
deductibleamount? ;2,000,000<
#ccrued
liability )00,000
Taxable
income 12,000,000
!urrenttaxexpense;304x12,000,000< 3,"00,000
Ques!"# 2 A#s$e% A
Totaltaxexpense;304x1),000,000< %,)00,000
Deferredtaxliability;304x3,)00,000< 1,0)0,000
Deferredtaxasset;304x)00,000< 1)0,000
'age 17
PROBLEM = - BENEFIT COST
#n entity pro$ided the following pension plan information?
'rojectedbenefitobligation./anuary1 3,)00,000
5air$alueofplanassets./anuary1 2,00,000
'ension benefits paid during the year 2)0,000
!urrentser$icecostfortheyear 1,7)0,000
'ast ser$ice cost for the year ;$esting period ) years< %2),000
#ctual return on plan assets 10,000
!ontribution to the plan 1,)00,000
#ctuarial loss due to change in assumptions on projected benefit obligation 200,000
Discount
settlement
or rate 104
!urrent
ser$ice
cost 1,7)0,000
'ast
ser$ice
cost %2),000
&nterestexpense;104x3,)00,000< 3)0,000
&nterestincome;104x2,00,000< ;20,000<
mployee benefit
expense 2,2%),000
Ques!"# 2 A#s$e% C
'6+
/anuary
. 1 3,)00,000
!urrent
ser$ice
cost 1,7)0,000
'ast
ser$ice
cost %2),000
&nterest
expense 3)0,000
#ctuarial
loss 200,000
6enefits
paid 2)0,000<
;
'6+
December
. 31 ),*7),000
5C'#
/anuary
. 1 2,00,000
#ctual
return 10,000
!ontribution
to
the
plan 1,)00,000
6enefits
paid 2)0,000<
;
5C'#
December
. 31 %,230,000
Ques!"# 5 A#s$e% A
5C'#
December
. 31 %,230,000
'6+
December
. 31 ;),*7),000<
'repaidBaccruedbenefitcost.December 31 ;1,7%),000<
'age 1*
#n entity is a dealer in e(uipment and uses leases to facilitate the sale of its product The entity expects
a 124 return #t the end of the lease term, the e(uipment will re$ert to the lessor
!ostofe(uipmenttotheentity 3,)00,000
5air$alueof
e(uipment ),)00,000
-esidual $alue .
unguaranteed "00,000
&nitial
direct
cost 200,000
#nnualrentalpayableinad$ance *00,000
@seful life
andlease
term years
&mplicit
interest
rate 124
124
'C
at1
ofperiods
for
0%0
'Cofanordinaryannuityof1at124forperiods %*7
'Cofanannuitydueof1at124forperiods ))"
5irstlease
payment /anuary
1,
201"
a 7,00,000
b 7,200,000
c ","00,000
d ",*00,000
a ),00%,000
b ),2%%,000
c ),)00,000
d ),7%0,000
) 8hat amount of cost of goods sold should be recogniAed in recording the lease9
a 3,2"0,000
b 3,)00,000
c 3,7%0,000
d 3,%"0,000
'age 20
SOLUTION – PROBLEM 10
Ques!"# 1 A#s$e% A
>ross
rentals
;*00,000
<
x 7,200,000
-esidual
$alue "00,000
>ross
in$estment 7,00,000
Ques!"# 2 A#s$e% B
'Cofrentals;*00,000x))"< ),00%,000
'Cofresidual$alue;"00,000x%0< 2%0,000
et in$estment ),2%%,000
>ross
in$estment 7,00,000
ot in$estment ),2%%,000
Total
financial
re$enue 2,))",000
#d$ancepaymenton/anuary1,2017 ; *00,000<
6alance
/anuary
. 1,
2017 %,3%%,000
Ques!"# 5 A#s$e% D
!ost
e(uipment
of 3,)00,000
'Cofunguaranteedresidual$alue ; 2%0,000<
&nitial
direct
cost 200,000
!ost
goods
of sold 3,%"0,000
TheDi$idends
preference
on share capital
preference is 104
shares are incumulati$e and years
arrears for two con$ertible into 100,000 ordinary shares
The 124 bonds are con$ertible into 0 ordinary shares for each '1,000 bond
@nexercised share options to purchase *0,000 ordinary shares at '20 per share were outstanding at the
beginning and ending of 2017 The a$erage mar=et price of the ordinary share was '30 per share and
the mar=et price on December 31, 2017 was '%0 per share
2 8hat is the total number of potentially diluti$e ordinary shares at the beginning of year9
a )30,000
b )00,000
c )*0,000
d )"0,000
SOLUTION - PROBLEM 11
Ques!"# 1 A#s$e% C
'referencedi$idend;104x2,)00,000< ; 2)0,000<
et income ordinary %,7)0,000
/anuary
1; 00,000
12B12<
x 00,000
Hay 1"0,000
; B12<
x %0,000
#$erage
shares
outstanding 30,000
6asic
';%,7)0,000
30,000<
B 72
)
Ques!"# 2 A#s$e% A
hare
options *0,000
Treasuryshares;1,00,00030<
B ;"0,000<
&ncrementalordinarysharesfromshareoptions 30,000
+rdinarysharesfromcon$ersionofpreferenceshares 100,000
'otential
ordinary
shares )30,000
&ncremental'on'referenceshares;2)0,000B100,000< 2)0
&ncremental'onbonds;37,000B%00,000< *%
'otential
ordinary
shares
.
bonds %00,000
-eported
basic
in ' ;%0,000<
-eported
diluted
in ' 3"0,000
'age 23
2018 2017
'roperty,plantande(uipment 2,1*0,000 1,%%0,000
#ccumulateddepreciation %)0,000 270,000
Fongtermin$estments 22),000
'repaidexpenses 3)1,000 31),000
Herchandisein$entory 1,*)0,000 1,2"0,000
#ccounts recei$able, net of allowance 1,)"0,000 1,00,000
!ash "*0,000 "%0,000
harecapitalordinary 3,000,000 2,%00,000
-etainedearnings *0",000 ",000
Fongtermnotepayable 1,27),000 1,0*),000
#ccountspayable 30*,000 22,000
Di$idendpayable 201,000
#ccruedexpenses 2),000
2018 2017
et credit sales 7,020,000 3,7)3,000
#ccounts recei$able and accounts payable relate to merchandise for sale in the normal course of
business The allowance for bad debts was the same at the end of 201 and 2017 and no recei$ables
were charged against the allowance
#ccounts payable are recorded net of any discount and are always paid within the discount period
The proceeds from the note payable were used to finance the ac(uisition of property, plant and
e(uipment +rdinary shares were sold to pro$ide additional wor=ing capital
1 8hat amount should be reported as net cash pro$ided by operating acti$ities in 2019
a 3%),000
b 1"),000
c )%",000
d )10,000
2 8hat amount should be reported as net cash used in in$esting acti$ities in 2019
a 7)0,000
b 22),000
c *7),000
d 7)0,000
3 8hat amount should be reported as net cash pro$ided by financing acti$ities in 2019
a "00,000
b 70,000
c 7)0,000
d "0,000
'age 2%
SOLUTION – PROBLEM 12
Ques!"# 1 A#s$e% A
Depreciation
;%)0,000
27,000<
10,000
&ncrease
in
prepaid
expenses ;
3",000<
&ncrease
in$entory
in ;"*0,000<
&ncreasein
accountsrecei$able ;%0,000<
&ncrease
in
accountspayable 27,000
&ncrease
in
accrued
expenses 2),000
Ques!"# 2 A#s$e% C
&ncrease
''
in ;7)0,000<
&ncreaseinlongtermin$estments ;22),000<
Di$idend
paid
201
in ;100,000<
'roceeds
from
share
capital "00,000
'roceeds
from
note
payable 10,000
et cash pro$ides financing "0,000
-etained
earnings
2017
",000
-etained
earnings
201
; *0",000<
Di$idend
declared
in
201 301,000
Di$idend
payable
201
. ;201,000<
Di$idend
paid
201
in 100,000
'age 2)
1 #n entit y pro$ided the following incre ases ;decreases< in the statement of financial position
accounts
!ash
and
cash
e(ui$alents 120,000
#$ailablefor
sale
securities 300,000
#ccounts
recei$able,
net
&n$entory 0,000
Fongterm
in$estments ;100,000<
'lant
assets 700,000
#ccumulated
depreciation
#ccounts
payable ),000<
;
Di$idend
payable 1"0,000
hortterm
ban=
debt 32),000
Fongterm
debt 110,000
hare
capital,
'10 par 100,000
hare
premium 120,000
-etained
earnings 2*0,000
et income for the current year was '7*0,000
!ash di$idend of ')00,000 was declared
6uilding costing '"00,000 and with carrying amount of '3)0,000 was sold for '3)0,000
(uipment costing '110,000 was ac(uired through issuance of longterm debt
# longterm in$estment was sold for '13),000 There were no other transactions affecting
longterm in$estment
The shares were issued for cash
'age 2"
Ques!"# 1 A#s$e% C
&ncrease
in
in$entory 0,000<
;
>ainonsaleoflongtermin$estment ; 3),000<
Depreciation 2)0,000
Decreaseinaccountspayable ;) ,000<
et cash pro$ided . operating *20,000
Ques!"# 2 A#s$e% A
ale
price
of
in$estment 13),000
!ost of in$estment sold . decrease in longterm in$estment ;100,000<
>ainonsaleoflongtermin$estment 3),000
et increase in accumulated depreciation
Depreciation
for
the
year 2)0,000
#dd
cost
of
building
sold "00,000
Totalac(uisitionduringyear 1,300,000
!ashpaymentforplantassets ;1,1*0,000<
!ashpaymentfora$ailableforsalesecurities ; 300,000<
ale
price
of
in$estment 13),000
ale
building
of 3)0,000
&ncrease
in
share
capital 100,000
&ncrease
in
share
premium 120,000
!ashrecei$edfromissueofshares 220,000
'roceedsfromshorttermdebt 32),000
Di$idend
paid ;3%0,000<
et cash pro$ided . financing 20),000
Di$idend
declared )00,000
Di$idend
payable ;1"0,000<
Di$idend
paid 3%0,000
P%""
&ncreaseincashandcashe(ui$alents 120,000
'age 27
PROBLEM 1' – STATEMENT OF CAS FLO>S
Total sales were '12,000,000 for 201 and '11,000,000 for 2017 !ash sales were 204 of total
sales each year !ost of goods sold was ',%00,000 for 201
Cariable expenses for 201 amounted to '1,200,000 and $aried in proportion to sales Cariable
expenses had been paid )04 in the year incurred and )04 the following year
5ixed expenses, including '3)0,000 depreciation and ')0,000 bad debt expense, totaled
'1,000,000 each year ighty percent of fixed expenses in$ol$ing cash were paid in the year
incurred and 204 the following year ach year there was a ')0,000 bad debt estimate and a
')0,000 writeoff
% 8hat amount of cash was disbursed for $ariable expenses during 2019
a 1,1)0,000
b 1,200,000
c 1,100,000
d "00,000
) 8hat amount of cash was disbursed for fixed expenses during 2019
a )00,000
b ")0,000
c "00,000
d )00,000
'age 2
SOLUTION – PROBLEM 1'
Ques!"# 1 A#s$e% A
#-
December
. 31,
2017 %0,000
Total
sales
201
. 12,000,000
Total 12,%0,000
#-.
December 31,
201 ; 70,000<
6ad
debt
writeoff ; )0,000<
!ollectionsfromcustomers.201 12,010,000 #
Ques!"# 2 A#s$e% B
&n$entory.December31,2017 1,)00,000
'urchases 201 ;SQUEE?E< ,300,000 6
>oodsa$ailableforsale *,00,000
&n$entory.December31,201 ;1,%00,000<
!ostofgoodssold
201
,%00,000
#ccountspayable.December31,2017 *)0,000
'urchases
201 ,300,000
Total *,2)0,000
#ccountspayable.December31,2017 ;* 0,000<
!ashdisbursedforpurchases201 ,270,000 6
Cariablecostratio;1,200,000B12,000,000< 104
Cariableexpenses.2017;104x11,000,000< 1,100,000
Ques!"# 5 A#s$e% C
5ixedexpenseseachyear 1,000,000
Depreciation 3)0,000<
;
6ad
debt
expense ;)0,000<
!ashdisbursedforfixedexpensesin201 "00,000 !
END