You are on page 1of 48

This paper is not to be removed from the Examination Halls

UNIVERSITY OF LONDON AC3091 ZA


(279 0091)

BSc degrees and Diplomas for Graduates in Economics, Management, Finance and the
Social Sciences, the Diplomas in Economics and Social Sciences and Access Route

Financial Reporting

Thursday, 17 May 2012 : 2.30pm to 5.45pm

Candidates should answer FOUR of the following SEVEN questions. All questions carry
equal marks.

Workings should be submitted for all questions requiring calculations. Any necessary
assumptions introduced in answering a question are to be stated.

Extracts from compound interest tables are given after the final question on this paper.

8-column accounting paper is provided at the end of this question paper. If used, it must be
detached and fastened securely inside the answer book.

A calculator may be used when answering questions on this paper and it must comply in all
respects with the specification given with your Admission Notice. The make and type of
machine must be clearly stated on the front cover of the answer book.

© University of London 2012


UL12/0007 PLEASE TURN OVER
D01 Page 1 of 11
1. The income statements for the year ended 31 December 2011 and the statements of financial position as
at 31 December 2011 for J Plc, L Ltd and R Ltd are given as follows:

Income statements for the year ended 31 December 2011

J Plc L Ltd R Ltd


£’000 £’000 £’000
Turnover 2,900 2,100 1,200
Cost of sales (600) (900) (800)
Gross profit 2,300 1,200 400
Operating expenses (650) (480) (90)
Dividend receivable 180 - -
Profit before tax 1,830 720 310
Tax (720) (210) (250)
Profit after tax 1,110 510 60
Dividends payable (150) (120) (10)
Net profit for the year 960 390 50
Retained profit brought forward 1,500 900 200
Retained profit carried forward 2,460 1,290 250

Statements of financial position as at 31 December 2011

J Plc L Ltd R Ltd


£’000 £’000 £’000
Non-current assets 600 2,400 200
Investments 3,300 - -
Inventory 300 600 300
Cash 795 270 30
Inter-company receivable from L Ltd 30 - -
Inter-company receivable from R Ltd 15 - -
Total assets 5,040 3,270 530

Share capital 600 250 100


Profit and loss account reserve 2,460 1,290 250
Trade payables 480 510 170
Inter-company payable to J Plc - 20 10
10% bonds 1,500 1,200 -
Capital, reserves and liabilities 5,040 3,270 530

Question continues on following page.

UL12/0007
D01 Page 2 of 11
Notes

J Plc acquired 80% of L Ltd on 1 January 2003 for £1,200,000 when the share capital and reserves of
L Ltd were £900,000. At the date of acquisition, the fair value of L Ltd’s non-current assets was
£2,700,000. L Ltd has not accounted for this revaluation.

J Plc acquired 40% of R Ltd on 1 January 2005 for £600,000 when the share capital and reserves of R
Ltd were £500,000.

Goodwill for all acquisitions is capitalised. Impairment of 50% is to be recognised against the
goodwill of L Ltd in 2011 and impairment of £200,000 is to be recognised against R Ltd in 2011.

J Plc charges both L Ltd and R Ltd a management fee of 1% of turnover. None of the companies has
accounted for this management fee and the management fee remains unpaid at the year end.

J plc sells inventory which cost £50,000 to L Ltd for £100,000. 20% of the inventory remains with L
Ltd at the year end.

Dividends have been accounted for correctly.

No changes to share capital and non-current assets have been made since acquisition.

Required

Prepare the consolidated income statement for the year ended 31 December 2011 and the consolidated
statement of financial position as at 31 December 2011 for J Plc. (25 marks)

UL12/0007
D01 Page 3 of 11
2. On 1 January 2011, Fast Ltd acquired 80% of the ordinary shares of a subsidiary, Slow Org, which
operates in the currency ‘potts’, when Slow Org was incorporated with share capital of 1,840,000
‘potts’. No shares have been issued by Slow Org since acquisition.

The summary statements of financial position and income statements of Fast Ltd and Slow Org are as
follows:

Statements of financial position


as at 31 December 2011
Fast Ltd Slow Org
£ ‘potts’
Non-current assets 1,460,000 2,380,000
Investment in Slow Org 736,000
Inter-company receivable from Slow Org 48,000
Other net assets 776,000 400,000
Inter-company payable to Fast Ltd (240,000)
Total assets 3,020,000 2,540,000

Share capital 2,120,000 1,840,000


Retained earnings 900,000 700,000

Capital and reserves 3,020,000 2,540,000

Income statements for the


year ended 31 December 2011 Fast Ltd Slow Org
£ ‘potts’
Sales 6,376,000 4,000,000
Cost of sales (3,400,000) (2,000,000)
Gross profit 2,976,000 2,000,000
Depreciation (600,000) (600,000)
Other expenses (420,000) (200,000)
Profit before tax 1,956,000 1,200,000
Tax (1,056,000) (500,000)
Profit after tax 900,000 700,000

Question continues on following page.

UL12/0007
D01 Page 4 of 11
The following information is also available:

i. opening inventory and non-current assets were acquired on 1 January 2011 and closing
inventory was acquired on 1 December 2011.

ii. exchange rates were as follows:

1 January 2011 £1 = 2 ‘potts’


Average for year 2011 £1 = 4 ‘potts’
1 December 2011 £1 = 4.5 ‘potts’
31 December 2011 £1 = 5 ‘potts’

Required

(a) Compare and contrast the closing rate and temporal methods for translating the financial
statements of foreign subsidiaries and outline the situations in which these methods should be
used. (9 marks)

(b) Translate the income statement and the statement of financial position for the year ended 31
December 2011 for Slow Org using the closing rate method. (7 marks)

(c) Show how the foreign exchange difference in part (b) arises. (5 marks)

(d) Calculate the foreign exchange reserve and the non-controlling interest that would be seen in the
consolidated financial statements of Fast Ltd as at 31 December 2011. (4 marks)

UL12/0007
D01 Page 5 of 11
3. Construction Plc has entered into a construction contract, contract X and Build Plc has entered into a
construction contract, contract Y. Contracts X and Y started on 1 January 2011. The position on each
contract at 31 December 2011 was as follows:

X Y

£ £

Contract price 48,000 9,000

Value of work certified to date 40,000 4,500

Cost of work to date 30,420 3,600

Estimated additional costs to completion 8,580 13,200

Payments on account 37,200 4,320

Construction Plc uses the cost method for assessing percentage completion and Build Plc uses the
value of work certified method for assessing percentage completion.

Required

(a) What are construction contracts? Discuss the application of the accounting concepts of
relevance and reliability in determining how construction contracts are accounted for and the
difference this makes to financial statements. (13 marks)

(b) Show how Contracts X and Y will be reflected in the income statement and statement of
financial position of Construction Plc and Build Plc at 31 December 2011. (12 marks)

UL12/0007
D01 Page 6 of 11
4. Foam Ltd started trading on 1 January 2011. The income statement and the statement of financial
position for the first year of trading are given as follows:

Income statement for 2011 £ £

Sales 950,000

Cost of sales:
Opening inventory 150,000
Purchases 600,000
Closing inventory (120,000)
(630,000)
Gross profit 320,000

Depreciation (40,000)
Other expenses (180,000)
Net profit 100,000

Statement of financial position


at 31 December 2011
£
Non current assets
Buildings – net book value 360,000
Current assets
Inventory 120,000
Cash 200,000
Total assets 680,000

Share capital 500,000


Profit and loss account reserve 100,000
Trade payables 80,000
Capital, reserves and liabilities 680,000

UL12/0007
D01 Page 7 of 11
The price change indices for the year were identified as follows:

RPI Non- current Inventory


assets
1 January 2011 150 200 180
Average 2011 160 210 190
30 November 2011 170 220 215
31 December 2011 190 230 250

All non-current assets and opening inventory were acquired on the first day of trading.

Closing inventory was acquired on 30 November 2011.

Sales and purchases accrue evenly throughout the year.

Required

(a) Discuss the advantages and limitations of historical cost accounting. (5 marks)

(b) Define replacement cost and discuss its advantages and limitations. (5 marks)

(c) What are realized and unrealized holding gains on non-current assets within current value
(replacement cost) financial statements? (3 marks)

(d) Prepare the current value (replacement cost) income statement for the year ended 31 December
2011 and the current value (replacement cost) statement of financial position as at 31 December
2011 for Foam Ltd, using the physical/operating capital maintenance basis. (12 marks)

UL12/0007
D01 Page 8 of 11
5. (a) On 1 July 2011, Help Ltd issued an additional 1 million ordinary shares with nominal value of
50p for £12.50 per share. The costs of this share issue totalled 1% of the total money raised in
the share issue. After this share issue, Help Ltd issued bonus shares, in respect of all its shares,
on a 1 for 5 basis. Before the share issue and the bonus issue Help Ltd’s share capital and
reserves were as follows:

£
Ordinary share capital 1,250,000
Ordinary share premium 3,750,000
Preference share capital 1,000,000
Profit and loss account reserve 40,000,000

Required
Show how the share capital and reserves would be affected by the share issues outlined above.
(5 marks)

(b) In 2011 Metal Ltd mined 100,000 ounces of copper at a direct cost of £70 per ounce.
Depreciation of the mine, on a unit of depletion basis, amounted to £1,260,000. Depreciation of
the mining equipment on a straight line basis was £140,000. Administrative overheads
amounted to £156,000. 40,000 ounces were sold for £9,880,000 and delivery costs of £84,000
were paid.

Required
Show the profit/loss, the cost of sales and the closing inventory value at the year end according
to IAS 2 for the above transactions. (5 marks)

(c) Discuss the impact of increasing long term debt on earnings per share, gearing ratio and return
on equity. (5 marks)

(d) Discuss the treatment of events after the statement of financial position date and why this
treatment is necessary for users of financial statements. (5 marks)

(e) Pen Plc bought a new machine on 1 June 2011 from International Org for 100,000 ‘reds’, the
currency in which International Org trades, on credit. This is still outstanding at the year end, 31
December 2011. The exchange rate at date of purchase of the machine was 10 ‘reds’ to £1 and
the exchange rate at year end is 12 ‘reds’ to £1.

Required
Show how the purchase of the machine and any subsequent exchange gain or loss would be
accounted for at 1 June 2011 and at 31 December 2011. (5 marks)

UL12/0007
D01 Page 9 of 11
6. Either

Discuss the reasons for initiating standard setting in the UK in the 1970s and critically assess the
development in accounting standards the UK since then.

Or

Discuss and critically assess Hicks’ measures of income and the implications of these measures of
income for financial reporting.

7. Either

Define goodwill and discuss the accounting concepts used to determine the accounting treatment of
goodwill. Compare and contrast SSAP 22 on goodwill with IAS 38 on intangibles as it relates to
goodwill and critically assess these standards.

Or

Discuss the concept of substance over form, illustrating your answer with reference to finance and
operating leases. Compare and contrast the accounting for finance and operating leases and discuss
the different impact that accounting for finance and operating leases has on financial statements.

UL12/0007
D01 Page 10 of 11
Present Value Tables

Discount rates (r) %

time / 1 2 3 4 5 6 7 8 9 10
Periods
(n)
1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909
2 0.980 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.826
3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751
4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683
5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621
6 0.942 0.888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564
7 0.933 0.871 0.813 0.760 0.711 0.665 0.623 0.583 0.547 0.513
8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467
9 0.914 0.837 0.766 0.703 0.645 0.592 0.544 0.500 0.460 0.424
10 0.905 0.820 0.744 0.676 0.614 0.558 0.508 0.463 0.422 0.386
11 0.896 0.804 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350
12 0.887 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319
13 0.879 0.773 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290
14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263
15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239

Discount rates (r) %

time / 11 12 13 14 15 16 17 18 19 20
periods
(n)
1 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833
2 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694
3 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579
4 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482
5 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402
6 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335
7 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279
8 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233
9 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194
10 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162
11 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135
12 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112
13 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093
14 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078
15 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065

END OF PAPER

UL12/0007
D01 Page 11 of 11
This paper is not to be removed from the Examination Halls

UNIVERSITY OF LONDON AC3091 ZB


(279 0091)

BSc degrees and Diplomas for Graduates in Economics, Management, Finance and the
Social Sciences, the Diplomas in Economics and Social Sciences and Access Route

Financial Reporting

Thursday, 17 May 2012 : 2.30pm to 5.45pm

Candidates should answer FOUR of the following SEVEN questions. All questions carry
equal marks.

Workings should be submitted for all questions requiring calculations. Any necessary
assumptions introduced in answering a question are to be stated.

Extracts from compound interest tables are given after the final question on this paper.

8-column accounting paper is provided at the end of this question paper. If used, it must be
detached and fastened securely inside the answer book.

A calculator may be used when answering questions on this paper and it must comply in all
respects with the specification given with your Admission Notice. The make and type of
machine must be clearly stated on the front cover of the answer book.

© University of London 2012


UL12/0008 PLEASE TURN OVER
D01 Page 1 of 11
1. The income statements for the year ended 31 December 2011 and the statements of financial position as
at 31 December 2011 for Book Plc, Read Ltd and Buy Ltd are given as follows:

Income statements for the year ended 31 December 2011

Book Plc Read Ltd Buy Ltd


£’000 £’000 £’000
Turnover 8,700 6,300 3,600
Cost of sales (1,800) (2,700) (2,400)
Gross profit 6,900 3,600 1,200
Operating expenses (2,950) (1,440) (270)
Dividend receivable 540 - -
Profit before tax 4,490 2,160 930
Tax (1,160) (630) (750)
Profit after tax 3,330 1,530 180
Dividends payable (450) (360) (30)
Net profit for the year 2,880 1,170 150
Retained profit brought forward 4,500 2,700 600
Retained profit carried forward 7,380 3,870 750

Statements of financial position as at 31 December 2011

Book Plc Read Ltd Buy Ltd


£’000 £’000 £’000

Investments 9,900 - -
Other non-current assets 1,800 7,200 600
Inventory 900 1,800 900
Cash 2,385 810 90
Inter-company receivable from Read Ltd 90 - -
Inter-company receivable from Buy Ltd 55 - -
Total assets 15,130 9,810 1,590

Share capital 1,800 750 300


Profit and loss account reserve 7,380 3,870 750
Trade payables 1,450 1,530 510
Inter-company payable to Book Plc - 60 30
10% bonds 4,500 3,600 -
Equity 15,130 9,810 1,590

Question continues on following page.

UL12/0008
D01 Page 2 of 11
Notes

Book Plc acquired 80% of Read Ltd on 1 January 2003 for £3,600,000 when the equity of Read Ltd
was £2,700,000. At the date of acquisition, the fair value of Read Ltd’s non-current assets was
£8,100,000. Read Ltd has not accounted for this revaluation.

Book Plc acquired 40% of Buy Ltd on 1 January 2005 for £1,800,000 when the share capital and
reserves of Buy Ltd were £1,500,000.

Goodwill for all acquisitions is capitalised. Impairment of 50% is to be recognised against the
goodwill of Read Ltd in 2011 and impairment of £600,000 is to be recognised seen against Buy Ltd in
2011.

Book Plc charges both Read Ltd and Buy Ltd a management fee of 1% of turnover. None of the
companies has accounted for this management fee and the management fee remains unpaid at the end
of 2011.

In 2011 Book plc sells inventory which cost £150,000 to Read Ltd for £300,000. 20% of the inventory
remains with Read Ltd at the end of 2011.

Dividends have been accounted for correctly.

No changes to share capital and non-current assets have taken place since acquisition.

Required

Prepare the consolidated income statement for the year ended 31 December 2011 and the consolidated
statement of financial position as at 31 December 2011 for Book Plc. (25 marks)

UL12/0008
D01 Page 3 of 11
2. On 1 January 2001, Pear Ltd acquired 80% of the ordinary shares of a subsidiary, Kiwi Org. Kiwi Org
trades in the currency ‘potts’. On 1 January 2001 the balance on the accumulated profits of Kiwi Org
was 40,000 ‘potts’ and the share capital of Kiwi Org was 300,000 ‘potts’.

The summary income statements and statements of financial position of Pear Ltd and Kiwi Org are
given as follows:

Statement of financial position as at


31 December 2011
Kiwi Pear
‘potts’ £
Non-current assets – land 461,000 185,000
Investment in Kiwi - 30,000

Inventories 75,000 180,000

Inter-company receivable from Kiwi - 8,000


Cash 25,000 22,000
Inter-company payable to Pear (16,000) -
Total assets less liabilities 545,000 425,000

Share capital 300,000 180,000


Profit and loss account reserve 100,000 120,000
brought forward
Profit for the year 145,000 125,000
Capital and reserves 545,000 425,000

Income statement Kiwi Kiwi Pear Pear


year ended 31 December 2010 ‘potts’ ‘potts’ £ £

Sales 380,000 760,000

Opening inventory 50,000 40,000


Purchases 200,000 500,000
Closing inventory (75,000) (55,000)
Cost of sales (175,000) (485,000)
Gross profit 205,000 275,000
Other expenses (25,000) (80,000)
Profit before tax 180,000 195,000
Tax (35,000) (70,000)
Profit after tax 145,000 125,000

Question continues on following page.

UL12/0008
D01 Page 4 of 11
The following information is also available:

i. Non-current assets were acquired on 1 January 2001.

ii. Opening inventories were acquired on 12 November 2010 and closing inventories were acquired
on 15 December 2011.

iii. You are provided with the following exchange rates;

1 January 2001 £1 = 10 ‘potts’


12 November 2010 £1 = 4.5 ‘potts’
1 January 2011 £1 = 5 ‘potts’
average for 2011 £1 = 4 ‘potts’
15 December 2011 £1 = 3 ‘potts’
31 December 2011 £1 = 2 ‘potts’

iv. The translated profit and loss account reserve brought forward for Kiwi Org is £20,000.

v. The functional currency of Kiwi Org is the £.

Required

(a) Translate the income statement and statement of financial position of Kiwi Org using the
temporal method. (8 marks)

(b) Prepare the consolidated income statement for Pear Ltd for the year ended 31 December 2011
using the temporal method. (5 marks)

(c) Calculate the goodwill that would appear in the consolidated statement of financial position
under the temporal method for Pear Ltd as at 31 December 2011. (3 marks)

(d) Discuss how the closing rate method differs from the temporal method and identify the factors
that need to be considered when determining the functional currency of an overseas subsidiary.
(9 marks)

UL12/0008
D01 Page 5 of 11
3. Boat Plc has the following projected information:

Year ended 31 Profit before Capital Depreciation


December depreciation allowances

2012 60,000 19,200 3,840


2013 57,600 3,840 15,360
2014 52,800 3,840 11,520
2015 48,000 26,880 7,680

The tax rate for Boat Plc is 35%. There is no deferred tax balance brought forward as at 1 January
2012.

Required

(a) Discuss the method for calculating tax in the UK and how tax is accounted for in financial
statements. (5 marks)

(b) What is deferred tax and why is it needed? (5 marks)

(c) What are permanent and temporary differences within deferred tax and how are they treated for
deferred tax purposes? (5 marks)

(d) Show the tax and deferred tax in the income statements and the deferred tax in the statements of
financial position for Boat Plc for the years 2012 to 2015 under the flow through and full
provision methods. (10 marks)

UL12/0008
D01 Page 6 of 11
4. Hat Ltd started trading on 1 January 2011. The income statement and the statement of financial
position for the first year of trading are given as follows:

Income statement for 2011 £ £

Sales 1,900,000

Cost of sales
Opening inventory 300,000
Purchases 1,200,000
Closing inventory (240,000)
(1,260,000)
Gross profit 640,000
Depreciation (80,000)
Other expenses (260,000)
Profit before tax 300,000
Tax (100,000)
Profit after tax 200,000

Statement of financial position at


31 December 2011
£
Non current assets at net book value 720,000

Current assets
Inventory 240,000
Cash 600,000

Total assets 1,560,000

Share capital 1,200,000


Profit and loss account reserve 200,000
Trade payables 160,000

Total equity and liabilities 1,560,000

UL12/0008
D01 Page 7 of 11
The price change indices for the year were identified as follows:

RPI Non- current Inventory


assets
1 January 2011 150 200 180
Average 2011 160 210 190
30 November 2011 170 220 215
31 December 2011 190 230 250

All non-current assets and opening inventory were acquired on the first day of trading.

Closing inventory was acquired on 30 November 2011.

Sales and purchases accrue evenly throughout the year.

Required

(a) What are current purchasing power financial statements and what are their advantages? Explain
the need for net monetary working capital adjustments within these types of financial statements.
(8 marks)

(b) Define financial capital maintenance and discuss the implications of this concept for current
purchasing power financial statements. (5 marks)

(c) Prepare the current purchasing power income statement for the year ended 31 December 2011
and the current purchasing power statement of financial position as at 31 December 2011 for Hat
Ltd. (12 marks)

UL12/0008
D01 Page 8 of 11
5. (a) Discuss the accounting treatment of internally and externally generated intangible assets.
(5 marks)

(b) On 1 January 2011 Marmalade Ltd revalued to £500,000 a building which had cost £200,000
when acquired on 1 January 2008. The building was depreciated using straight line depreciation
at a rate of 10% per annum. The useful economic life of the building remains unchanged.

Required
Show how the building will be accounted for in the financial statements of Marmalade Ltd from
2008 to 2011. (5 marks)

(c) Tape Ltd buys a new machine on 1 June 2011 from Overseas International for 20,000 ‘blues’,
the currency in which Overseas International trades, on credit. This is still outstanding at the
year end, 31 December 2011. The exchange rate at date of purchase of the machine was 10
blues to £1 and the exchange rate at year end is 8 blues to £1.

Required
Show how the purchase of the machine and any subsequent exchange gain or loss would be
accounted for on 1 June 2011 and on 31 December 2011. (5 marks)

(d) In 2011 Underground Ltd mined 200,000 ounces of copper at a direct cost of £140 per ounce.
Depreciation of the mine, on a unit of depletion basis, amounted to £2,520,000. Depreciation of
the mining equipment on a straight line basis was £280,000. Administrative overheads
amounted to £312,000. 80,000 ounces were sold for £19,760,000 and delivery costs of £168,000
were paid.

Required
Show the profit/loss, the cost of sales and the closing inventory value at the year end according
to IAS 2 for the above transactions. (5 marks)

(e) Discuss the concept of ‘true and fair’ for accounting purposes. (5 marks)

UL12/0008
D01 Page 9 of 11
6. Either

Discuss the traditional and economic arguments for and against accounting regulation.

Or

Discuss the need for conceptual frameworks within financial reporting. Is it possible for financial
statements to comply with all qualitative characteristics discussed within the conceptual framework?

7. Either

Define research and development and discuss the accounting concepts used to determine the
accounting treatment of research and development. Compare and contrast SSAP 13 on research and
development with IAS 38 on intangibles as it relates to research and development and critically assess
these standards.

Or

Discuss the concept of substance over form, illustrating your answer with reference to finance and
operating leases. Compare and contrast the accounting for finance and operating leases and discuss
the impact that accounting for finance and operating leases differently has on financial statements.

UL12/0008
D01 Page 10 of 11
Present Value Tables

Discount rates (r) %

time / 1 2 3 4 5 6 7 8 9 10
Periods
(n)
1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909
2 0.980 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.826
3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751
4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683
5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621
6 0.942 0.888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564
7 0.933 0.871 0.813 0.760 0.711 0.665 0.623 0.583 0.547 0.513
8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467
9 0.914 0.837 0.766 0.703 0.645 0.592 0.544 0.500 0.460 0.424
10 0.905 0.820 0.744 0.676 0.614 0.558 0.508 0.463 0.422 0.386
11 0.896 0.804 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350
12 0.887 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319
13 0.879 0.773 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290
14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263
15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239

Discount rates (r) %

time / 11 12 13 14 15 16 17 18 19 20
periods
(n)
1 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833
2 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694
3 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579
4 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482
5 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402
6 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335
7 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279
8 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233
9 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194
10 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162
11 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135
12 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112
13 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093
14 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078
15 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065

END OF PAPER

UL12/0008
D01 Page 11 of 11
Examiners’ commentaries 2012

Examiners’ commentaries 2012


AC3091 Financial reporting

Important note
This commentary reflects the examination and assessment arrangements
for this course in the academic year 2011–2012.
From 2012–2013 the format of the examination paper will change. The
paper will be divided into two sections, Section A and Section B. Section
A will contain four questions, which will combine numerical and written
components, and Section B, which will contain two essay questions.
Candidates will be required to answer four questions with at least one
question from each section. All questions will carry equal marks. The
style of questions will remain unchanged.

Information about the subject guide


Unless otherwise stated, all cross-references will be to the latest version
of the subject guide (2012).

General remarks

Learning outcomes
At the end of this course, and having completed the Essential reading and
activities, you should be able to:
• explain and apply a number of theoretical approaches to financial
accounting
• record and analyse data
• prepare financial statements under alternative accounting conventions
• describe a number of regulatory issues relating to financial accounting
• critically evaluate theories and practices of, and other matters relating
to, financial accounting.

What are the Examiners looking for?


The combined questions in Section A will require candidates to prepare
calculations on a variety of topics as well as showing a critical grasp of the
theories underlying the techniques. To do well, candidates need to be able
both to explain and evaluate the theories and prepare a range of financial
statements and calculations.
For quantitative parts of questions, Examiners are looking for the accurate
preparation of financial statements that follow generally accepted formats
with clear headings and accurate application of accounting techniques
to specific areas within financial reporting. Workings should always be
clearly provided.
Written components of combined questions require clear and coherent
explanations of theories, techniques and practices. Candidates must
critically evaluate theories and practices.

1
AC3091 Financial reporting

Good answers to essay-based questions in Section B will be structured


coherently and logically. It will include an introduction, a main body and
conclusion, and cover all parts of the essay question.
Typically, an essay-based question will require an explanation of an issue
within financial reporting and a critical analysis of the issue. Explanations
should be clear and include a discussion of key definitions, with examples
if appropriate. The analysis should show critical awareness of both sides
of an argument or the application of a theory or concept to financial
reporting, with an assessment of its appropriateness to financial reporting.

Planning your time in the examination


All questions in the examination paper carry equal marks and equal time
should be devoted to each question. It is important that candidates attempt
four questions and all parts of each question they answer. Marks for each
section are shown and should be used by candidates to guide their work
and time allocation. Where questions are in parts, candidates should avoid
excessively long answers to some parts and missing out other parts.

Key steps to improvement


Candidates can improve their performance by improving the presentation
of their work, providing clear workings, answering the required number
of questions and attempting all sections of a question. Often candidates
seem to focus attention on the preparation of financial statements and the
financial calculations without being able to explain, discuss and evaluate
the theories and practices central to financial reporting.

Question spotting
Many candidates are disappointed to find that their examination
performance is poorer than they expected. This can be due to a number
of different reasons and the Examiners’ commentaries suggest ways
of addressing common problems and improving your performance.
We want to draw your attention to one particular failing – ‘question
spotting’, that is, confining your examination preparation to a few
question topics which have come up in past papers for the course. This
can have very serious consequences.
We recognise that candidates may not cover all topics in the syllabus in
the same depth, but you need to be aware that Examiners are free to
set questions on any aspect of the syllabus. This means that you need
to study enough of the syllabus to enable you to answer the required
number of examination questions.
The syllabus can be found in the Course information sheet in the section
of the VLE dedicated to this course. You should read the syllabus very
carefully and ensure that you cover sufficient material in preparation
for the examination.
Examiners will vary the topics and questions from year to year and may
well set questions that have not appeared in past papers – every topic on
the syllabus is a legitimate examination target. So although past papers
can be helpful in revision, you cannot assume that topics or specific
questions that have come up in past examinations will occur again.
If you rely on a question spotting strategy, it is likely you
will find yourself in difficulties when you sit the examination
paper. We strongly advise you not to adopt this strategy.

2
Examiners’ commentaries 2012

Examiners’ commentaries 2012


AC3091 Financial reporting – Zone A

Important note
This commentary reflects the examination and assessment arrangements
for this course in the academic year 2011–2012.
From 2012–2013 the format of the examination paper will change. The
paper will be divided into two sections, Section A and Section B. Section
A will contain four questions, which will combine numerical and written
components, and Section B, which will contain two essay questions.
Candidates will be required to answer four questions with at least one
question from each section. All questions will carry equal marks. The
style of questions will remain unchanged.

Information about the subject guide


Unless otherwise stated, all cross-references will be to the latest version
of the subject guide (2012).

Comments on specific questions


Candidates should answer FOUR of the following SEVEN questions. All questions
carry equal marks.

Question 1
The income statements for the year ended 31 December 2011 and the
statements of financial position as at 31 December 2011 for J Plc, L Ltd and R Ltd
are given as follows:
Income statements for the year ended 31 December 2011
J Plc L Ltd R Ltd
£’000 £’000 £’000
Turnover 2,900 2,100 1,200
Cost of sales (600) (900) (800)
Gross profit 2,300 1,200 400
Operating expenses (650) (480) (90)
Dividend receivable 180
Profit before tax 1,830 720 310
Tax (720) (210) (250)
Profit after tax 1,110 510 60
Dividends payable (150) (120) (10)
Net profit for the year 960 390 50
Retained profit brought forward 1,500 900 200
Retained profit carried forward 2,460 1,290 250

[For the full question please refer to the Examination paper]

3
AC3091 Financial reporting

Reading for this question


Subject guide, Chapter 5.
Alexander, D., A. Britton and A. Jorissen International Financial Reporting and
Analysis. (Andover: Cengange Learning EMEA, 2011) fifth edition [ISBN
9781408032282] Chapter 24.
Approaching the question
You are required to prepare a consolidated statement of financial position
and a consolidated income statement. These are presented below with
workings on how to obtain the figures. Please ensure you record your
workings in your answer.
Statement of financial position
Non current assets 3,300,000 Working 1
Investments 1,500,000 Working 2
Goodwill 320,000 Working 3
Share in R (associate) 135,200 Working 4
Inventories 890,000 Working 5
Interco from R 15,000
Mgt fee from R 12,000
Cash 1,075,000 Working 6
7,247,200

Share capital 600,000 H only


Retained earnings 2,593,400 Working 7
NCI 363,800 Working 8
Trade payables 990,000 H+S
Bonds 2700,000 H+S
7,247,200

Income statement
Revenue 4,900,000 Working 9
Cost of sales (1,410,000) Working 10
Gross profit 3,490,000
Investment income/ Div rec 80,000 Working 11
Operating expenses (1,130,000) H+S
Mgt fee from R 12,000
Share in R 119,200 Working 12
impairment (320,000)
Profit before tax 2,251,200
Tax (1,030,000) Working 13
Profit after tax 1,221,200
NCI (97,800) Working 14
Profit after tax and mint 1,123,400
Dividends (150,000) H only
Profit for the year 973,400
Retained profit bfwd 1,620,000 Working 15
Retained profit cfwd 2,593,400

4
Examiners’ commentaries 2012

Key workings (In £’000)


Working 1 – non current assets = H + S + revaluation of S = 600 +
2,400 + 300
Working 2 – investments = total investments less cost of S less cost of
A = 300 – 1,200 – 600
Working 3 – Goodwill = cost of investment – H’s share of group
companies net assets at fair value at acquisition – impairment
Shares in R 1,200 – 80% * 1,200 = 240
Shares in L 600 – 40% * 500 = 400
Goodwill = 640 – 320 = 320
Working 4 – share in associate
Either H’s share in A’s net assets at SFP date at SFP date at fair value =
40% * 338 = 135.2
(reserves table given at end)
Or SFP share in R calculated as cost + share of post acqn reserves –
impairment = 600 + 40% * (238 – 400) – 200 = 335.2
Working 5 – inventories
H+S – provision for unrealised profit
Working 6 – cash
H+S+cash in transit = 795 + 270 + 10
Working 7 – retained earnings
= H + H’s share of S’s post acquisition reserves + H’s share of S’s post
acquisition reserves – impairment =
2,483 + 80% * (1,269 – 650) + 40% * (238 – 400) – 350 = 2,483 +
495.2 – 64.8 – 320 = 2,593.4
Working 8 – non controlling interest
= NCI % of S’s net assets at SFP date at fair value
= 20% * 1,819 = 363.8
Reserves table
J L R
P+L 2,460 1,290 250
Purp (10)
Mgt fee payable (21) (12)
Mgt fee rec from s 21
Mgt fee rec from a 12
Revised P+L 2,483 1,269 238
Share cap 600 250 100
Revaln res 300
Revised capital and reserves 3,083 1,819 338

Income statement
Working 9 – sales
H + S – intercompany sales = 2,900 + 2,100 – 100
Working 10 – cost of sales
H+S-intercompany sales + unrealised profit on inventory between H and
S = 600 + 900 – 100 + 10

5
AC3091 Financial reporting

Working 11 – investment income


Total investment income – dividends receivable from S – dividends
receivable from A = 180 – (0.80 * 120) – (0.4 * 10)
Working 12 – share in R
H’s share of A’s profit before tax – unrealised profit on inventory between
H and A = 40% * (310 – 12)
Working 13 – tax
H + S + H’s share of A = 720 + 210 + 0.4 * 250
Working 14 – Non-controlling interest (NCI)
NCI % of S’s profit after tax less unrealised profit on inventory =
20% * (510 – 21)
Working 15 – retained profit brought forward
= H + H’s share of S post acquisition + H’s share of A post acquisition
– impairment to start of period = 1,500 + 80% * (900 – 650) + 40% *
(200 – 400) = 1,500 + 200 – 80

Question 2
On 1 January 2011, Fast Ltd acquired 80% of the ordinary shares of a subsidiary,
Slow Org, which operates in the currency ‘potts’, when Slow Org was
incorporated with share capital of 1,840,000 ‘potts’. No shares have been issued
by Slow Org since acquisition.
The summary statements of financial position and income statements of Fast Ltd
and Slow Org are as follows:
[For the full question please refer to the Examination paper]
Reading for this question
Subject guide, Chapter 6.
Britton and Jorissen (2011) Chapter 29.
Approaching the question
In part (a) you are required to describe the different foreign exchange
methods and to compare these methods. Both methods should be outlined
and clear comparisons between the two methods identified. These
comparisons should include which rates to use, where FX is included and
the treatment of goodwill.
The calculations for parts (b), (c) and (d) on translating the foreign
exchange subsidiary using the closing rate method and calculating foreign
exchange on net assets and goodwill and the consolidated foreign reserve
and non-controlling interest are given as follows:
Part (b)
SFP Rate Trans slow
Nca 2,380,000 5 476,000
Invest

Interco rec
Other net assets 400,000 5 80,000
Inteco pay (240,000) 5 (48,000)
Net assets 2,540,000 508,000

6
Examiners’ commentaries 2012

Share cap 1,840,000 2 920,000


Profit for year 700,000 P+L 175,000
FX loss Bal (587,000)
Cap + res 2,540,000 508,000

Income statement
Rate
Sales 4,000,000 4 1,000,000

Cost of sales (2,000,000) 4 (500,000)


2,000,000 500,000

Depn (600,000) 4 (150,000)


Other exp (200,000) 4 (50,000)
pbt 1,200,000 300,000
tax (500, 000) 4 (125,000)
Pat 700,000 175,000

Part (c): Calculation of how the differences arise


Opening net assets
Opening net assets at opening rate 1,840,000/2 920,000

Opening net assets at closing rate 1,840,000/5 368,000

FX loss (552,000)
Profit / income
Pat at average rate 700,000/4 175,000

PAT at closing rate 700,000/5 140,000

FX loss (35,000)
Total FX loss = (587,000)
Part (d)
FX reserve = 80% * (587,000) = 469,600
NCI = 20% * 2,540,000 = 508,000 Potts = 508,000/5 = £101,600

7
AC3091 Financial reporting

Question 3
Construction Plc has entered into a construction contract, contract X and Build
Plc has entered into a construction contract, contract Y. Contracts X and Y started
on 1 January 2011. The position on each contract at 31 December 2011 was as
follows:
X Y
£ £

Contract price 48,000 9,000

Value of work certified to date 40,000 4,500

Cost of work to date 30,420 3,600


Estimated additional costs to
8,580 13,200
completion
Payments on account 37,200 4,320

Construction Plc uses the cost method for assessing percentage completion
and Build Plc uses the value of work certified method for assessing percentage
completion.
[For the full question please refer to the Examination paper]
Reading for this question
Subject guide, Chapter 9.
Britton and Jorissen (2011) Chapter 15.
Approaching the question
Part (a)
You are required to give a clear definition of construction contracts.
The concepts of relevance and reliability need to be defined and the
accounting treatment following from each of these concepts needs to be
identified. The impact of the application of the different treatments needs
to be discussed.
Part (b)
Workings for how contract x and contract y should be accounted for are
given below:
Contract X
In the income statement
Profit on contract = 48,000 – 30,420 – 8,580 =9,000
% completion = 30,420/39,000 =
Sales = 0.78 * 48,000 = 37,440
Cost of sales = 30,420
Attributable cumulative profit = 7,020
In the statement of financial position
Construction contract balance = costs to date + attributable profit –
payments on account = 30,420 + 7,020 – 37,200 = 240
Contract Y
In the income statement
Loss on contract = 9,000 – 3,600 – 13,200 = (7,800)
Foreseeable loss = (7,800)
Sales = 50% * 9,000 = 4,500
8
Examiners’ commentaries 2012

Cost of sales = 50% * (3,600 +13,200) = 8,400


Provision for F loss = (3,900)
In the statement of financial position
Construction contract balances = costs to date – foreseeable loss –
payments on account =3,600 – 7,800 – 4,320 = (8,520)

Question 4
Foam Ltd started trading on 1 January 2011. The income statement and the
statement of financial position for the first year of trading are given as follows:
Income statement for 2011 £ £

Sales 950,000

Cost of sales:
Opening inventory 150,000
Purchases 600,000
Closing inventory (120,000)
(630,000)
Gross profit 320,000

Depreciation (40,000)
Other expenses (180,000)
Net profit 100,000

Statement of financial position at 31 December 2011


£
Non current assets
Buildings – net book value 360,000
Current assets
Inventory 120,000
Cash 200,000
Total assets 680,000

Share capital 500,000


Profit and loss account reserve 100,000
Trade payables 80,000
Capital, reserves and liabilities 680,000

[For the full question please refer to the Examination paper.]


Reading for this question
Subject guide, Chapter 4.
Britton and Jorissen (2011) Chapters 5, 6 and 7.
Ijiri, Y. ‘A Defence for Historical Cost Accounting’ in R. Sterling (ed.) Asset
Valuation and Income Determination. (Lawrance, KA: Scholars Book Co., 1971)
[ISBN 9780914348115].
Approaching the question
(a) You are required to define historical cost accounting and discuss
both the advantages and limitations of historic cost accounting. A
good discussion is to be found in the subject guide; you may wish to
look at Ijiri’s chapter on the defence of historical cost accounting as
mentioned in the subject guide too.
(b) You need to clearly define and explain replacement cost, giving
appropriate examples to illustrate your definition and explanation.
9
AC3091 Financial reporting

Both the advantages and limitations of replacement cost need to be


clearly discussed.
(c) You need to present clear explanations of realised and unrealised
holding gains on non-current assets.
(d) The solutions to the replacement cost financial statements with key
adjustment indices are given as follows:
SFP £ Rate Cv kiwi
Nca 360,000 230/200 414,000

Invent 120,000 250/215 139,535


Cash 200,000 200,000

Net assets 680,000 753,535

Share cap 500,000 500,000


Ret profit 100,000 71,714
T pay 80,000 80,000

Unrealised nca 54,000 RC NCA – HC NCA


RC depreciation –
Realised nca 6,000
HC depreciation
RC cost of sales –
Real inventory 22,286
HC cost of sales
RC closing
Unrealised inventory 19,535 inventory – HC
closing inventory
Cap + res 680,000 753,535

Income statement
£ Cv kiwi
Sales 950,000 950,000
Op invnt 150,000 190/180 158,333
Purch 600,000 600,000
Cl invnet (120,000) 190/215 (106,047)
(630,000) (652,286)
G profit 320,000 297,714
Exp (180,000) (180,000)
Depn (40,000) 230/200 (46,000)

Net profit 100,000 71,714

10
Examiners’ commentaries 2012

Question 5
(a) On 1 July 2011, Help Ltd issued an additional 1 million ordinary shares with
nominal value of 50p for £12.50 per share. The costs of this share issue
totalled 1% of the total money raised in the share issue. After this share
issue, Help Ltd issued bonus shares, in respect of all its shares, on a 1 for 5
basis. Before the share issue and the bonus issue Help Ltd’s share capital and
reserves were as follows:
£
Ordinary share capital 1,250,000
Ordinary share premium 3,750,000
Preference share capital 1,000,000
Profit and loss account reserve 40,000,000

[For the full question please refer to the Examination paper.]


Reading for this question
Subject guide, Chapters 6, 9, 10 and 12.
Britton and Jorissen (2011) Chapters 15, 16, 18, 26, 27 and 29.
Approaching the question
You are required to answer all parts of the questions. Indicative solutions
and workings are given as follows:
(a) after new issue £

Ordinary share capital (nominal value 50p) 1,750,000


Ordinary share premium 15,625,000
Preference share capital 1,000,000
Profit and loss account reserve 40,000,000

(b) after bonus issue £

Ordinary share capital (nominal value 50p) 2,100,000


Ordinary share premium 15,275,000
Preference share capital 1,000,000
Profit and loss account reserve 40,000,000

Sales 9,880,000
Cost of sales
Mined copper 100,000 * £84 = £8,400,000
Closing inventory = 60,000 * £84 = (£5,040,000)
Cost of sales (3,360,000)
6,520,000
Admin (156,000)
Delivery (84,000)
Net profit 6,280,000

Closing inventory = direct cost plus depletion of mine plus


depreciation of equipment = £70 + 1,260,000/100,000 +
140,000/100,000 = 70 + 12.6 + 1.4 = £84 =
(c) Earnings per share, gearing and return on equity need to be defined
briefly and the impact of increasing long-term debt on each of the
ratios needs to be discussed.

11
AC3091 Financial reporting

(d) A definition of post balance sheet events needs to be provided and the
treatment of post balance sheet events needs to be clearly explained.
Answers should also address why the area is important to users.
(e) June 2011
Machine £10,000
payable £10,000
December 2011
Machine £10,000
payable £8,333
P+L £1,667 gain

Question 6
Either
Discuss the reasons for initiating standard setting in the UK in the 1970s and
critically assess the development in accounting standards in the UK since then.
Or
Discuss and critically assess Hicks’ measures of income and the implications of
these measures of income for financial reporting.
Reading for the ‘Either’ part of this question
Subject guide, Chapter 1.
Britton and Jorissen (2011) Chapter 1.
Approaching the ‘Either’ part of this question
You need to discuss the process of standard setting in the UK,
incorporating the definition of an accounting standard. You need to
discuss the key reasons for standard setting in the 1970s and any changes
since then, for example, changes in response to the Dearing review and
introduction of International Financial Reporting Standards (IFRS). It is
particularly important to provide a critical assessment of standard setting
and the key changes. Please read as widely as possible, including the
Further readings for this topic in the subject guide.
Reading for the ‘or’ part of this question
Subject guide, Chapter 3.
Britton and Jorissen (2011) Chapter 4.
Approaching the ‘or’ part of this question
You need to discuss the key definitions of Hicks measures of income
and give explanations as well as equations. You might find it helpful to
illustrate this discussion with appropriate examples. It is important that
you also discuss the advantages and limitations of the different measures
in detail and focus particular attention on the implications for financial
reporting and how appropriate the measures are for financial reporting.
Please read as widely as possible, including the Further readings for this
topic in the subject guide.

12
Examiners’ commentaries 2012

Question 7
Either
Define goodwill and discuss the accounting concepts used to determine the
accounting treatment of goodwill. Compare and contrast SSAP 22 on goodwill
with IAS 38 on intangibles as it relates to goodwill and critically assess these
standards.
Or
Discuss the concept of substance over form, illustrating your answer with
reference to finance and operating leases. Compare and contrast the accounting
for finance and operating leases and discuss the different impact that
accounting for finance and operating leases has on financial statements.
Reading for the ‘Either’ part of this question
Subject guide, Chapter 8.
Britton and Jorissen (2011) Chapter 13.
Approaching the ‘Either’ part of this question
You are required to define goodwill and give examples of goodwill.
You also need to define and discuss the key concepts of matching and
prudence in determining the accounting treatment of goodwill. The
discussion should include how these concepts have changed over time and
why. You need to provide outlines (brief summaries) of SSAP 22 and
IAS 38 and compare these two standards. Particularly important is the
critical assessment of advantages and limitations of each of the standards,
which should be clearly discussed. Please read as widely as possible,
including the Further readings for this topic in the subject guide.
Reading for the ‘or’ part of this question
Subject guide, Chapter 10.
Britton and Jorissen (2011) Chapters 16 and 18.
Approaching the ‘or’ part of this question
You need to define and discuss and give examples of the concept of
substance over form, for example, leases, quasi subsidiaries, consignment
stock, sale and repurchase agreements, and debt factoring. You should
explain both types of leases and identify how they are accounted for. You
need to discuss the impact of the different accounting treatments on the
financial statements and illustrate this with appropriate examples. You
also need to discuss the impact of the different treatments on financial
statements, perhaps with reference to economic consequences and
accounting ratios. Please read as widely as possible, including the Further
readings for this topic in the subject guide.

13
AC3091 Financial reporting

Present Value Tables


Discount rates (r) %

time / 1 2 3 4 5 6 7 8 9 10
Periods
(n)
1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909
2 0.980 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.826
3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751
4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683
5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621
6 0.942 0.888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564
7 0.933 0.871 0.813 0.760 0.711 0.665 0.623 0.583 0.547 0.513
8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467
9 0.914 0.837 0.766 0.703 0.645 0.592 0.544 0.500 0.460 0.424
10 0.905 0.820 0.744 0.676 0.614 0.558 0.508 0.463 0.422 0.386
11 0.896 0.804 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350
12 0.887 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319
13 0.879 0.773 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290
14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263
15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239

Discount rates (r) %

time / 11 12 13 14 15 16 17 18 19 20
periods
(n)
1 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833
2 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694
3 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579
4 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482
5 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402
6 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335
7 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279
8 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233
9 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194
10 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162
11 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135
12 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112
13 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093
14 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078
15 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065

14
Examiners’ commentaries 2012

Examiners’ commentaries 2012


AC3091 Financial reporting – Zone B

Important note
This commentary reflects the examination and assessment arrangements
for this course in the academic year 2011–2012.
From 2012–2013 the format of the examination paper will change. The
paper will be divided into two sections, Section A and Section B. Section
A will contain four questions, which will combine numerical and written
components, and Section B, which will contain two essay questions.
Candidates will be required to answer four questions with at least one
question from each section. All questions will carry equal marks. The
style of questions will remain unchanged.

Information about the subject guide


Unless otherwise stated, all cross-references will be to the latest version
of the subject guide (2012).

Comments on specific questions


Candidates should answer FOUR of the following SEVEN questions. All questions
carry equal marks.

Question 1
The income statements for the year ended 31 December 2011 and the
statements of financial position as at 31 December 2011 for Book Plc, Read Ltd
and Buy Ltd are given as follows:
Income statements for the year ended 31 December 2011
Book Plc Read Ltd Buy Ltd
£’000 £’000 £’000
Turnover 8,700 6,300 3,600
Cost of sales (1,800) (2,700) (2,400)
Gross profit 6,900 3,600 1,200
Operating expenses (2,950) (1,440) (270)
Dividend receivable 540 – –
Profit before tax 4,490 2,160 930
Tax (1,160) (630) (750)
Profit after tax 3,330 1,530 180
Dividends payable (450) (360) (30)
Net profit for the year 2,880 1,170 150
Retained profit brought forward 4,500 2,700 600
Retained profit carried forward 7,380 3,870 750

[For the full question please refer to the Examination paper.]

15
AC3091 Financial reporting

Reading for this question


Subject guide, Chapter 5.
Alexander, D., A. Britton and A. Jorissen International Financial Reporting and
Analysis. (Andover: Cengange Learning EMEA, 2011) fifth edition [ISBN
9781408032282] Chapter 24.
Approaching the question
You are required to prepare a consolidated statement of financial position
and a consolidated income statement. These are presented below with
workings on how to obtain the figures. Please ensure you record your
workings in your answer.
Statement of financial position
Non current assets 9,900,000 Working 1
Investments 4,500,000 Working 2
Goodwill 960,000 Working 3
Share in Buy 405,600 Working 4
Inventories 2,670,000 Working 5
Interco from Buy 55,000
Mgt fee a 36.000
Cash 3,225,000 Working 6
21,751,600

Share capital 1,800,000 H only


Retained earnings 7,780,200 Working 7
NCI / Minority interests 1,091,400 Working 8
Trade payables 2,980,000 H+S
Bonds 8,100,000 H+S

21,751,600

Income statement
Revenue 14,700,000 Working 9
Cost of sales (4,230,000) Working 10
Gross profit 10,470,000
Investment income/ Div rec 240,000
Operating expenses (4,390,000) Working 11
Mgt fee from Buy 36,000
Share in Buy 357,600 Working 12
Impairment (960,000)
Profit before tax 5,753,600
Tax (2,090,000) Working 13
Profit after tax 3,663,600
NCI/Minority interest (293,400) Working 14
Profit after tax and mint 3,370,200
Dividends (450,000)
Profit for the year 2,920,200
Retained profit bfwd 4,860,000 Working 15
Retained profit cfwd 7,780,200

16
Examiners’ commentaries 2012

Key workings (in £’000)


Working 1 ‒ non current assets = H + S + revaluation in S = 1,800 +
7,200 + 900
Working 2 ‒ investments = total investment – cost of S – cost of A = 9,900
– 3,600 – 1,800
Working 3 ‒ Goodwill = cost of investment in group company – H’s share of
group companies net assets at fair value at acquisition
Shares in Read 3,600 – 80% * 3,600 = 720
Shares in Buy 1,800 – 40% * 1,500 = 1,200
Goodwill = 1,920 – 960 = 960
Alternatively goodwill of A can be included in the share in associate figure
Working 4 share in Buy = H’s share of A’s net assets at fair value at SFP
date = 40% * 1,014 = 405.6 (from reserves table below) with goodwill
included in goodwill figure.
alternative = SFP share in Buy calculated as cost + share of post acqn
reserves –impairment = 1,800 + 40% * (714 – 1,200) – 600 = 1,005.6
Working 5 ‒ inventories = H+S-provision for unrealised profit between
inventory between H and S = 900 + 1,800 – 30
Working 6 ‒ cash = H + S + cash in transit = 2,385 + 810 + 30
Working 7 ‒ retained earnings = H + H’s share of S’s post acquisition
reserves + H’s share of S’s post acquisition reserves –impairment =
7,449 + 80% * (3,807 – 1,950) + 40% * (714 – 1,200) – 960 = 7,449 +
1,485.6 – 194.4 – 960 = 7,780.2
Working 8 ‒ non controlling interest = NCI % of S’s net assets at SFP date
at fair value = 20% * 5,457 = 1,091.4
Reserves table
Book Read Buy
P+L 7,380 3,870 750
Purp (30)
Mgt fee payable (63) (36)
Mgt fee rec from s 63
Mgt fee rec from a 36
Revised P+L 7,449 3,807 714
Share cap 1,800 750 300
Revaln res 900
Revised capital and reserves 9,249 5,457 1,014

Income statement
Working 9 ‒ sales = H +S – intercompany sales = 8,700 + 6,300 – 300
Working 10 ‒ cost of sales = H + S-intercompany sales +unrealised profit
on inventory between H and S = 1,800 + 2,700 ‒ 300 + 30
Working 11 ‒ investment income = Total investment income – dividends
receivable from S – dividends receivable from A = 540 ‒ (0.80 * 360) ‒
(0.4 * 30)
Working 12 ‒ share in r
H’s share of A’s profit before tax – unrealised profit on inventory between H
and A = 40% * (930 ‒ 36)

17
AC3091 Financial reporting

Working 13 ‒ tax
H + S + H’s share of A = 1,160 + 630 +0.4 * 750
Working 14 ‒ Non controlling interest
NCI % of S’s profit after tax less unrealised profit on inventory = 20% *
(1,530 ‒ 63)
Working 15 ‒ retained profit brought forward
= H + H’s share of S post acquisition + H’s share of A post acquisition –
impairment

Question 2
On 1 January 2001, Pear Ltd acquired 80% of the ordinary shares of a subsidiary,
Kiwi Org. Kiwi Org trades in the currency ‘potts’. On 1 January 2001 the balance
on the accumulated profits of Kiwi Org was 40,000 ‘potts’ and the share capital
of Kiwi Org was 300,000 ‘potts’.
The summary income statements and statements of financial position of Pear Ltd
and Kiwi Org are given as follows:
Statement of financial position as at 31 December 2011
Kiwi Pear
‘potts’ £
Non-current assets – land 461,000 185,000
Investment in Kiwi – 30,000

Inventories 75,000 180,000

Inter-company receivable from Kiwi – 8,000


Cash 25,000 22,000
Inter-company payable to Pear (16,000) –
Total assets less liabilities 545,000 425,000

Share capital 300,000 180,000


Profit and loss account reserve
100,000 120,000
brought forward
Profit for the year 145,000 125,000
Capital and reserves 545,000 425,000

Income statement Kiwi Kiwi Pear Pear


year ended 31 December 2010 ‘potts’ ‘potts’ £ £
Sales 380,000 760,000

Opening inventory 50,000 40,000


Purchases 200,000 500,000
Closing inventory (75,000) (55,000)
Cost of sales (175,000) (485,000)
Gross profit 205,000 275,000
Other expenses (25,000) (80,000)
Profit before tax 180,000 195,000
Tax (35,000) (70,000)
Profit after tax 145,000 125,000
[For the full question please refer to the Examination paper.]
Reading for this question
Subject guide, Chapter 6.
Britton and Jorissen (2011) Chapter 29.

18
Examiners’ commentaries 2012

Approaching the question


You are required to translate the income statement using the temporal
method, prepare a consolidated income statement using the temporal
method and calculate goodwill. The workings are shown below.
Part (a)
SFP needed to calculate net profit for the year
SFP Rate Trans kiwi

Nca 461,000 10 46,100


Invest
GW
Invent 75,000 3 25,000
cash 25,000 2 12,500
Interco rec
Interco pa (16,000) 2 (8,000)
Net assets – 545,000 75,600

Share cap 300,000 10 30,000


P+L bfwd 100,000 Given 20,000
Profit for year 145,000 Bal 25,600

Cap + res 545,000 75,600

Income statement
Rate
Sales 380,000 4 95,000
Op invnt 50,000 4.5 11,111
Purch 200,000 4 50,000
Cl invnet (75,000) 3 (25,000)
(175,000) (36,111)
205,000 58,889
Exp (25,000) 4 (6,250)
FX (18,289)

pbt 180,000 34,350


tax (35,000) 4 (8,750)
Pat 145,000 25,600
Part (b)
Consolidated income statement
kiwi pear cons
Sales 95,000 760,000 855,000
Cost of sales (36,111) (485,000) (521,111)
Gross profit 58,889 275,000 333,889
Exp (6,250) (80,000) (86,250)
FX (18,289) (18,289)

Pbt 34,350 195,000 229,350


Tax (8,750) (70,000) (78,750)
Pat 25,600 125,000 150,600
Nc1 (5,120)
Pat and nci 145,480

19
AC3091 Financial reporting

Part (c)
Goodwill = cost in investment in currency – H’s share of net assets of S in
currency at fair value at acquisition date = 30,000 * 10 – 80% (340,000)
= 28,000
Goodwill in sfp in £ = 28,000/10 = 2,800
Part (d)
You are required to outline both methods and identify clear comparisons
between the two methods. These comparisons should include which
rates to use, where FX is included and the treatment of goodwill. The
functional currency needs to be defined and the factors which determine
the functional currency need to be discussed.

Question 3
Boat Plc has the following projected information:
Year ended 31 December Profit before depreciation Capital allowances Depreciation
2012 60,000 19,200 3,840
2013 57,600 3,840 15,360
2014 52,800 3,840 11,520
2015 48,000 26,880 7,680
The tax rate for Boat Plc is 35%. There is no deferred tax balance brought
forward as at 1 January 2012.
Required
(a) Discuss the method for calculating tax in the UK and how tax is accounted for
in financial statements. (5 marks)
(b) What is deferred tax and why is it needed? (5 marks)
(c) What are permanent and temporary differences within deferred tax and how
are they treated for deferred tax purposes? (5 marks)
(d) Show the tax and deferred tax in the income statements and the deferred tax
in the statements of financial position for Boat Plc for the years 2012 to 2015
under the flow through and full provision methods. (10 marks)
[For the full question please refer to the Examination paper.]
Reading for this question
Subject guide, Chapter 11.
Britton and Jorissen (2011) Chapter 19.
Approaching the question
Part (a)
You are required to give an outline of the UK tax system and outline how
tax is accounted for in income statements and statements of financial
position. This part did not need any explanation of deferred tax.
Part ( b)
You need to define deferred tax and clearly discuss the different reasons
why deferred tax is needed.
Part (c)
You need to define both permanent and temporary differences, giving
appropriate examples. You also need to explain how these are treated
within deferred tax.

20
Examiners’ commentaries 2012

Part (d)
The calculations for deferred tax in the years 2012 to 2015 are indicated
below:
Flow through 2012 2013 2014 2015

Profit 60,000 57,600 52,800 48,000


CA (19,200) (3,840) (3,840) (26,880)
Tax profit 40,800 53,760 48,960 21,120

Tax 35% 14,280 18,816 17,136 7,392


D tax 0 0 0 0

Full provision
Tax 14,280 18,816 17,136 7,392
D tax P+L * 5,376 (4,032) (2,688) 6,720
D tax – B/s 5,376 1,344 (1,344) 5,376

*CA 19,200 3,840 3,840 26,880


Depn 3,840 15,360 11,520 7,680
CA-dpn 15,360 (11520) (7,680) 19,200
35% d tax 5,376 (4,032) (2,688) 6,720

Question 4
Hat Ltd started trading on 1 January 2011. The income statement and the
statement of financial position for the first year of trading are given as follows:
Income statement for 2011 £ £
Sales 1,900,000

Cost of sales
Opening inventory 300,000
Purchases 1,200,000
Closing inventory (240,000)
(1,260,000)
Gross profit 640,000
Depreciation (80,000)
Other expenses (260,000)
Profit before tax 300,000
Tax (100,000)
Profit after tax 200,000
[For the full question please refer to the Examination paper.]
Reading for this question
Subject guide, Chapter 4.
Britton and Jorissen (2011) Chapters 5, 6 and 7.
Approaching the question
Part (a)
You are required to give a clear definition of current purchasing power
financial statements, including definitions of all key terms. You also need to
explain and discuss the need and advantages of current purchasing power
financial statements. In addition, you need to define the net monetary
capital adjustment and discuss why this adjustment is required.

21
AC3091 Financial reporting

Part (b)
You need to clearly explain the concept of financial capital maintenance
and how this is associated with CPP.
Part (c)
The CPP financial statements are presented below.
SFP £ Rate CPP

Nca 720,000 190/150 912,000

Invent 240,000 190/170 268,235


Cash 600,000 600,000

Net assets 1,560,000 1,780,235

Share cap 1,200,000 190/150 1,520,000


Ret profit 200,000 Bal 100,235
T pay 160,000 160,000

1,560,000 1,780,235

Income statement
£ Cpp hat
Sales 1,900,000 190/160 2,256,250
Op invnt 300,000 190/150 380,000
Purch 1,200,000 190/160 1,425,000
Cl invnet (240,000) 190/170 (268,235)
(1,260,000) (1,536,765)
G profit 640,000 719,485
Exp (260,000) 190/160 (308,750)
Depn (80,000) 190/150 (101,333)
Loss on nmwc (90,417)
PBT 300,000 218,985
Tax (100,000) 190/160 (118,750)
PAT 200,000 100,235

Working for NMWC adjustment


1/1 100,000  190/150 = 126,667
30/6 340,000  190/160 = 403,750
=> Loss = 26,667 + 63,750 = 90,417

Question 5
(a) Discuss the accounting treatment of internally and externally generated
intangible assets. (5 marks)
(b) On 1 January 2011 Marmalade Ltd revalued to £500,000 a building which
had cost £200,000 when acquired on 1 January 2008. The building was
depreciated using straight line depreciation at a rate of 10% per annum. The
useful economic life of the building remains unchanged.

22
Examiners’ commentaries 2012

Required
Show how the building will be accounted for in the financial statements of
Marmalade Ltd from 2008 to 2011. (5 marks)
[For the full question please refer to the Examination paper.]
Reading for this question
Subject guide, Chapters 1, 6, 7, 8 and 9.
Britton and Jorissen (2011) Chapters 1, 12, 13, 15 and 29.
Approaching the question
You are required to answer all parts of the questions. Indicative solutions and
workings are given as follows:
(a) General definitions of internally and externally generated intangibles,
illustrated with appropriate examples need to be presented. The
accounting treatment for both types of assets needs to be clearly
explained.
(b) Cost £200,000
Accumulated depreciation (£60,000)
Net book value at revaluation £140,000
Revaluation reserve £360, 000
Revalued asset depreciated over 5 years remaining useful economic life
Depreciation = 500,000/7 = £71,429
2008 depn = 20,000 nbv = 180,000
2009 depn = 20,000, nbv = 160,000
2010 depn = 20,000, nbv = 140,000
2011 revaln res = 360,000
depn = 71,429
nbv = 428,571
(c) Machine £2,000
payable £2,000

December 2011
Machine £2,000
Payable £2,500
P+L £500 loss

(d) sales 19,760,000


cost of sales

mined copper 200,000 * £154 = 30,800,000


closing inventory = 120,000 * £154 = (18,480,000)
Cost of sales (12,320,000)
7,440,000
Admin (312,000)
Delivery (168,000)
Net profit 6,960,000

23
AC3091 Financial reporting

closing inventory = direct cost plus depletion of mine plus


depreciation of equipment = £140 + 2,520,000/200,000 +
280,000/200,000 = 140 + 12.6 + 1.4 = £154
(e) The concept of true and fair within accounting needs to be discussed
including discussion of definition, application in the UK, role of
accounting standards and the role of the Courts.

Question 6
Either
Discuss the traditional and economic arguments for and against accounting
regulation.
Or
Discuss the need for conceptual frameworks within financial reporting. Is it
possible for financial statements to comply with all qualitative characteristics
discussed within the conceptual framework?
Reading for the ‘either’ part of this question
Subject guide Chapter 1.
Britton and Jorissen (2011) Chapter 1.
Beaver, W.H. Financial Reporting: An Accounting Revolution. (Harlow: Prentice-Hall,
1981) [ISBN 9780133161335] Chapter 7.
Approaching the ‘either’ part of this question
You need to define accounting regulation in relation to financial reporting
in the UK. You need to discuss and critically assess both traditional and
economic arguments (for example, as outlined by Beaver, 1981) for and
against regulation. Please read as widely as possible, including the Further
readings for this topic in the subject guide.
Reading for the ‘or’ part of this question
Subject guide Chapter 2.
Britton and Jorissen (2011) Chapter 8.
Approaching the ‘or’ part of this question
You need to define conceptual frameworks and briefly outline the content
of a typical conceptual framework. You need to define and describe the
qualitative characteristics of financial reporting and give examples of
these. Particularly important is a discussion of issues in fulfilling all these
(e.g. relevance and reliability, prudence and matching, prudence and
faithful representation, timeliness and reliability, understandability and
substance over form). Please read as widely as possible, including the
Further readings for this topic in the subject guide.

Question 7
Either
Define research and development and discuss the accounting concepts used to
determine the accounting treatment of research and development. Compare and
contrast SSAP 13 on research and development with IAS 38 on intangibles as it
relates to research and development and critically assess these standards.
Or
Discuss the concept of substance over form, illustrating your answer with
reference to finance and operating leases. Compare and contrast the accounting
for finance and operating leases and discuss the impact that accounting for
finance and operating leases differently has on financial statements.

24
Examiners’ commentaries 2012

Reading for the ‘either’ part of this question


Subject guide, Chapter 8.
Britton and Jorissen (2011) Chapter 13.
Approaching the ‘either’ part of this question
You need to define research and development and give appropriate
examples. You need to define the key accounting concepts of prudence,
matching, relevance and reliability, and discuss the application of these
concepts to accounting for research and development. You need to
outline the key provisions of SSAP 13 and IAS 38 in relation to research
and development and compare these standards. This comparison should
include both the general approach within the standards and the specific
provisions of the standard. It is particularly important to provide a critical
assessment of the standards and the area and you should include the
advantages and limitations of each standard. Please read as widely as
possible, including the Further readings for this topic in the subject guide.
Reading for the ‘or’ part of this question
Subject guide, Chapter 10.
Britton and Jorissen (2011) Chapters 16 and 18.
Approaching the ‘or’ part of this question
You need to define and discuss the concept of substance over form
and give examples of substance over form, for example, leases, quasi
subsidiaries, consignment stock, sale and repurchase agreements and
debt factoring. You should explain both types of leases and identify how
they are accounted for. You need to discuss the impact of the different
accounting treatments on the financial statements and illustrate this with
appropriate examples. You also need to discuss the impact of the different
treatments on financial statements, perhaps with reference to economic
consequences and accounting ratios. Please read as widely as possible,
including the Further readings for this topic in the subject guide.

25
AC3091 Financial reporting

Present Value Tables


Discount rates (r) %

time / 1 2 3 4 5 6 7 8 9 10
Periods
(n)
1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909
2 0.980 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.826
3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751
4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683
5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621
6 0.942 0.888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564
7 0.933 0.871 0.813 0.760 0.711 0.665 0.623 0.583 0.547 0.513
8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467
9 0.914 0.837 0.766 0.703 0.645 0.592 0.544 0.500 0.460 0.424
10 0.905 0.820 0.744 0.676 0.614 0.558 0.508 0.463 0.422 0.386
11 0.896 0.804 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350
12 0.887 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319
13 0.879 0.773 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290
14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263
15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239

Discount rates (r) %

time / 11 12 13 14 15 16 17 18 19 20
periods
(n)
1 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833
2 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694
3 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579
4 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482
5 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402
6 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335
7 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279
8 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233
9 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194
10 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162
11 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135
12 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112
13 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093
14 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078
15 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065

26

You might also like