Notes FR Pipfa
Notes FR Pipfa
(PIPFA)
Written by:
Muhammad Naseem
Description
Page No.
03
IAS 2 Inventory .
05
09
13
14
16
18
IAS 16 PPE
24
IAS 17 Leases .
27
33
35
37
IAS 36 Impairment
39
40
43
IAS 40 Investments
45
Partnership accounts
47
Consolidated accounts
51
60
Muhammad Naseem
Page 2
Assets
Liabilities
Equity
Income and expenses (including gains and losses)
Contributions by and distribution to owner
Cash flows
Along with other information in the notes and related documents, this information will assist users in
predicting the entitys future cash flows
Components of financial statements:
1.
2.
3.
4.
5.
Muhammad Naseem
Page 3
Muhammad Naseem
Page 4
IAS 2 was revised in December 2003. It lays out the required accounting treatment for inventories
(stock) under the historical cost system. The major area of contention is the cost value of inventory to be
recorded. This is recognised as an asset of the entity until the related revenues are recognised at which
point the inventory is recognised as an expense. Part or all of the cost of inventories may also be
expensed if a write- down to net realizable value is necessary.
In other words, the fundamental accounting assumption of accruals requires costs to be matched with
associated revenues. In order to achieve this, costs incurred for goods which remain unsold at the year
end must be carried forward in the statement of financial position and matched against future revenues.
1) Inventories are assets:
. Held for sale in the ordinary course of business
. In the process of production for such sale
. In the form of materials or supplies to be consumed in the production process or in the
rendering of services.
2) Net realizable value is the estimated selling price in the ordinary course of business less the
estimated costs of completion and the estimated costs necessary to make the sale.
3) Fair value is the amount for which an asset could be exchanged or a liability settled between
knowledgeable, willing parties in an arms length transaction.
1
- Cost
- NRV
2
Inventory System
- Periodic ( FIFO & ARG)
- Perpetual ( FIFO & ARG)
3
Calculation of closing stock
through trading account
App. By Mark up & Margin
Muhammad Naseem
4
- Correction of stock sheet
- Stock taking before B/S date
- Stock taking after B/S date
Page 5
Direct Material
Direct Labor
FOH
xxx
xxx
xxx
---------------------Total FC
xxx
Add: W.I.P opening
xxx
Less: W.I.P closing
xxx
--------------------Cost of good production
xxx
Add: Finish good opening
xxx
Less: Finish good closing
xxx
----------------------Cost of good sold
xxxx
Inventory shall be measure at lower of cost & NRV
These below costs will not be included in inventory cost
a) AOH (Admin overhead)
b) SOH (Selling overhead)
c) Storage cost
d) Abnormal loss
Part 2:
If stock is given in the trail balance then it assumed that company is using Perpetual inventory system
If stock is given out side the trail balance then it assumed that company is using Periodic inventory
system
Muhammad Naseem
Page 6
Opening stock
Purchases
Sale return
Carriage in
Gross profit
Sale
Purchase return
Closing Stock
(Bal. figure)
xxx
xxx
xxx
xxx
xxx
Example Question:
Opening stock Rs 100,000/- , purchases Rs 300,000/-, Purchase return Rs 20,000/-, Sales Rs 500,000/-,
Sale Return Rs 50,000/- and GP 30% markup. Find Closing stock?
Trading Account
Opening stock
100,000
Sale
Purchases
300,000
Purchase return
20,000
Sale return
50,000
Closing Stock
33,846
Gross profit
103,846
553,846
500,000
553,846
S = C + GP
500,000 50,000 = X + 30% of X
450,000 = 1.30X
X = 450,000/1.30
X = 346,154 * 30%
GP = 103,846/Muhammad Naseem
Page 7
Xxx
Xxx
(xxx)
Adjusted stock
Xxx
xxx
xxx
(xxx)
Adjusted stock
Xxx
Muhammad Naseem
Xxx
(xxx)
Xxx
Xxx
Page 8
Page 9
Inflow outflow
inflow
Sale of FA
Sale of LTL
Int. received
CA
CL
Inflow
Less
Add
outflow
purchase of FA
purchase of LTL
interest paid
inflow
issued Capital
issued LTL
outflow
paid divid.
paid LTL
Out flow
Add
Less
Formats of cash flow statement as follow for Direct & Indirect method
Cash flow statement
Indirect method
RS
CF from operating activities
Net profit
xxxx
Adjustments:
Add:
Depreciation Exp
Amortization Exp
Provision for debts
Provision for tax
Interest Exp
Loss on disposal
Less:
Interest income
Gain on disposal
Net CF from operating Act.
xxx
xxx
xxx
xxx
xxx
xxx
xxx
xxx
xxxx
Muhammad Naseem
RS
RS
xxxx
xxx
xxx
xxx
xxx
xxx
xxx
xxxxx
xxx
Page 10
xxxxx
xxx
xxx
xxx
xxx
xxx
xxx
xxxxx
Less:
xxxxx
Less:
Sale of FA
Sale of LTL
Interest received
Purchase of FA
Purchase of LTL
xxx
xxx
xxx
xxx
xxx
Sale of LTL
Interest received
Purchase of FA
Purchase of LTL
xxx
xxx
xxx
xxx
Xxxx
Xxx
Xxx
Less:
Xxx
Paid dividend
Xxx
Xxxx
Net increase in cash & cash equivalent
Add:
Opening balance of Cash
Closing balance of cash & cash equivalent
Paid LT Loan
xxxx
xxxx
xxx
xxx
xxx
xxx
xxxx
Xxxx
Issued s. capital
Received LT Loan
Paid dividend
Paid LT Loan
Xxxxx
Add:
Opening balance of Cash
Closing balance of cash & cash
equivalent
Xxx
Xxxxx
Closing
Cash
Xxx
Xxx
Bank
Market Securities
Xxx
Xxx
Xxxx
(xxx)
Xxxx
Xxx
Xxx
Xxxx
(xxx)
Xxxx
Bank overdraft
Muhammad Naseem
xxxx
Page 11
xxxx
xxxxx
xxx
xxxxx
There are two steps for solving cash flow statement question
Step 1 find cash & cash equivalent
Step 2 Critical accounts for missing information
Muhammad Naseem
Page 12
Muhammad Naseem
Page 13
1st Jan
Definition:
Events occurring after the reporting period are those events, both favorable and unfavorable, that occur
between the end of the reporting period and the date on which the financial statements are authorized
for issue. Two types of events can be identified:
a) Those that provide further evidence of conditions that existed at the end of the reporting
period.
b) Those are indicative of conditions that arose subsequent to the end of the reporting period.
Accounting treatment:
a) Adjust assets and liabilities where events after the reporting date provide further evidence of
conditions existing at the reporting date.
b) Do not adjust, but instead disclose, important events after reporting date that do not affect
condition of assets and liabilities at the reporting date.
c) Dividends for period proposed/declared after the reporting date but before FS are approved
should not be recognised as a liability at the reporting date.
Disclosure:
a) Nature of events
b) Estimate of financial effect
Purpose of IAS 10:
The financial statements are prepared as at the end of the reporting period, but often the accounts are
not authorized by the directors until some months later. During this time events may take place within
the entity that should be communicated to the shareholders.
Muhammad Naseem
Page 14
Adjusting events
1.
2.
3.
4.
5.
6.
Muhammad Naseem
Page 15
Expected profit
Expected loss
Muhammad Naseem
Page 16
Revenue(bal.figure)
Cost
A
?
xx
B
?
Xx
C
?
Xx
GP
xxx
Xxx
Xxx
Revenue
Cost(bal. figure)
A
xx
?
B
Xx
?
C
xx
?
GP
xxx
Xxx
xxx
A
xx
xx
B
xx
xx
C
Xx
Xx
(xx)
(xx)
(xx)
xxx
xxx
Xxx
Balance Sheet
Amount due from /due to customer
Add:
Cost to date
Profit / loss to date
Less:
Estimated profit
A
xxx
B
xxx
C
Xxx
Total cost
(xxx)
(xxx)
(xxx)
xxxx
xxxx
Xxxx
Contract price
Cost to date
Estimated further cost to complete
Xx
Xx
if percentage is not given for attributed profit then you have to find this %
If you are using cost formula then:
Muhammad Naseem
Page 17
2. under provide:
Tax expense prior
To Income tax provision
1. Over provide:
Tax provision
To Income tax expense prior
Definitions:
1) Deferred tax liabilities are the amounts of income taxes payable in future periods in respect of
taxable temporary differences.
2) Deferred tax assets are the amounts of income taxes recoverable in future periods in respect of:
a) Deductible temporary differences;
b) The carry forward of unused tax losses;
c) The carry forward of unused tax credits.
Muhammad Naseem
Page 18
Muhammad Naseem
Page 19
Muhammad Naseem
Page 20
Muhammad Naseem
Page 21
TB
TD
TTD
DTD
Assets
Furniture
Plant
R&D
prepaid exp
90,000
70,000
20,000
80,000
60,000
100,000
-
10,000
10,000
(100,000)
20,000
10,000
10,000
20,000
Liabilities
Accrued salary
provision for debt
10,000
2,000
2,000
(10,000)
-
Muhammad Naseem
(100,000)
(10,000)
Page 22
5,000
(5,000)
(5,000)
40,000
(115,000)
14,000
(40,250)
(26,250)
-
(26,250)
Calculate taxable profit and current tax. If accounting profit is Rs. 50,000/Accounting profit
50,000
Add:
PD
DTD
115,000
Less:
TTD
(40,000)
taxable profit
125,000
tax rate
35%
current tax
43,750
Taxation Disclosure
Current Tax
Prior tax
Deferred tax
43,750
(26,250)
17,500
There two methods for calculating taxable profit Direct method (above use) and indirect method
indirect method you can find in text book
Muhammad Naseem
Page 23
Muhammad Naseem
Page 24
Are held by an entity for use in the production or supply of goods or services for rental to
others, or for administrative purposes;
ii) Are expected to be used during more than on period
Cost is the amount of cash or cash equivalents paid or the fair value of the other consideration given
to acquire an asset at the time of its acquisition or construction.
Residual value is the net amount which the entity expects to obtain for an asset at the end of its
useful life after deducting the expected costs of disposal.
Entity specific value is the present value of the cash flows an entity expects to arise from the
continuing use of an asset and from its disposal at the end of its useful life, or expects to incur when
settling a liability.
Fair value is the amount for which an asset could be exchanged between knowledgeable, willing
parties in an arms length transaction.
Carrying amount is the amount at which an asset is recognised in the statement of financial position
after deducting any accumulated depreciation and accumulated impairment losses.
An impairment loss is the amount by which the carrying amount of an asset exceeds its recoverable
amount.
Disclosure
The standard has a long list of disclosure requirements, for each class of PPE:
1) Measurement bases for determining the gross carrying amount
2) Depreciation methods used
3) Useful life or depreciation rates used
4) Gross carrying amount and accumulated depreciation at the beginning and end of the period
5) Reconciliation of the carrying amount at the beginning and end of the period showing:
i) Additions
ii) Disposals
iii) Acquisitions through business combinations
iv) Increases/decreases during the period from revaluations and from impairment losses
v) Impairment losses reversed in the statement of comprehensive income
vi) Depreciation
vii) Net exchange differences
viii) Any other movements
The financial statements should also disclose the following
a) Any recoverable amounts of PPE
b) Existence and amounts of restriction on title, and items pledged as security for liabilities
c) Accounting policy for the estimated costs of restoring the site
d) Amount of expenditures on account of items in the course of construction
e) Amount of commitments to acquisitions
Revalued assets require further disclosures:
Muhammad Naseem
Page 25
The standard also encourages disclosure of additional information, which the users of financial
statements may find useful.
a) The carrying amount of temporarily idle PPE
b) The gross carrying amount of any fully depreciated PPE that is still in use
c) The carry amount of PPE retired from active use and held for disposal
d) The fair value of PPE when this is materially different from the carrying amount
Element of cost
Revaluation
1. Cost of purchase: (list price + import duty + non refundable tax + handling charges +
transportation charges Less trade discount)
2. Directly attributable cost (Wages & salaries, professional fee, assembly cost, installation cost,
cost of testing net of sale proceeds)
3. Initial estimated cost of dismantling, removing & restoration
Admin cost
Cost of opening new facility
Cost of conducting business with new customer
Redeploying cost
Abnormal loss of material, labor & overhead
Internal profit
Muhammad Naseem
Page 26
Other definitions
Minimum lease payments: The payments over the lease term that the lessee is or can be required
to make, excluding contingent rent, costs for services and taxes to be paid by and be reimbursable
to the lessor, together with:
b) In the case of the lessee, any amounts guaranteed by the lessee or by a party related to the
lessee;
c) In the case of the lessor, any residual value guaranteed to the lessor by either:
i) The lessee;
ii) A party related to the lessee;
iii) An independent third party financially capable of meeting this guarantee
However, if the lessee has the option to purchase the asset at a price which is expected to be
sufficiently lower than the fair value at the date the option becomes exercisable for it to be
reasonably certain, at the inception of the lease, that the option will be exercised, the minimum
lease payments comprise the minimum payments payable over the lease term to the expected date
of exercise of this purchase option and payment required to exercise it.
Interest rate implicit in the lease: The discount rate that, at the inception of the lease, causes the
aggregate present value of:
a) The minimum lease payments;
b) The unguaranteed residual value.
To be equal to the sum of:
i) The fair value of the leased asset;
ii) Any initial direct cost
Muhammad Naseem
Page 27
Muhammad Naseem
Page 28
Finance lease
Operating lease
Yes
No
Page 29
200,000
(20,000)
-----------180,000
(12,000)
------------168,000
Interest
P.A
Lease rental
20,000
20,000
18,000
12,000
30,000
Asset
UFI
D/P
Cash
to Lease receivable
Interest
UFI
to FI
1st installment
Cash
to Lease receivable
Depreciation
Muhammad Naseem
Lessee
Dr
Cr
Cr
Asset subject to FL
Dr
Cr
To Obligation in FL
D/P
Dr
Cr
Obligation to FL
Dr
Cr
interest expense
Dr
Cr
to Cash
interest
Dr
Cr
to Accrued interest
1st installment
Asset subject to FL
Dr
Accrued interest
Dr
to Cash
Cr
Depreciation
Dr
Cr
Page 30
to Acc. Depreciation
non- CA
lease receivable
xxx
(xxx)
xxx
C.A
C/M of lease receivable
Xxx
non- C.L
UFI
Xxx
C.L
C/M UFI
Xxx
2.
Dr
Cr
non - C.L
obligation under FL
C/M of obligation
xxx
xxx
xxx
To find this type of lease just check that sale price & cost given or not in the question. If given then it is
MDL. Initial direct cost (IDC) will be charge to P & L account.
3. Sale & Lease Back
Finance lease
FV > CV
FV < CV
Profit deferred
& amortize over
Lease terms
Loss
immediately recognize
Operating lease
SP = FV
SP > FV
SP < FV
When implicit rate is given then fair value will be equal to PVMLP
Muhammad Naseem
Page 31
FV
10,000
10,000
15,000
10,000
8,000
10,000
15,000
10,000
Cash
to Asset
Deferred profit
Asset sub. To FL
OUFL
2000/5 = 400
Deferred profit
P&L a/c
2
Cash
P&L a/c
Assets
Asset sub. To FL
UFI
Cash
Asset
P&L a/c
Cash
Deferred loss
Asset
P&L a/c
Def. loss
Cash
Asset
Def. profit
Muhammad Naseem
CV
8,000
Finance Lease
10,000
8,000
12,000
8,000
Operating
lease
10,000
8,000
2,000
Dr
Cr
Cr
10,000
10,000
Dr
Cr
400
400
8,000
2,000
10,000
Dr
Cr
Dr
Dr
Cr
8,000
8,000
10,000
8,000
2,000
10,000
2,000
12,000
Dr
Cr
Dr
Cr
Cr
Dr
Dr
Cr
2,000
2,000
15,000
8,000
5,000
Dr
Cr
Dr
Cr
Cr
Page 32
2,000
Cr
Revenue recognition
1. Sale of goods
2. Rendering of services
Muhammad Naseem
Page 33
Muhammad Naseem
Page 34
Page 35
General funds
Specific funds
xxx
(xxx)
---------xxxx
----------
Suspend
Suspend (controllable)
Loan interest will be charge to asset (capitalize) and remaining will be charge to P&L account
Muhammad Naseem
Page 36
Page 37
Joint venture
Muhammad Naseem
Transactions
sale of good
Lease
R&D
rendering of service
Purchase of good
Amount
xxxx
xxxx
xxxx
xxxx
xxxx
Page 38
Page 39
Muhammad Naseem
Page 40
Present
obligation
No
Possible
obligation
Yes
Probable
outflow
Yes
No
Yes
Reliable
estimate
No
Remote
Yes
No
No (rare)
Yes
Provide
Muhammad Naseem
Disclose
contingent
liability
Do nothing
Page 41
IAS 37
Provisions
Recognition criteria
Present obligation
Probable outflow
Reliable estimate
Obligation
Legal
Constructive
Measurement
Expected values
Best estimate
Specific scenarios
Guarantee, warranty, onerous contract,
Restructuring, environments etc
Muhammad Naseem
Contingencies
Contingent liability
Contingent asset
Contingent
liability
provide
Contingent
assets
Recognised
Probable
provide
Disclosed
Possible
disclosed
Ignore
Remote
ignore
Ignore
Flow
Virtually certain
Page 42
Muhammad Naseem
Page 43
Page 44
An investment property should be measured initially at its cost, including transaction costs
A property interest held under a lease and classified as an investment property shall be
accounted for as if it were a finance lease. The asset is recognised at the lower of the fair value
of the property and the present value of the minimum lease payments. An equivalent amount is
recognised as a liability.
Page 45
Muhammad Naseem
Page 46
Partnership
Definition
Partnership can be defined as the relationship which exists between persons carrying on a business in
common with a view of profit. In other words, a partnership is an arrangement between two or more
individuals in which they undertake to share the risks and rewards of a joint business operation
The partnership agreement is a written agreement in which the terms of the partnership are set out and
in particular the financial arrangements as between partners such as:
I.
Capital
II.
Profit sharing ratios
III.
Interest on capital
IV.
Partners salaries
V.
Withdrawals against profit
In addition to a capital account, each partner normally has:
I.
A current account
II.
A withdrawals account
III.
A current account is used to record the profits retained in the business by the partner
A partnership statement of financial position consists of:
I.
II.
The net profit of a partnership is shared out between partners according to the terms of their
agreement. This sharing out is shown in an appropriation account, which follows on from the statement
of comprehensive income.
Various methods are used to calculate the goodwill of a firm at a particular date. Some of the commonly
used methods are:
I.
Average profits basis
II.
Super profit basis
III.
Capitalization methods
The formation of partnership by amalgamation
Muhammad Naseem
Page 47
Muhammad Naseem
Page 48
Page 49
Muhammad Naseem
Page 50
Parent
Subsidiary
Associates
5% or less then 5%
Joint Ventures
Muhammad Naseem
Page 51
Preparing a consolidated statement of financial position, you have to follow the below five steps:
Step 1: Group structure
% of investment & date of acquisition
Step 2: Cost of investment
Cash (if paid)
Share capital
Deferred liability
Cost of invest.
xxx
xxx
xxx
-------------Xxx
Share capital
Share premium
Retain earning
Fair value adjustment:
(Assets & liabilities both)
Depreciation on fair value
Provision for unrealized profit (S P)
-----------Total net assets
xxxx
At end / reporting
xxx
xxx
xxx
xxx
(xxx)
(xxx)
----------xxxx
xxx
(xxx)
------------xxx
(xxx)
xxx
xxx
--------------xxx
(xxx)
Page 52
-------------xxxx
Good will
Impairment loss
---------------xxx
(xxx)
---------------xxx
xxx
xxx
(xxx)
-----------xxxx
xxx
xxx
(xxx)
(xxx)
-------------------xxxx
Some time a subsidiary has reserves other than retained earnings. The same basic rules apply. If a
reserve existed at the acquisition date, it is included in the goodwill calculation and treated in the same
way as pre-acquisition profits. If a reserve arose after the acquisition date, it is treated in the same way
as post-acquisition profits.
Preparing a consolidated statement of comprehensive income
A consolidated statement of comprehensive income brings together the sales revenue, income and
expenses of the parent and the sales revenue, income and expenses of its subsidiaries.
Pre- and post-acquisition profits
When a parent acquires a subsidiary during a financial year, the profits of the subsidiary have to be
divided into pre-acquisition and post-acquisition profits.
Muhammad Naseem
Page 53
xxx
xxx
--------------------xxxx
Other adjustments to the consolidated statement of comprehensive income: impairment of good will
One such adjustment is impairment of goodwill. When purchased goodwill is impaired, the impairment
does not affect the individual financial statement of the parent company or the subsidiary. The effect of
the impairment applies exclusively to the consolidated statement of financial position and the
consolidated statement of comprehensive income.
If good will is impaired:
a) It is written down in value in the consolidated SFP
b) The amount of the write-down is charged as an expense in the consolidated statement of
comprehensive income, usually as an administration expense.
A write-down in goodwill affects the parent entity only not the non-controlling interest. It should
therefore be deducted from the profit attributable to the owners in the parent.
Muhammad Naseem
Page 54
Muhammad Naseem
Page 55
Dr
Amount payable to the subsidiary
CR
The parent therefore reverses the transaction for the cash in transit, as though the payment has not yet
been made.
If cash is in transit from a subsidiary to the parent, in the statement of financial position of the parent:
Cash
DR
Amount receivable from the subsidiary
CR
The parent therefore records the receipt of the cash payment from the subsidiary, even though the cash
has not yet been received.
Unrealized profit in inventory
Muhammad Naseem
Page 56
Page 57
Page 58
Muhammad Naseem
Page 59
Pass Papers
Summer paper 2011
Question # 07
Step 1:
Group structure
J : Parent
date of acquisition: 1st July 2009
F : subsidiary
shares are in million
8000/10000 * 100
80%
Step: 2
Net Assets
at acquisition
10,000
4,000
7,800
S. Capital
S. premium
R/E
Fair value adj:
Land 8000 *50%
Build. 8000 * 50%
Dep. on build.4000/10
Deferred tax
Inventory
Cost of investment
S. Capital
Deferred liability
Step: 3
4,000
4,000
4,000
4,000
(400)
(3,000)
nil
27,900
(3,000)
200
27,000
8000/4*3*5
Goodwill
cost of investment
Fair value of NCI
Less:
Step: 4
NCI
Fair value of NCI
% of post acq. Profit (900 * 20%)
Step: 5
at end
10,000
4,000
9,300
30,000
6,500
36,500
36,500
4,500
41,000
(27,000)
14,000
4,500
180
4,680
Group reserve
Muhammad Naseem
Page 60
24,000
720
24,720
W. 2
70,600
2,000
21,000
14,000
107,600
W. 3
C.A
Inventory (18000+10000)
Trade receivable (15000+9000)
28,000
24,000
52,000
159,600
Net assets
Equity and liabilities
S. Capital (25000+6000)
S. Premium (10000+24000)
R/E & other reserves
NCI
W. 5
W. 4
31,000
34,000
24,720
4,680
94,400
Non C.L
Interest bearing borrowings
Deferred tax (2000+1500+3000) W. 2
C.L
Trade payable
Tax payable
Bank overdraft
provision
Deferred liability
W. 2
24,000
6,500
30,500
16,000
3,000
8,000
1,200
6,500
34,700
159,600
Muhammad Naseem
Page 61
Direct material
Direct labor
FOH
Total factory cost
Op. WIP
C/S WIP
Cost of goods production
at acq.
50,000
250,000
at end
50,000
275,000
10,000
10,000
(2,500)
332,500
310,000
3. Good will
cost of investment
Fair value of NCI
net asset at acq
good will
200,000
70,000
270,000
(310,000)
(40,000)
Negative goodwill will not be impair & charge to P/L account (only parent %)
4. Fair value of NCI
1000 share * 70 = 70,000/-
Muhammad Naseem
5. Interim dividend
25000 * 2% = 500/-
Page 62
7. Profit of SL
30000 *100/120 = 25000
30000 - 25000 = 5,000/-
Revenue
Cost of sale
Gross profit
Distribution exp
Admin exp
Finance cost
Other income
Profit before tax
Tax exp
Negative good will
Profit for the year
W. 7
W. 2 & 7
W. 5 & 6
W. 5 & 6
W. 3
Rs.
270,000
(138,000)
132,000
(35,000)
(21,000)
(2,400)
600
74,200
(16,700)
32,000
89,500
Question # 4 Partnership
All figures are in Rs. 000
1. Realization A/C
16,000
note payable
5,000
T. Payable
16,000
Bank O/D
26,000
P. C
19,800
10,320
6,880
100,000
Freehold premises
Plant & machinery
Inventory
T. Receivable
Cash received
Profit:
3/5 of K
2/5 of J
share in styles
cash
K
28,800
1,520
30,320
Freehold premises
Plant & machinery
Muhammad Naseem
2. Capital A/C
J
19,200
B/D
Profit
Cash
19,200
3. Balance Sheet
25,000
S. capital
5,000
cash
10,000
20,000
10,000
60,000
100,000
K
20,000
10,320
30,320
J
10,000
6,880
2,320
19,200
48,000
12,000
Page 63
16,000
26,000
8,000
80,000
T. Payable
20,000
80,000
Question # 5
For answer see IAS 1 of notes
Question # 6
It is finance lease under sale and lease back
Under IAS 17 rule is that if fair value is grater than the carrying value
Then deferred profit will be there and it will amortize over lease terms
Sold
Cost
Profit
FV > CV
215
200
15
215 Dr
Asset
200 Cr
Deferred profit
15 Cr
asset sub to FL
OUFL
215
215
Dr
Cr
3 Dr
3 Cr
At end
100,000
40,000
Step 4 - NCI
Fair value of NCI
30,000
% of NCI post acq. Profit 13,000 * 20% 2,600
% of NCI impairment 20,000 * 20%
(4,000)
28,600
Step 5 - Group Reserve
O/B
100,000
% of P in Post Acq. Profit 13000 * 80% 10,400
% of P in impairment 20000 * 80%
(16,000)
Page 64
(15,000)
5,000
110,000
(30,000)
15,000
(2,000)
123,000
(1,000)
93,400
Note: the intangible assets of S are all of a type where recognition would not be permitted under IAS
38 that's why all intangible assets will be zero.
Step 3 - Goodwill
Consolidated Balance Sheet
Total asset
Cost of investment
100,000
PPE
150,000
Fair value of NCI
30,000
adj. of fair value (w-2)
13,000
130,000
net current assets (w-5)
79,000
Net asset at acquisition date (110,000)
242,000
20,000
Equity & liability
Impairment loss
(20,000)
share capital
120,000
Nil
R/E
w-5
93,400
NCI
w-4
28,600
242,000
Question # 2
Part 1 under IAS 37 provision should be provided
Because
Present obligation
court fee
100,000
Probable out flow
replaced cost 400,000 * 70%
280,000
Measurement reliable
repair cost 15000 * 30%
4,500
Provision should be
384,500
Part 2
Under IAS 37 provision should be provided
Because
Present obligation
repair cost 12000 * 5% *1/3 * 1000
200,000
Probable out flow
replaced cost 12000*5%*2/3*10000 4,000,000
Measurement reliable
Provision should be
4,200,000
Part 3
Option # 1
Option # 2
Cost 3,000 +1,000 = 4,000
If 3,500 4,000 = 500
15,000 + 150,000 = 300,000/Cost will be 500 * 1,000 = 500,000/Provision should be option # 2 Rs. 300,000/-
Question # 3
Goodwill
Cost of investment
2,200,000
Fair values 1.85 * 90% (1,665,000)
535,000
Carrying value 1,300 +200+250+535
Muhammad Naseem
PPE
1,300
(178)
1,122
NCA
250
250
2,285,000
Page 65
(1,550,000)
735,000
Question # 4
Statement of comprehensive income
2009
2008
Sale
104,000
73,500
Cost of good sold (80,000)
(60,000)
Gross profit
24,000
13,500
Tax 30%
(7,200)
(4,050)
PAT
16,800
9,450
Statement of financial position
2009
NCA
40,000
CA
22,000
62,000
S.Capital
R/E
CL
5,000
36,250
20,750
62,000
5,000
19,450
13,050
37,500
Question # 7
Contract price
Cost to date
Further cost
Less: rectification cost
Total cost
Estimated G.P/loss
Attributable profit/loss
A
5,000
1,000
3,000
4,000
(100)
B
4,000
800
2,200
3,000
-
3,900
1,100
G
4,500
3,000
3,000
6,000
-
3,000
1,000
900/3,900*100 800/3,000*100
23.08%
26.67%
C
10,000
4,500
4,500
-
6,000
(1,500)
3,000/6,000*100
50%
4,500
5,500
-
Income statement
Revenue (%)
cost
G.P/Loss
Muhammad Naseem
A
1,154
(900)
254
B
1,067
(800)
267
G
2,250
(3,000)
(750)
C
10,000
(4,500)
5,500
Page 66
cost to date
Prog. Billing
profit/loss
Question # 8
B
800
(1,500)
267
(433)
G
3,000
(2,000)
(750)
250
C
4,500
(2,000)
5,500
8,000
1-Jan-08
Land
60 DR
Revaluation 60 CR
Building
Revaluation
31-Dec-08
Land
Revaluation
33 DR
33 CR
20 DR
20 CR
Building
2 DR
Revaluation 2 CR
Build. Dep
Acc. Dep
4 DR
4 CR
revaluation
R/E
1 DR
1 CR
120/40 = 3
99 -132 = 33
80 -60 = 20
132 - 4 = 128
130 - 128 = 2
132 / 33 = 4
Muhammad Naseem
3 x 7 = 21 - 120 = 99
4
(1)
3
160
130
290
114
3
117
Page 67
Rs. 000
115
Rs. 000
275
150
50
(55)
535
(200)
(100)
30
(45)
(33)
187
140
(1,030)
(890)
500
250
100
(90)
760
57
57
Working
1-
Retained earning
Muhammad Naseem
4-
Disposal of Plant
Page 68
O/B
460
o/b
130
Acc. Dep
45
c/b
b/d
115
profit
55
sale
140
405
575
2-
510
185
Depreciation a/c
5-
185
Fixed assets
Disposal
45
O/B
470
o/b
2,000
plant
130
c/b
700
b/d
275
cash
1,030
c/b
2,900
745
3-
745
3,030
Tax a/c
6-
3,030
Dividend
P&L a/c
50
o/b def
150
cash
90
o/b
120
c/b def
100
o/b C.T
200
c/b
200
for year
170
c/b C.T
245
cash
45
395
290
290
395
Rs. (000)
Asset
PPE
Prepaid Exp
R&D
Liability
Adv. Income
Loan
Accrued Exp
CV
150,000
3,500
5,000
TB
109,000
-
TD
41,000
3,500
5,000
TTD
41,000
3,500
5,000
(2,000)
-
(2,000)
-
49,500
DTD
(2,000)
(2,000)
17,325
(700)
(87,500)
(70,875)
(70,875)
Page 69
70,875
70,875
Year 2010
Rs. (000)
Asset
PPE
Prepaid Exp
R&D
Liability
Adv. Income
Loan
Accrued Exp
CV
135,000
4,000
TB
92,650
-
(9,100)
(1,500)
(10,000)
-
Dr
Cr
TTD
42,350
4,000
900
(1,500)
900
47,250
DTD
(1,500)
(1,500)
16,538
(525)
16,013
(70,875)
86,888
it add as it is income
Deferred tax
---------------------------------------------------------------------------------------------O/B
70,875
Exp
86,888
C/B
16,013
86,888
86,888
Accounting profit
Add: DTD (2000 - 1500)
Less: TTD (49500 - 47250)
450,000
(500)
2,250
451,750
(250,000)
201,750
70,613
CFUTL
Taxable profit
Current tax (201750 x 35%)
70,613
70,613
Dr
Cr
Page 70
Question # 7
Loan
Muhammad Naseem
Page 71