[go: up one dir, main page]

0% found this document useful (0 votes)
303 views4 pages

CPA Review School of The Philippines Manila

Download as pdf or txt
Download as pdf or txt
Download as pdf or txt
You are on page 1/ 4

CPA Review School of the Philippines

Manila

Financial Accounting and Reporting VALIX/SIY/VALIX/ESCALA/SANTOS/DELA CRUZ


Final Preboard Examination

1. PV of lease payments 2,759,000


PV of guaranteed residual value (200,000 x 0.47) ( 94,000)
PV of rentals 2,665,000

Periodic rental (2,665,000 / 5.33) 500,000 C

2. 2,759,000 – 2,500,000 259,000 B

3. Carrying amount of note (4,000,000 + 480,000) 4,480,000


Carrying amount of note receivable (3,000,000)
Carrying amount of equipment ( 700,000)
Gain on extinguishment 780,000 C

4. 800,000 – 700,000 100,000 gain A

5. 2,500,000 – 2,000,000 500,000 C

6. Cumulative compensation – 2021 (9,000,000 x 94% x 2/2) 8,460,000


Cumulative compensation – 2020 (9,000,000 x 96% x ½) (4,320,000)
Expense for the year 2021 4,140,000 D

7. Share options outstanding 8,460,000


Share premium – unexercised share options 8,460,000 C

8. 502,500 / 10,050,000 5% B

9. PBO – December 31, 2020 10,500,000


Current service cost and interest expense (1,350,000 + 502,500) 1,852,500
Actuarial gain (SQUEEZE) ( 852,500) C
Benefits paid ( 250,000)
PBO – December 31, 2021 11,250,000

10. FVPA – 12/31/2020 10,050,000


Contribution to the plan (SQUEEZE) 647,500 A
Actual return 502,500
Benefits paid ( 250,000)
FVPA – 12/31/2021 10,950,000

11. 7,000,000 – 6,000,000 1,000,000 B

12. 16,660,000 D

13. Total SHE 16,660,000


Preference SHE
Par 500,000
Liquidation premium (5 x 5,000) 25,000
Preference dividend (500,000 x 8%) 40,000 (565,000)
Ordinary SHE 16,095,000

Book value per ordinary share (16,095,000 / 131,000) 122.86 A

Preference Ordinary Total


Fixed Pref. Div. 72,000 72,000
Allocation to Ord. 96,000 96,000
Balance 48,000 192,000 240,000
Total 120,000 288,000 408,000

14. C
Page 2

15. Future taxable amount (270,000 / 30%) 900,000


Accounting depreciation 4,500,000
Tax depreciation 5,400,000 C

16. Current tax expense (3,375,000 – 270,000) 3,105,000


Taxable income (3,105,000 / 30%) 10,350,000 D

Year Cumulative Expense


2020 (30,000 x 80 x 1/3) 800,000 800,000
2021 (80,000 x 120 x 2/3) 6,400,000 5,600,000
2022 (50,000 x 140 x 3/3) 7,000,000 600,000

17. B

18. D

19. Proceeds (50,000 x 100) 5,000,000


Share options 7,000,000
Par value (50,000 x 80) (4,000,000)
Share premium 8,000,000 B

20. CA of loan (5,000,000 + 450,000) 5,450,000


PV of expected cash flows (5,450,000 x 0.772) (4,207,400)
Impairment loss 1,242,600 A

21. 3,000,000 – 300,000 2,700,000 C

22. 20,000,000 + 600,000 20,600,000 B

23. Depreciation 937,500


Interest expense (8,000,000 x 10%) 800,000
Total expense 1,737,500 D

24. 7,000,000 – 5,600,000 1,400,000 A

25. CA of assets 6,400,000


Recoverable amount (value in use) 3,800,000
Impairment loss 2,600,000

Impairment loss allocated to goodwill 1,400,000 B

26. 5,850,000 B

27. 1,000,000 – 300,000 – 50,000 – 53,000 597,000 A

28. Required allowance (597,000 x 8%) 47,760


Debit balance of allowance (write-off) 53,000
Doubtful accounts expense 100,760 D

29. 600,000 x 6% 36,000 C

30. Initial factor’s holdback (600,000 x 2%) 12,000


Required balance (600,000 -350,000 = 250,000 x 2%) ( 5,000)
Amount to be returned to Emerald 7,000 C

31. Purchase discount lost (3,000,000 x 20% x 2%) 12,000 A

32. Cost of goods sold (3,000,000 x 98% x 90%) 2,646,000 B


Page 3

33. Merchandise available for sale 4,822,000


Cost of goods sold (2,420,000 x 70%) (1,694,000)
Estimated inventory 3,128,000
Inventory owned and on hand (1,500,000 – 300,000) (1,200,000)
Insurance claim 1,928,000 B

34. 7,500,000 D

35. 870,000 / 7,250,000 12% C

36. Fair value (8,000,000 x 120%) 9,600,000


CA per amortization schedule (7,250,000 + 230,000) (7,480,000)
Unrealized gain – OCI 2,120,000 A

37. 9,600,000 D

38. 7,000,000 B

39. March 1 (540,000 x 4/4) 540,000


April 1 (756,000 x ¾) 567,000
May 1 (1,350,000 x 2/4) 675,000
June 1 (2,160,000 x ¼) 540,000
Weighted average expenditures 2,322,000

Specific borrowing (1,080,000 x 9% x 10/12) 81,000


General borrowing (1,242,000 x 12% x 10/12) 124,200
Capitalized borrowing cost 205,200 C

40. 321,000 – 205,200 115,800 A

41. 5,821,200 A

42. 3,000,000 x 20% = 600,000 + 700,000 1,300,000 B

43. Basic EPS (4,850,000 / 200,000) 24.25


Diluted EPS (5,000,000 / 250,000) 20.00 D

44. 3,800,000 – 150,000 3,650,000 C

45. Cost of goods sold 2,250,000


Decrease in inventory ( 194,000)
Increase in AP ( 120,000)
Cash paid to suppliers 1,936,000 A

46. 210,000 – 19,500 + 30,000 220,500 B

47. Net income 490,000


Accounts receivable (150,000)
Inventory 194,000
Salaries payable ( 80,000)
Accounts payable 120,000
Income tax payable ( 30,000)
Depreciation 167,000
Deferred tax liability 19,500
Net cash flow from operating activities 730,500 B
Page 4

48. Expense 12,000


Cash short/over 3,000
Cash 15,000 C

49. 550,000 + 3,000,000 3,550,000 A

50. Amortization of trademark (1,500,000 / 10) 150,000


Deferred tax expense 250,000
Loss from change in fair value 600,000
Impairment loss on inventory 120,000
Total expense 1,120,000 B

51. C
52. D
53. A
54. B
55. C
56. C
57. B
58. D
59. A
60. B
61. C
62. C
63. A
64. B
65. D
66. A
67. B
68. C
69. A
70. C

--E N D--

You might also like