auditing problems with answers

12
AUDITING PROBLEMS PROBLEM NO. 1 You are engaged in the regular annual examination of the accounts and records of PRTC Manufacturing Co. for the year ended December 31, 2012. To reduce the workload at year end, the company, upon your recommendation, took its annual physical inventory on November 30, 2012. You observed the taking of the inventory and made tests of the inventory count and the inventory records. The company’s inventory account, which includes raw materials and work-in-process is on perpetual basis. Inventories are valued at cost, first-in, first-out method. There is no finished goods inventory. The company’s physical inventory revealed that the book inventory of P1,695,960 was understated by P84,000. To avoid delay in completing its monthly financial statements, the company decided not to adjust the book inventory until year-end except for obsolete inventory items. Your examination disclosed the following information regarding the November 30 inventory: a. Pricing tests showed that the physical inventory was overstated by P61,600. b. An understatement of the physical inventory by P4,200 due to errors in footings and extensions. c. Direct labor included in the inventory amounted to P280,000. Overhead was included at the rate of 200% of direct labor. You have ascertained that the amount of direct labor was correct and that the overhead rate was proper. d. The physical inventory included obsolete materials with a total cost of P7,000. During December, the obsolete materials were written off by a charge to cost of sales. Your audit also disclosed the following information about the December 31 inventory: a. Total debits to the following accounts during December were: Cost of sales P1,920,800 Direct labor 338,800 Purchases 691,600 b. The cost of sales of P1,920,800 included direct labor of P386,400. QUESTIONS: Based on the above and the result of your audit, determine the following: 1. Adjusted amount of physical inventory at November 30, 2012 a. P1,715,560 c. P1,845,760 b. P1,631,560 d. P1,722,560 2. Adjusted amount of inventory at December 31, 2012 a. P1,509,760 c. P1,502,760 b. P1,516,760 d. P1,425,760 3. Cost of materials on hand, and materials included in work in process as of December 31, 2012 a. P819,560 c. P728,560 b. P812,560 d. P942,760 4. The amount of direct labor included in work in process as of December 31, 2012 a. P618,800 c. P338,800 b. P232,400 d. P386,400 5. The amount of factory overhead included in work in process as of December 31, 2012 a. P 772,800 c. P464,800 b. P1,237,600 d. P777,600

Upload: aerwinde

Post on 21-Oct-2015

1.790 views

Category:

Documents


36 download

DESCRIPTION

Auditing Problems With Answers

TRANSCRIPT

AUDITING PROBLEMS

PROBLEM NO. 1 You are engaged in the regular annual examination of the accounts and records of PRTC Manufacturing Co. for the year ended December 31, 2012. To reduce the workload at year end, the company, upon your recommendation, took its annual physical inventory on November 30, 2012. You observed the taking of the inventory and made tests of the inventory count and the inventory records. The company’s inventory account, which includes raw materials and work-in-process is on perpetual basis. Inventories are valued at cost, first-in, first-out method. There is no finished goods inventory. The company’s physical inventory revealed that the book inventory of P1,695,960 was understated by P84,000. To avoid delay in completing its monthly financial statements, the company decided not to adjust the book inventory until year-end except for obsolete inventory items. Your examination disclosed the following information regarding the November 30 inventory: a. Pricing tests showed that the physical inventory was overstated by P61,600. b. An understatement of the physical inventory by P4,200 due to errors in footings and extensions. c. Direct labor included in the inventory amounted to P280,000. Overhead was included at the rate of 200% of

direct labor. You have ascertained that the amount of direct labor was correct and that the overhead rate was proper.

d. The physical inventory included obsolete materials with a total cost of P7,000. During December, the

obsolete materials were written off by a charge to cost of sales. Your audit also disclosed the following information about the December 31 inventory: a. Total debits to the following accounts during December were:

Cost of sales P1,920,800 Direct labor 338,800 Purchases 691,600

b. The cost of sales of P1,920,800 included direct labor of P386,400. QUESTIONS: Based on the above and the result of your audit, determine the following: 1. Adjusted amount of physical inventory at November 30, 2012

a. P1,715,560 c. P1,845,760 b. P1,631,560 d. P1,722,560

2. Adjusted amount of inventory at December 31, 2012

a. P1,509,760 c. P1,502,760 b. P1,516,760 d. P1,425,760

3. Cost of materials on hand, and materials included in work in process as of December 31, 2012

a. P819,560 c. P728,560 b. P812,560 d. P942,760

4. The amount of direct labor included in work in process as of December 31, 2012

a. P618,800 c. P338,800 b. P232,400 d. P386,400

5. The amount of factory overhead included in work in process as of December 31, 2012

a. P 772,800 c. P464,800 b. P1,237,600 d. P777,600

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

PROBLEM NO. 2 PRTC Company's property, plant, and equipment, accumulated depreciation, and amortization balances at December 31, 2011 are:

Cost

Accumulated depreciation

Land P 275,000 Buildings 2,800,000 P 672,900 Machinery and equipment 1,380,000 367,500 Automobile and trucks 210,000 114,326 Leasehold improvements 432,000 108,000 Totals P5,097,000 P1,262,726

Additional information on depreciation, amortization methods, and useful lives follows:

Asset

Depreciation method

Useful life

Buildings 150%-declining-balance

25 years.

Machinery and equipment straight-line 10 years Automobile and trucks (all acquired after 2009)

150%-declining-balance

5 years

Leasehold improvements straight-line Depreciation is computed to the nearest month. Salvage values of depreciable assets are immaterial except for automobiles and trucks which have estimated salvage values equal to 15% of cost. Other additional information:

PRTC entered into a twelve-year operating lease starting January 1, 2009. The leasehold improvements were completed on December 31, 2008 and the facility was occupied on January 1, 2009.

On January 6, 2012, PRTC completed its self-construction of a building on its own land. Direct costs of construction were P1,095,000. Construction of the building required 15,000 direct labor hours. PRTC's construction department has an overhead allocation system for outside jobs based on an activity denominator of 100,000 direct labor hours, budgeted fixed costs of P2,500,000, and budgeted variable costs of P27 per direct labor hour.

On July 1, 2012, machinery and equipment were purchased at a total invoice cost of P325,000. Additional costs of P23,000 to rectify damage on delivery and P18,000 for concrete embedding of machinery were incurred. A wall had to be demolished to enable a large machine to be moved into the plant. The wall demolition cost P7,000, and rebuilding of the wall cost P19,000.

On August 30, 2012, PRTC purchased a new automobile costing P25,000.

On September 30, 2012, a truck with a cost of P48,000 and a carrying amount of P30,000 on December 31, 2011 was sold for P23,500.

On November 4, 2012, PRTC purchased a tract of land for investment purposes for P700,000. PRTC thinks it might use the land as a potential future building site.

On December 20, 2012, a machine with a cost of P17,000, a carrying amount of P2,975 on date of disposition, and a market value of P4,000 was sold to a corporate officer.

QUESTIONS: Based on the above and the result of your audit, compute for the following as of and for the year ended December 31, 2012: 6. Total depreciation

a. P460,228 c. P470,528 b. P462,678 d. P461,528

7. Carrying amount of buildings

a. P3,409,474 c. P3,028,774 b. P3,761,974 d. P3,381,274

8. Carrying amount of machinery and equipment

a. P1,197,375 c. P1,243,925 b. P1,180,275 d. P1,222,075

9. Carrying amount of automobiles and trucks

a. P68,472 c. P61,722 b. P59,472 d. P52,722

10. Carrying amount of property, plant and equipment

a. P5,637,371 c. P5,615,521 b. P5,608,771 d. P5,590,821

PROBLEM NO. 3 You noted the following items relative to the company’s Intangible assets in connection with your audit of the PRTC Corporation’s financial statements for the year 2012. Franchise On January 1, 2012, PRTC signed an agreement to operate as franchisee of Clear Copy Service, Inc. for an initial franchise of P680,000. Of this amount, P200,000 was paid when the agreement was signed and the balance was payable in four annual payments of P120,000 each, beginning January 1, 2013. The agreement provides that the down payment is not refundable and no future services are required of the franchisor. The implicit rate for loan of this type is 14%. The agreement also provides the 5% of the revenue from the franchise must be paid to the franchisor annually. PRTC’s revenue from the franchise for 2012 was P8,000,000. PRTC estimates the useful life of the franchise to be ten years. Patent On July 1, 2012, PRTC purchased a patent from the inventor, who asked P1,100,000 for it. PRTC paid for the patent as follows: cash, P400,000; issuance of 10,000 shares of its own ordinary shares, par P10 (market value, P20 per share); and a note payable due at the end of three years, face amount, P500,000, noninterest-bearing. The current interest rate for this type of financing is 12 percent. PRTC estimates the useful life of the patent to be ten years. Trademark PRTC purchased for P1,200,000 a trademark for a very successful soft drink it markets under the name POWER!. The trademark was determined to have an indefinite life. A competitor recently introduced a product that is in direct competition with the POWER! product, thus suggesting the need for an impairment test. Data gathered by the entity suggests that the useful life of the trademark is still indefinite, but the cash flows expected to be generated by the trademark have been reduced either to P40,000 per year (with a probability of 70%) or to P80,000 per year (with 30% probability). The appropriate risk-free interest rate is 5%. The appropriate risk-adjusted interest rate is 10%.

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

QUESTIONS: Based on the above and the result of your audit, determine the following: (Round off present value factors to 4 decimal places) 11. Total expenses related to franchise in 2012

a. P503,914 c. P448,950 b. P535,200 d. P454,964

12. Carrying amount of franchise as of December 31, 2012

a. P549,644 c. P538,733 b. P494,680 d. P612,000

13. Carrying amount of patent as of December 31, 2012

a. P1,045,000 c. P860,310 b. P 955,900 d. P908,105

14. Total expenses related to the intangible assets in 2012

a. P662,759 c. P733,063 b. P711,709 d. P802,212

15. In auditing intangible assets, an auditor most likely would review or recompute amortization and determine whether the amortization period is reasonable in support of management’s financial statement assertion of a. Valuation. c. Completeness. b. Existence or occurrence. d. Rights.

PROBLEM NO. 4 You are conducting an audit of the PRTC Company for the year ended December 31, 2012. The internal control procedures surrounding cash transactions were not adequate. The bookkeeper-cashier handles cash receipts, maintains accounting records, and prepares the monthly bank reconciliations. The bookkeeper-cashier prepared the following reconciliation at the end of the year:

Balance per bank statement P350,000 Add: Deposit in transit P175,250 Note collected by bank 15,000 190,250 Total 540,250 Less outstanding checks 246,750 Balance per general ledger P293,500

In the process of your audit, you gathered the following:

At December 31, 2012, the bank statement and general ledger showed balances of P350,000 and P293,500, respectively.

The cut-off bank statement showed a bank charge on January 2, 2013 for P30,000 representing correction of an erroneous bank credit.

Included in the list of outstanding checks were the following: a. A check payable to a supplier, dated December 29, 2012, in the amount of P14,750, released on January

5, 2013. b. A check representing advance payment to a supplier in the amount of P37,210, the date of which is

January 4, 2013, and released in December, 2012.

On December 31, 2012, the company received and recorded customer’s postdated check amounting to P50,000.

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

QUESTIONS: Based on the above and the result of your audit, answer the following: 16. The adjusted deposit in transit as at December 31, 2012 is

a. P175,250 c. P225,250 b. P125,250 d. P125,000

17. The adjusted outstanding checks as at December 31, 2012 is

a. P298,710 c. P209,540 b. P232,000 d. P194,790

18. The adjusted cash to be presented in the statement of financial position at December 31, 2012 is

a. P235,460 c. P265,460 b. P250,460 d. P310,460

19. The cash shortage as of December 31, 2012 is

a. P45,000 c. P60,000 b. P58,040 d. P 8,040

20. The net adjustment to the cash account as of December 31, 2012 is

a. P43,040 c. P58,040 b. P60,000 d. P45,000

PROBLEM NO. 5 On January 1, 2012, PRTC Company sold land that originally cost P400,000 to Buyer Company. As payment, Buyer gave PRTC Company a P600,000 note. The note bears an interest rate of 4% and is to be repaid in three annual installments of P200,000 (plus interest on the outstanding balance). The first payment is due on December 31, 2012. The market price of the land is not reliably determinable. The prevailing rate of interest for notes of this type is 14% on January 1, 2012 and 15% on December 31, 2012. PRTC made the following journal entries in relation to the sale of land and the related note receivable: January 1, 2012 Notes receivable P600,000 Land P400,000 Gain on sale of land 200,000 December 31, 2012 Cash P224,000 Notes receivable P200,000 Interest income 24,000 PRTC reported the notes receivable in its statement of financial position at December 31, 2012 as part of trade and other receivables. QUESTIONS: Based on the above and the result of your audit, answer the following: 21. The correct gain on sale of land is

a. P103,105 c. P120,061 b. P 94,868 d. P200,000

22. Profit for 2012 is overstated by

a. P50,460 c. P54,902 b. P31,130 d. P 0

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

23. The entity’s working capital at December 31, 2012 is overstated by

a. P235,765 c. P182,476 b. P232,936 d. P 0

24. All of the following are examples of substantive tests to verify valuation of net accounts receivable except the

a. Re-computation of the allowance for bad debts. b. Inspection of accounts for current versus non-current status in the statement of financial position. c. Inspection of the aging schedule and credit records of past due accounts. d. Comparison of the allowance for bad debts with past records.

25. Confirmation, which is a specific type of inquiry, is the process of obtaining a representation of information or

of an existing condition directly from a third party. Two assertions for which confirmation of accounts receivable balances provides primary evidence are a. Completeness and valuation b. Rights and obligations and existence c. Valuation and rights and obligations d. Existence and completeness

PROBLEM NO. 6 You were engaged by PRTC Corporation, a small and medium-sized entity, to audit its financial statements for the year 2012. During the course of your audit, you noted the following regarding its recent acquisitions of investments in equity securities: a) On 1 January 2012 the entity acquired 25 per cent of the equity of each of entities B, C and D for P10 million,

P15 million and P28 million respectively. Transaction costs of 1 per cent of the purchase price of the shares were incurred by the entity.

b) On 2 January 2012 entity B declared and paid dividends of P1 million for the year ended 2011. c) On 31 December 2012 entity C declared a dividend of P8 million for the year ended 2012. The dividend

declared by entity C was paid in 2013. d) For the year ended 31 December 2012, entities B and C recognized profit of respectively P5 million and P18

million. However, entity D recognized a loss of P20 million for that year. e) Published price quotations do not exist for the shares of entities B, C and D. Using appropriate valuation

techniques the entity determined the fair value of its investments in entities B, C and D at 31 December 2012 as P13 million, P29 million and P15 million respectively. Costs to sell are estimated at 5 per cent of the fair value of the investments.

f) The entity has no subsidiaries and therefore does not produce consolidated financial statements. In accordance with section 14.4 of the PFRS for SMEs, an investor shall account for all of its investments in associates using one of the following: (a) the cost model in paragraph 14.5, (b) the equity method in paragraph 14.8, or (c) the fair value model in paragraph 14.9. The entity is seeking your advice on the effect of each method on the carrying amount of the investment and its effect on profit or loss. QUESTIONS: Based on the above and the result of your audit, answer the following as of and for the year ended December 31, 2012: 26. If the entity measures its investments in associates using the cost model, the total carrying amount of the

investments should be a. P40.25 million c. P39.25 million b. P53.28 million d. P39.50 million

27. If the entity measures its investments in associates using the cost model, the net amount to be recognized in

profit or loss should be a. P(11.78) million c. P(11.03) million b. P(12.03) million d. P 2.25 million

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

28. If the entity measures its investments in associates using the equity method, the total carrying amount of the

investments should be a. P52.03 million c. P42.75 million b. P43.00 million d. P43.75 million

29. If the entity measures its investments in associates using the equity method, the net amount to be recognized

in profit or loss should be a. P(8.28) million c. P(7.53) million b. P(8.53) million d. P0.75 million

30. If the entity measures its investments in associates using the fair value model, the net amount to be

recognized in profit or loss should be a. P5.72 million c. P2.87 million b. P5.47 million d. P4.00 million

PROBLEM NO. 7 PRTC Corporation is selling audio and video appliances. The company’s fiscal year ends on March 31. The following information relates to the obligations of the company as of March 31, 2012: Notes payable PRTC has signed several notes with financial institutions. The maturities of these notes are given below. The total unpaid interest for all of these notes amounts to P340,000 on March 31, 2012.

Due date Amount April 31, 2012 P 700,000 July 31, 2012 900,000 February 1, 2013 800,000 April 30, 2013 1,200,000 June 30, 2013 1,500,000 P 5,100,000

Estimated warranties PRTC has a one-year product warranty on some selected items. The estimated warranty liability on sales made during the 2010 – 2011 fiscal year and still outstanding as of March 31, 2011, amounted to P252,000. The warranty costs on sales made from April 1, 2011 to March 31, 2012, are estimated at P630,000. The actual warranty costs incurred during 2011 – 2012 fiscal year are as follows:

Warranty claims honored on 2010 – 2011 sales

P 252,000

Warranty claims honored on 2011 – 2012 sales

285,000

Total P 537,000 Trade payables Accounts payable for supplies, goods, and services purchases on open account amount to P560,000 as of March 31, 2012. Dividends On March 10, 2012, PRTC’s board of directors declared a cash dividend of P0.30 per ordinary share and a 10% ordinary share dividend. Both dividends were to be distributed on April 5, 2012 to ordinary shareholders on record at the close of business on March 31, 2012. As of March 31, 2012, PRTC has 5 million, P2 par value, ordinary shares issued and outstanding. Bonds payable PRTC issued P5,000,000, 12% bonds, on October 1, 2006 at 96. The bonds will mature on October 1, 2016. Interest is paid semi-annually on October 1 and April 1. PRTC uses the straight line method to amortize bond discount.

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

QUESTIONS: Based on the foregoing information, determine the adjusted balances of the following as of March 31, 2012: 31. Estimated warranty payable

a. P252,000 c. P630,000 b. P345,000 d. P882,000

32. Unamortized bond discount

a. P110,000 c. P200,000 b. P100,000 d. P 90,000

33. Bond interest payable

a. P 0 c. P150,000 b. P300,000 d. P250,000

34. Total current liabilities

a. P6,445,000 c. P5,445,000 b. P5,105,000 d. P3,945,000

35. Total noncurrent liabilities

a. P7,700,000 c. P7,590,000 b. P7,500,000 d. P7,610,000

PROBLEM NO. 8 The shareholders’ equity section of the PRTC Corporation’s statement of financial position as of December 31, 2011 is presented below:

12% Preference share capital, P100 par P 270,000

Ordinary share capital, P20 par 1,598,400

Share premium – preference 36,800

Share premium – ordinary 235,200

Share premium – treasury shares 3,200

Retained earnings 1,585,840

Total shareholders’ equity P3,729,440 PRTC had 65,000 ordinary shares as December 31, 2010. The following shareholders’ equity transactions were recorded in 2011 and 2012: 2011 May 1 - Sold 9,000 ordinary shares for P24, par

value P20. July 1 - Sold 700 preference shares for P124, par

value P100. Jul. 31 - Issued an 8% share dividend on ordinary

shares. The market value of ordinary share was P30 per share.

Aug. 30 - Declared cash dividends of 12% on preference shares and P3 per share on ordinary shares.

Dec. 31 - Profit for the year amounted to P1,345,040.

2012 Feb. 1 - Sold 2,200 ordinary shares for P30. May 1 - Sold 600 preference shares for P128. May 31 - Issued a 2-for-1 split of ordinary shares.

The par value of the ordinary share was

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

2012

reduced to P10 per share. Sep. 1 - Purchased 1,000 ordinary shares for P18

to be held as treasury shares. Oct. 1 - Declared and paid cash dividends of 12%

on preference shares and P4 per share on ordinary shares.

Nov. 1 - Sold 1,000 shares of treasury shares for P22.

Dec. 31 - Profit for the year amounted to P991,520. QUESTIONS: Determine the amounts, as required, in PRTC Corporation’s comparative financial statements as of and for the years ended December 31, 2011 and 2012. 36. Dividends paid to ordinary shareholders in 2012

a. P652,690 c. P652,960 b. P692,560 d. P656,960

37. Retained earnings as of December 31, 2012

a. P1,880,800 c. P1,892,000 b. P1,884,800 d. P1,888,000

38. Total equity as of December 31, 2012

a. P4,175,200 c. P4,182,400 b. P4,171,200 d. P4,157,200

39. Basic earnings per share for 2011

a. P17.12 c. P 8.56 b. P 8.21 d. P18.49

40. Basic earnings per share for 2012

a. P7.40 c. P5.86 b. P7.34 d. P5.81

PROBLEM NO. 9 PRTC Corporation, a nonpublic entity, was incorporated on December 1, 2011, and began operations one week late closing the books for the fiscal year ended November 30, 2012, the controller prepared the following financial statements:

PRTC Corporation Statement of Financial Position

November 30, 2012

Assets Current assets:

Cash P 150,000 Marketable securities , at cost 60,000 Accounts receivable 450,000 Allowance for doubtful accounts ( 59,000) Inventories 430,000 Prepaid insurance __15,000 Total current assets 1,046,000

Property, plant and equipment 426,000 Less accumulated depreciation ( 40,000)

Property, plant and equipment, net 386,000 Research and development costs 120,000 Total assets P1,552,000

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

Liabilities and Shareholders' equity Current liabilities:

Accounts payable and accrued expenses P 592,000 Income taxes payable 224,000 Total current liabilities 816,000

Shareholders' equity: Share capital, P10 par value 400,000 Retained earnings 336,000 Total shareholders' equity 736,000

Total liabilities and shareholders' equity P1,552,000

PRTC Corporation Statement of Income

For the Fiscal Year Ended November 30, 2012 Net sales P2,950,000 Operating expenses:

Cost of sales 1,670,000 Selling and administrative 650,000 Depreciation 40,000 Research and development 30,000

2,390,000 Income before income taxes 560,000 Provision for income taxes 224 000 Net income P 336,000

PRTC is in the process of negotiating a loan for expansion purposes, and the bank has requested audited financial statements. During the course of the audit, the following additional information was obtained: a. The investment portfolio consists of short-term investments in marketable equity securities with a total

market valuation of P55,000 as of November 30, 2012. b. Based on an aging of the accounts receivable as of November 30, 2012, it was estimated that P36,000 of the

receivables will be uncollectible. c. Inventories at November 30, 2012 did not include work in process inventory costing P12,000, sent to an

outside processor on November 29, 2012. d. A P3,000 insurance premium paid on November 30, 2012 on a policy expiring one year later was charged to

insurance expense. e. PRTC adopted a pension plan on June 1, 2012 for eligible employees to be administered by a trustee. Based

upon actuarial computations, the first twelve months' normal pension was estimated at P45,000. f. On June 1, 2012, a production machine purchased for P24,000 was charged to repairs and maintenance.

PRTC depreciates machines of this type on the straight-line method over a five-year life with no salvage value, for financial and tax purposes.

g. Research and development costs of P150,000 were incurred the development of a patent, which PRTC

expects to be granted during the fiscal year ending November 30, 2013. PRTC initiated a five-year amortization of the P150,000 total cost during the fiscal year ended November 30, 2012.

h. During December 2012, a competitor company filed suit against PRTC for patent infringement claiming

P200,000 damages. PRTC's legal counsel believes that an unfavorable outcome is probable. A reasonable estimate of the court's award to the plaintiff is P50,000.

i. The 40% effective tax rate was determined to be appropriate for calculating the provision for income taxes

for the fiscal year ended November 30, 2012. Ignore computation of the deferred portion of income taxes.

QUESTIONS: Based on the above and the result of your audit, determine the following as of and for the fiscal period ended November 30, 2012: 41. Net income

a. P253,260 c. P235,260 b. P283,260 d. P239,760

42. Current assets

a. P1,084,000 c. P1,079,000 b. P1,061,000 d. P1,073,000

43. Total assets

a. P1,484,200 c. P1,489,200 b. P1,486,600 d. P1,491,600

44. Total liabilities

a. P833,340 c. P855,840 b. P783,340 d. P805,840

45. Total equity

a. P683,260 c. P639,760 b. P635,260 d. P653,260

PROBLEM NO. 10 PRTC, Inc., a nonpublic enterprise, is negotiating a loan for expansion purposes and the bank requires audited financial statements. Before closing the accounting records for the year ended December 31, 2012, PRTC's controller prepared the following comparative financial statements for 2012 and 2011:

PRTC, Inc. Statements of Financial Position

December 31, 2012 and 2011 2012 2011

Assets Cash P 275,000 P150,000 Trading securities 78,000 78,000 Accounts receivable 487,000 392,000 Allow. for doubtful accounts (50,000) (32,000) Inventories 425,000 307,000 Property and equipment 310,000 217,000 Accumulated depreciation (150,000) (121,000) Total assets P1,375,000 P 991,000 Liabilities and Equity Accounts payable and accrued

liabilities

P 420,000

P347,000 Estimated liability from lawsuit 100,000 - Share capital, P10 par 260,000 260,000 Share premium 130,000 130,000 Retained earnings 465,000 254,000 Total liabilities and equity P1,375,000 P 991,000

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight

PRTC, Inc. Income Statements

For the Years Ended December 31, 2012 and 2011 2012 2011

Net sales P1,580,000 P1,250,000 Operating expenses: Cost of sales P 755,000 P 690,000 Selling and admin. 485,000 365,000 Depreciation 29,000 18,000 Est. loss from lawsuit 100,000 - P1,369,000 P1,073,000 Profit P 211,000 P 177,000

During the course of the audit, the following additional information was obtained: a. The trading securities were acquired on December 31, 2011. The securities have a fair value of P67,000 at

December 31, 2012. b. In discussion with the company officials, it was determined that the doubtful accounts expense rate based on

net sales should be reduced to 2% from 3%, effective January 1, 2012. c. As a result of errors in the physical count, inventories were overstated by P12,000 at December 31, 2011 and

by P17,500 at December 31, 2012. d. On January 1, 2011, the cost of equipment purchased for P30,000 was debited to repairs and maintenance.

PRTC depreciates equipment of this type by the straight-line method over a five-year life with no residual value.

e. On July 1, 2012, fully depreciated equipment purchased for P21,000, was sold as scrap for P2,500. The only entry PRTC made was to debit cash and credit property and equipment for the scrap proceeds. The property and equipment (net) had a current cost of P250,000 at December 31, 2012.

f. Advertising and promotion expense for the year ended December 31, 2011 includes the P25,000 cost of

printing sales catalogs for a special promotional campaign held in January 2012. g. PRTC was named as a defendant in a lawsuit in October 2012. PRTC's counsel is of the opinion that PRTC has

a good defense, and does not anticipate any impairment of PRTC's assets or that any significant liability will be incurred. Nevertheless, PRTC’s management wished to be conservative and, therefore, established a loss contingency of P100,000 at December 31, 2012.

QUESTIONS:

Based on the above and the result of your audit, compute for the following: (Disregard income taxes) 46. Adjusted retained earnings as of January 1, 2012

a. P266,000 c. P285,000 b. P297,000 d. P291,000

47. Adjusted profit for the year ended December 31, 2012

a. P281,800 c. P287,800 b. P181,800 d. P306,800

48. Adjusted current assets as of December 31, 2012

a. P1,226,760 c. P1,154,900 b. P1,190,300 d. P1,202,300

49. Adjusted carrying amount of property and equipment as of December 31, 2012

a. P168,500 c. P178,000 b. P180,500 d. P192,500

50. Adjusted shareholders’ equity as of December 31, 2012

a. P962,800 c. P974,800 b. P950,800 d. P862,800

Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight
Marlon B. Mabazza
Highlight