Chapter 2

Statement of Comprehensive Income

PROBLEM 1: TRUE OR FALSE

1. FALSE
2. FALSE
3. TRUE
4. FALSE
5. FALSE

PROBLEM 2: FOR CLASSROOM DISCUSSION

1. C
2. D
3. D
4. D
5. D
6. B
7. Solution:

Requirement (a):
Lunch Co.
Statement of profit or loss and other comprehensive income
For the year ended December 31, 20x1

Note
s
22,000,00
Sales 0
(6,000,000
Cost of goods sold 12 )
16,000,00
Gross profit 0
(2,230,000
Distribution costs 13 )
(3,050,000
Administrative expenses 14 )
Impairment loss on financial assets (190,000)
Finance costs (340,000)
10,190,00
Profit before tax 0
(2,000,000
Income tax expense )
Profit for the year 8,190,000

1
Other comprehensive income
Items that will not be reclassified subsequently:
Investments in equity instruments 200,000
Items that may be reclassified subsequently to profit or loss:
Cash flow hedges 30,000
Other comprehensive income for the yr., net of
tax 230,000

TOTAL COMPREHENSIVE INCOME FOR THE

YR. 8,420,000

Requirement (b):

Note 12: Cost of goods sold

This line item consists of the following:

Beginning inventory 1,700,000

Purchases 5,600,000
Purchase returns (500,000)
Freight in 400,000
Total goods available for sale 7,200,000
Ending inventory (1,200,000)
Cost of goods sold 6,000,000

Note 13: Distribution costs

This line item consists of the following:
Salaries of sales personnel 670,000
Advertising expense 320,000
Rent expense (280,000 x ½) 140,000
Commission expense 1,100,000
Distribution costs 2,230,000

Note 14: Administrative expenses

This line item consists of the following:

Research and development expense 180,000

Directors' remuneration 2,000,000
Salaries of administrative personnel 520,000
Rent expense 140,000
Depreciation expense 160,000
Insurance expense 50,000
Administrative expenses 3,050,000

2
PROBLEM 3: EXERCISE
1. Solutions:

Requirement (a):

Dinner Co.
Statement of profit or loss and other comprehensive income
For the year ended December 31, 20x1
Note
s
16,800,00
Sales 0
(8,390,000
Cost of goods sold 12 )
Gross profit 8,410,000
(3,090,000
Distribution costs 13 )
(2,910,000
Administrative expenses 14 )
Impairment of property, plant and equipment (290,000)
Finance costs (280,000)
Profit before tax 1,840,000
Income tax expense (552,000)
Profit for the year 1,288,000
Other comprehensive income
Items that will not be reclassified subsequently:
Revaluation decrease during the period (120,000)
Items that may be reclassified subsequently to profit or loss:
Translation gain on foreign operation 25,000
Other comprehensive income for the yr., net of
tax (95,000)

TOTAL COMPREHENSIVE INCOME FOR THE

YR. 1,193,000

Requirement (b):

Note 12: Cost of goods sold

This line item consists of the following:

Beginning inventory 2,100,000

Purchases 6,800,000
Purchase returns (480,000)
Freight in 350,000

3
Total goods available for sale 8,770,000
Ending inventory (380,000)
Cost of goods sold 8,390,000

Note 13: Distribution costs

This line item consists of the following:

Freight out 870,000

Sales commissions 480,000
Marketing expense 320,000
Salaries of sales personnel 670,000
Rent expense 210,000
Depreciation expense 540,000
Distribution costs 3,090,000

Note 14: Administrative expenses

This line item consists of the following:

Salaries of administrative personnel 2,520,000

Rent expense 210,000
Depreciation expense 180,000
Administrative expenses 2,910,000

4
PROBLEM 4: CLASSROOM ACTIVITIES
1. Solutions:

Requirement (a):

(a) Inventory – end. 386,000

{370,000 + [320K x (370K/7.4M)]}
Income summary 386,000
(b) Loss on inventory write-down 116,000
(386,000 – 270,000)
Inventory – end. 116,000
(c) Bad debts expense 50,000
Allowance for bad debts 50,000

Allowance for bad debts

  280,000 beg.
Write-offs 120,000 28,000 Recoveries
  50,000 Bad debts
end. (4.76M x 5%) 238,000

(d) Loss on reclassification (1M – 800K) 200,000

Held for trading securities 200,000
(d) Held for trading securities 180,000
Unrealized gain (980K – 800K) 180,000
(e) Income tax expense 1,572,00
Income tax payable 0 1,572,000

5
Requirement (b):

Best Friends Co.

Statement of profit or loss and other comprehensive income
For the year ended December 31, 20x1
22,800,00
Sales 0
(9,664,000
Cost of sales )
13,136,00
Gross profit 0
(1,470,000
Distribution costs )
(6,400,000
Administrative expenses )
Gain on impairment recovery of property, plant and
equipment 720,000
Loss on inventory write-down (116,000)
Bad debts expense (50,000)
Reclassification of financial asset (200,000)
Unrealized gains on financial assets 180,000
Finance costs (560,000)
Profit before tax 5,240,000
(1,572,000
Income tax expense )
Profit for the year 3,668,000
Other comprehensive income:
Items that will not be reclassified subsequently:
Revaluation increase during the period 130,000
Items that may be reclassified subsequently to profit or loss: -
Other comprehensive income for the year, net of tax 130,000

TOTAL COMPREHENSIVE INCOME FOR THE YR. 3,798,000

2. Solutions:

Requirement (a):

(a) Investment in bonds (950K – 800K) 150,000

Gain on derecognition of 150,000
financial asset
(b) Unrealized loss [2.8M – (2.640M – 300,000
140M)] 300,000
Biological assets
(c) Investment in associate 46,000

6
 Dividend income 90,000
Sh. in the profit of associate 100,000
(1M x 30% x 4/12)
Sh. in revaluation increase 36,000
(120,000 x 30%)

(d) Retirement benefits expense 588,000

(336K + 252K)
Remeasurements to the net defined 252,000
benefit liability (asset)
Defined benefit cost 840,000
(e) Income tax expense 1,104,60
Income tax payable 0 1,104,600

Requirement (b):
Buddies Co.
Statement of profit or loss and other comprehensive income
For the year ended December 31, 20x1

Revenue from service fees 12,000,000

Contract costs (4,000,000)

Employee benefits (3,000,000)

Advertising expense (680,000)

Gain on derecognition of financial asset measured at cost 150,000

Unrealized losses on biological assets (300,000)

Share in profit of associate 100,000

Retirement benefits expense (588,000)

Profit before tax 3,682,000

Income tax expense (1,104,600)

Profit for the year 2,577,400
Other comprehensive income:
Items that will not be reclassified subsequently:

Share in revaluation increase of associate 36,000

Remeasurements to net defined benefit liability (asset) (252,000)

Items that may be reclassified subsequently to profit or -

7
loss:

Other comprehensive income for the year, net of tax (216,000)

TOTAL COMPREHENSIVE INCOME FOR THE YR. 2,361,400

3. Solutions:

Requirement (a):

(a) No entry
(DIT and OC are bank reconciling items;
not book)

(The money market placements will be

included in ‘Cash and cash equivalents’)

(b) No entry

(c) Inventory 200,000

Accounts payable 200,000
(d) Investment property (2.9M – 2.8M) 100,000
Unrealized gain 100,000
(e) Depreciation expense – Bldg. 405,000(1
)
Accumulated depreciation – 405,000
Bldg.
(1)
Double declining balance rate = (450K ÷ 4.5M) = 10%
Depreciation, 20x1 = (4.5M – 450K) x 10% = 405,000

(f) Depreciation – Equipment 320,000(2)

Accumulated depreciation – 320,000
Equipt.
(2)
Using trial and error, the depreciation method used for the equipment is the
SYD method.

8
Proof:
SYD denominator = 5 x [(5+1) ÷ 2] = 15
Depreciation, 20x0 = (1.4M – 200K) x 5/15 = 400,000
Depreciation, 20x1 = (1.4M – 200K) x 4/15 = 320,000

(g) Amortization expense 30,000(3)

Accumulated amortization 30,000
(3)
Estimated useful life = 17 yrs.
Remaining legal life = 20 yrs. – 5 yrs. = 15 yrs. (shorter)
Amortization expense = 900,000 ÷ 15 x 6/12 = 30,000

(h) Inventory 108,000(4

)
Interest expense 108,000
(4)
The borrowing costs eligible for capitalization are computed as follows:
(1.8M ÷ 2) x 12% = 108,000

(i) Discount on bonds payable 932,392

(8M – 7,067,608)
Cash 932,392
to correct the initial recording of the bond
issue

(5)
The issue price of the bonds is computed as follows:
Cash flows PVF PV
4,736,64
P: 8,000,000 PV of 1 @14%, n=4 0.59208 0
PV ord. annuity @14%, 2,330,96
i: 800,000 n=4 2.91371 8
7,067,60
8

(i) Interest expense 189,465

Discount on bonds payable 189,465
to amortize the discount on bonds payable

(6)
Partial amortization table:
Payment Int. Amort
Date s expense . Present value
1/1/x1 7,067,608
12/31/x 189,46
1 800,000 989,465 5 7,257,073

9
The balance of the “interest payable” on the trial balance is tested for its

Nominal
  Face amount rate Interest payable

Note payable 2,000,000 12% 240,000

Bonds payable 8,000,000 10% 800,000

Required balance 1,040,000

Carrying amount 1,040,000

Adjustment -

The adjusted “interest expense” is computed as follows:

Present Effective Interest
  value int. rate expense
Notes payable 2,000,000 12% 240,000
Capitalizable b. costs
(h) (108,000)
Total 132,000

Bonds payable 7,067,608 14% 989,465

Adj. interest expense 1,121,465

(j) Utilities expense 360,000

Accrued liabilities 360,000

(k) Income tax expense 719,861

Current tax asset 719,861

Requirement (b):

COLLEAGUES CO.
STATEMENT OF FINANCIAL POSITION
AS OF DECEMBER 31, 20X1

Note
ASSETS s
Current assets:

10
 4
Cash and cash equivalents 6,017,608
5
Trade and other receivables 2,980,000

Inventories 2,608,000

Current tax asset 30,140

Total current assets 11,635,748

Noncurrent assets:

Investment in FVOCI securities 1,600,000

Investment property 2,900,000

6
Property, plant and equipment 5,925,000
7
Intangible assets 870,000
8
Other noncurrent assets 1,660,000

Total noncurrent assets 12,955,000

TOTAL ASSETS 24,590,748

LIABILITIES AND EQUITY

Current liabilities:
Trade and other payables 9
2,850,000
Current portion of loans payable - net 10
400,000

Total current liabilities 3,250,000

Noncurrent liabilities:
11
Noncurrent portion of loans payable - net 1,600,000
12
Bonds payable - net 7,257,073

Total noncurrent liabilities 8,857,073

TOTAL LIABILTIES

11
 12,107,073

Equity:

Ordinary share capital 6,000,000

Retained earnings (1) 6,223,675

Other components of equity 260,000

TOTAL EQUITY 12,483,675

 

TOTAL LIABILITIES & EQUITY 24,590,748

(1)
Ret. earnings unadjusted bal. 4.544M + adjusted profit after tax 1,679,675
= 6,223,675

Requirement (c):
COLLEAGUES CO.
STATEMENT OF PROFIT OR LOSS
FOR THE YEAR ENDED DECEMBER 31, 20X1
NOTE
S
Sales 16,800,000
Cost of sales (7,200,000)
Gross profit 9,600,000
Distribution costs 13 (2,424,000)
Administrative expenses 14 (3,755,000)
Finance costs (1,121,465)
Unrealized gain on investment property 100,000
Profit before tax 2,399,535
Income tax expense (719,861)
Profit for the year 1,679,675

COLLEAGUES CO.
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 20X1
NOTE
S
Profit for the year 1,679,675
Other comprehensive income:
Items that will not be reclassified subsequently:
Investment in equity securities 260,000
Items that may be reclassified subsequently to profit or -

12
loss:
Other comprehensive income for the year, net of tax 260,000

TOTAL COMPREHENSIVE INCOME FOR THE

YR. 1,939,675

Requirement (d):

Note 4: Cash and cash equivalents

This line item consists of the following:

Cash on hand 450,000

Cash in bank 3,867,608
Money market placements 1,700,000
Cash and cash equivalents 6,017,608

Note 5: Trade and other receivables

This line item consists of the following:

Accounts receivable 3,900,000

Allowance for bad debts (920,000)
Trade and other receivables 2,980,000

Note 6: Property, plant and equipment

This line item consists of the following:

Land 1,600,000
Building 4,500,000
Accumulated depreciation - Bldg. (855,000)
Equipment 1,400,000
Accumulated depreciation - Equipt. (720,000)
Property, plant and equipment 5,925,000

Note 7: Intangible assets

This line item consists of the following:

Patent 900,000
Accumulated amortization (30,000)
Intangible assets 870,000

13
Note 8: Other noncurrent assets
This line item consists of the following:

Cash surrender value 860,000

Bond sinking fund 800,000
Other noncurrent assets 1,660,000

Note 9: Trade and other payables

This line item consists of the following:

Accounts payable (890K + 200K adj.) 1,090,000

Interest payable 1,040,000
Accrued liabilities (360K + 360K adj.) 720,000
Trade and other payables 2,850,000

Note 10: Loans payable

This line item consists of the following:

Current portion (2M x 1/5) 400,000

Non-current portion (2M x 4/5) 1,600,000
Total loans payable 2,000,000

Note 11: Bonds payable - net

This line item consists of the following:

Bonds payable 8,000,000

Discount on bonds payable (742,927)
Bonds payable - net 7,257,073

Note 12: Distribution costs

This line item consists of the following:

Freight out 870,000

Sales commissions 504,000
Salaries of sales personnel 870,000
Utilities expense (360K x 1/2) 180,000
Distribution costs 2,424,000

Note 13: Administrative expenses

14
This line item consists of the following:

Salaries of administrative personnel 2,820,000

Depreciation expense - Bldg. 405,000
Depreciation expense - Equipt. 320,000
Amortization expense 30,000
Utilities expense (360K x 1/2) 180,000
Administrative expenses 3,755,000

PROBLEM 5: MULTIPLE CHOICE – THEORY

1. D
2. D
3. A
4. B
5. C
6. A
7. A
8. D
9. B
10. B

PROBLEM 6: MULTIPLE CHOICE – COMPUTATIONAL

1. D 25,000 gross of tax – 10,000 tax effect = 15,000 net of tax

reclassification adjustment

2. A - Reclassification adjustment of cumulative unrealized gains

(losses) on FVOCI securities is prohibited. The cumulative
unrealized gains (losses) on FVOCI securities are transferred
directly in equity when the FVOCI securities are derecognized.

3. A

Solution:
Actuarial gain or loss on defined benefit plan (6,000)
Unrealized gain on FVOCI securities 30,000
Reclassification adjustment for cumulative gain on
translation of foreign operation included in profit or loss (5,000)
154,00
Profit for the year
0
15
 173,00
Total comprehensive income 0

4. C

Solution:

Unadjusted bal. of advertising expense 146,000

Prepaid advertising (15,000)

Accrued advertising 9,000
Adjusted advertising expense 140,000

5. A

Solution:
250,00
Contribution to youth and educational programs 0
140,00
Contribution to health and human-service organizations 0
(80,000
Contribution shouldered by employees )
310,00
Charitable contributions expense 0

6. A

Solution:
Finished goods
Jan. 1 400,000  
Cost of
COGM (squeeze) 200,000 240,000 sales
360,000 Dec. 31

7. A 600,000 total credit in trial balance – 420,000 total debit =

180,000 profit before tax x 70% net of income tax rate = 126,000
profit after tax

16
8. A

Solution:
Advertising 150,000
Freight-out
80,000
Rent for office space (220,000 x 1/2) 110,000
Sales salaries and commissions 140,000
Total selling expenses
480,000

9. A

Solution:
Accounting and legal fees 25,000
Officers’ salaries
150,000
Insurance 85,000

Total general and administrative expenses 260,000

17