Downloaded from www.ashishlalaji.net Pinnacle Academy Mock Test Series for May 2016 C A Final Examination 2nd Floor Florence Classic, 10, Ashapuri Society, Besides Unnati Vidhyalay, Opp. VUDA Flats, Jain Derasar Rd., Akota, Vadodara-20 Time Allowed-2 hours FR Mock Test 1 Maximum Marks- 60 6th February 2016 Q 1 is compulsory. Answer any 2 from the remaining. Q1 (a) B & P Ltd. availed a lease from N & L Ltd. The conditions of the lease term are as under: • • • • • Lease period is 3 years, in the beginning of the year 2009, for equipment costing Rs.10,00,000 and has an expected useful life of 5 years. FMV is also Rs.10,00,000 Property reverts back to lessor at the end of the lease Unguaranteed residual value is estimated at Rs.1,00,000 at the end of year 2011 3 equal annual payments are made at the end of each year. Consider IRR to be 10 %. PVF for 3rd year is 0.7513 and cumulative for 3 years is 2.4868. i. ii. iii. Determine: Lease payment to the lessor at the end of each year for 3 years Decide whether lease is finance lease or operating lease Total unearned finance income for the lessor (8 Marks) (b) A car manufacturing company discovered in the last week of March 2016 that a part of its manufacturing at unit IV of plant III had developed technical snag. Consequently, a batch consisting of 150 cars has defect in gear box of which 50 cars have already been sold. The management has decided to recall the cars sold and rectify the defect, however it is not required to do so contractually. Is the company required to recognize any provision for gear box rectification costs? (4 Marks) (c) On 24th January, 2016 A of Chennai sold goods to B of Washington, U.S.A. for an invoice price of $40,000 when the spot market rate was Rs.44.20 per US $. Payment was to be received after three months on 24th April, 2016. (Assessed answer papers shall be returned on 22nd February 2016) 1 Downloaded from www.ashishlalaji.net To mitigate the risk of loss from decline in the exchange-rate on the date of receipt of payment, A immediately acquired a forward contract to sell on 24th April, 2016 US $ 40,000 @ Rs.43.70. A closed his books of account on 31st March, 2016 when the spot rate was Rs.43.20 per US $. On 24th April, 2016, the date of receipt of money by A, the spot rate was Rs.42.70 per US $. Pass journal entries in the books of A to record the effect of all the above mentioned effects. Follow AS 11. (8 Marks) Q2 (a) Following are the balance sheets of H Ltd. and S Ltd. as on 31st March 2016: (Rs. in lakhs) H Ltd. S Ltd. Equity Share Capital (Rs.10 each) General Reserve Profit and Loss Account Non-current Liabilities Current Liabilities Total 50 50 20 20 30 170 10 20 15 3 2 50 Tangible Fixed Assets Investment in S Ltd. (60,000 shares) Current Assets Total 60 6 104 170 18 -32 50 H Ltd. holds 60% of the paid up capital of S Ltd. and the balance is held by a foreign collaborating company. The foreign company agreed as under: (i) (ii) (iii) The shares held by foreign company will be sold to H Ltd. at Rs.50 above than nominal value per share The actual cost per share to the foreign company is Rs.11, gain accruing to foreign company is taxable @ 20%. The tax payable will be deducted from sale proceeds and paid immediately to government by H Ltd. 50% of the consideration (after TDS) shall be remitted to foreign company by H Ltd. and also any cash for fractional shares allotted. For the balance of consideration H Ltd. would issue its shares at its intrinsic value It was also decided that H Ltd. would simultaneously absorb S Ltd. by writing down the tangible fixed assets of S Ltd. by 10%. The balance sheet figure of current assets included a sum of Rs.1 lakh due by S Ltd. to H Ltd. Prepare balance sheet of H Ltd. after absorption of S Ltd. (16 Marks) 2 Downloaded from www.ashishlalaji.net (b) Determine actual return on plan assets from following: Benefits paid Employer Contribution Fair Value of Plan Assets as on 31.03.11 Fair Value of Plan Assets as on 31.03.10 Amount (Rs.) 2,00,000 2,80,000 11,40,000 8,00,000 (4 Marks) Q3 (a) On 1.1.09 a company grants 200 stock options to each of its 300 employees, which will vest at the end of 3rd year, provided the employee is in service at the end of 3rd year. The exercise price of option is Rs.60 if average annual output per employee is in the range of 100 units to 120 units, Rs.50 if the same is in the range of 121 units to 130 units and Rs.40 if the same is above 130 units. Fair value on grant date is estimated at Rs.50 per option if exercise price is Rs.60, Rs.40 per option if exercise price is Rs.50 and Rs.30 if exercise price is Rs.40. On 31.12.09, 20 employees left. Actual average annual output per employee is 115 till date. The company expects that most likely average output will be 122 over the 3 years and further 30 employees will leave during next 2 years. On 31.12.10, further 25 employees left. Actual average annual output per employee is 132 till date. The company expects that most likely average output will be above 130 over the 3 years and further 10 employees will leave during next year. On 31.12.11, further 15 employees have left. Actual average annual output per employee is only 112 till date. Compute the amount of provision to be recognized each year. (6 Marks) (b) A Ltd. is the sole manufacturer of product X. A particular machine is exclusively used for production of product X. The company had near monopoly of the product. A competitor has recently come out with a cheaper substitute of product X. The company is anticipating fall in demand for its product and cash flow from the machine used in production of X is also expected to fall. As per the latest budget estimates, taking entry of the competitor in consideration, the operating pre-tax cash flows from the machine expected over next five years are (in ‘000s of rupees) 900, 800, 600, 550 and 500 respectively. Expected life of the machine is 10 years. Declining growth rates for future cash flows are estimated from year 6 onwards at 10%, 20%, 30%, 40% and 60% respectively. The disposal value (net of expected cost of disposal) realisable at the end of 10th year is Rs.100 thousands. Machine can be disposed off immediately for Rs.2,500 thousands subject to payment of brokerage of 2% on disposal value. Carrying amount of the machine on current date is Rs.3,500 thousands. Appropriate discount rate is 10%. Determine impairment loss, if any and give journal entries in books of A Ltd. (8 Marks) 3 Downloaded from www.ashishlalaji.net (c) Q4 (a) Southern Ltd. purchased a plant on 30.09.10 with a quoted price of Rs.180 lakhs from Tatamaco Ltd. Tatamaco Ltd. offer 3 months credit with a condition that discount of 1.25% will be allowed if payment were made within one month. VAT is 12.5% on the quoted price. Company incurred 2% on transportation cost and 3% on erection cost of the quoted price. Preoperative costs amount to Rs.1.5 lakhs. To finance the purchase of the machinery company took a term bank loan of Rs.125 lakhs on 01.10.10 at 14.5% p.a. The machine was ready for use on 31.12.10. Further, expenditure of Rs.2.72 lakhs was incurred on 31.01.11. The machine was put to use on 01.04.11. At what cost shall the machine be recorded in books? Consider plant to be a qualifying asset within the meaning of AS 16. (6 Marks) At the beginning of year 1, an enterprise grants 300 stock options to each of the 1,000 employees, conditional upon the employees remaining in the employment of the enterprise for two years. The fair value of the stock options, at the date of grant, is Rs.10 per option and the exercise price is Rs.50 per share. The other relevant terms of the grant and assumptions are as below: a. The number of employees expected to complete two years vesting period, at the beginning of the plan is 900. 50 employees are expected to leave the organization during year 1 and year 2 each and consequently the options granted to them are expected to be forfeited. b. Actual forfeitures during the vesting period are equal to expected forfeitures and 900 employees have actually completed two-years vesting period. c. The profit of the enterprise for the year 1 and year 2 before amortization of compensation cost on account of ESOPs is Rs.25,00,000 and Rs.28,00,000 respectively. d. The fair value of shares for these years was Rs.57 and Rs.60 respectively. e. The enterprise has 5,00,000 shares of Rs.10 each outstanding at the end of year 1 and year 2 Compute Basic and Diluted EPS, ignoring tax impact, for year 1 and year 2. (12 Marks) (b) Patent has been acquired on 1st April 2010 at a cost of Rs.2,12,500. Its useful economic life is 5 years. It is expected to generate future benefits of Rs.1,50,000, Rs.1,00,000, Rs.1,00,000, Rs.50,000 and Rs.25,000. For income tax depreciation shall on WDV @ 15 % p.a. In terminal year, assume entire remaining carrying amount as admissible by way of amortization for tax. Tax rates are expected to be 35 % in years 1 to 3 and 30 % in years 4 and 5. Compute deferred taxes for all the 5 years. (8 Marks) 4 Downloaded from www.ashishlalaji.net Solution of FR Mock Test 1 6th February 2016 Q1 (a) (i) Computation of annual lease payment to the lessor: PV of Unguaranteed Residual Value = 1,00,000 X 0.7513 = Rs.75,130 Fair Value to be recovered by lessor from lease payments = 10,00,000 – 75,130 = Rs.9,24,870 Thus, annual lease payment = 9,24,870 / 2.4868 = Rs.3,71,912 (4 Marks) (ii) Deciding the type of lease agreement: PV of MLP is Rs.9,24,870 which covers 92.48 % of the fair value of the asset of Rs.10,00,000. Since, PV of MLP covers substantial portion of fair value of the asset, the lease shall be classified as Finance Lease. (2 Marks) (iii) Computation of Unearned Finance Income for Lessor: Unearned Finance Income for Lessor is – [3,71,912 X 3 + 1,00,000] – 10,00,000 = Rs.2,15,736 (2 Marks) (b) As per AS – 29 “Provisions, Contingent Liabilities and Contingent Assets” – A provision should be recognized when it satisfies the following recognition criteria: (a) (b) (c) an enterprise has a present obligation as a result of a past event; it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation; and a reliable estimate can be made of the amount of the obligation. It is not necessary that the obligation has to arise legally or statutorily or contractually. Obligation can also arise from a desire to maintain good business relations or to act in an equitable manner. (2 Marks) In the given case, the firm has already sold fifty of such cars having defects in their gear boxes. The management has decided to recall such cars. It is obvious that any manufacturing defect is bound to be rectified at the cost of the manufacturer. Thus, the firm has an obligation, although not legal but to maintain its reputation in the market, for rectifying defective gear boxes due to past event of sale of such defective cars. The rectification cost constitutes an outflow of resources embodying economic benefits and such costs can be estimated by the firm. Thus, for the best estimate of gear box rectification expenses for sold as well as unsold cars, a provision should be recognized. (2 Marks) Solution prepared by CA. Ashish Lalaji 5 Downloaded from www.ashishlalaji.net (c) 2016 Jan. 24 Journal Entries in the books of A B Dr. Rs. 17,68,000 To Sales Account (Credit sales made to B of Washington, USA for $40,000 recorded at spot market rate of Rs.44.20 per US $) ”” March 31 ”” ”” April 24 ”“ ”” ”” 17,68,000 Forward (Rs.) Contract Receivable Account Dr. 17,48,000 Deferred Discount Account Dr. 20,000 To Forward ($) Contract Payable (Forward contract acquired to sell on 24th April, 2016 US $40,000 @ Rs.43.70) Exchange Loss Account Dr. 40,000 To B (Record of exchange loss @ Re.1 per $ due to market rate becoming Rs.43.20 per US $ rather than Rs.44.20 per US $) 17,68,000 40,000 Forward ($) Contract Payable Dr. 40,000 To Exchange Gain Account (Decrease in liability on forward contract due to fall in exchange rate) Discount Account Dr. To Deferred Discount Account A/c (Record of proportionate discount expense for 66 days out of 90 days) Rs. 40,000 14,667 14,667 Bank Account Dr. 17,08,000 Exchange Loss Account Dr. 20,000 To B (Receipt of $40,000 from B, USA customer @ Rs.42.70 per US $; exchange loss being Rs.20,000) 17,28,000 Forward ($) Contract Payable Account Dr. 17,28,000 To Exchange Gain Account To Bank Account (Settlement of forward contract by payment of $40,000) 20,000 17,08,000 Bank Account Dr. 17,48,000 To Forward (Rs.) Contract Receivable (Receipt of cash in settlement of forward contract receivable) 17,48,000 Discount Account Dr. To Deferred Discount Account (Recording of discount expense for 24 days) 5,333 5,333 (8 Marks) Solution prepared by CA. Ashish Lalaji 6 Downloaded from www.ashishlalaji.net Q2 (a) Determination of Purchase Consideration: No. of shares in selling company Less: Shares already owned by purchasing company Shares owned by foreign company (outsiders) X Agreed price per share [10 + 50] Purchase Consideration Amount (Rs.) 1,00,000 60,000 40,000 60 24,00,000 (2 Marks) Determination of Net Consideration: Purchase Consideration Less: TDS 20 % of [24,00,000 – (40,000 X 11)] Net Consideration Amount (Rs.) 24,00,000 3,92,000 20,08,000 (1 Mark) Determination of Intrinsic Value per share of H Ltd.: Tangible Fixed Assets Investment in shares of S Ltd. (60,000 X 60) Debtors Inventories Cash at bank Less: Secured Loans Current Liabilities Net Assets to Equity Shareholders ÷ No. of equity shares IVPS Amount (Rs.) 60,00,000 36,00,000 35,00,000 30,00,000 39,00,000 2,00,00,000 20,00,000 30,00,000 1,50,00,000 5,00,000 30 (2 Marks) Settlement of Net Consideration: Amount (Rs.) To Equity Shareholders: (a) In Cash 50% of Net Consideration (b) In Equity Shares: 10,04,000 / 30 i.e. 33,466 shares @ Rs.30 (c) Cash For Fractional Share .67 X Rs.30 10,04,000 10,03,980 20 20,08,000 (2 Marks) Solution prepared by CA. Ashish Lalaji 7 Downloaded from www.ashishlalaji.net Determination of Goodwill / Capital Reserve on absorption: Tangible Fixed Assets (18 – 10%) Debtors Inventories Cash at bank Less: Secured Loans Current Liabilities Net assets taken over Less: Purchase Consideration Capital Reserve Less: Utilised for writing off cost of investment in S Ltd. Net Capital Reserve Amount (Rs.) 16,20,000 5,00,000 25,00,000 2,00,000 48,20,000 3,00,000 2,00,000 43,20,000 24,00,000 19,20,000 6,00,000 13,20,000 (3 Marks) st Balance Sheet of H Ltd. as on 31 March 2016: (Rs. in lakhs) Note Amount No. (Rs.) I. Equity and Liabilities 1 Shareholders’ Funds (a) Share Capital (b) Reserves and Surplus 2 Amount (Rs.) 143.2398 1 2 Non Current Liabilities Long Term Borrowings (Secured Loans) 53.3466 89.8932 23.0000 23.0000 3 Current Liabilities (30 + 2 – 1) 31.0000 Total 197.2398 II. 1 Assets Non Current Assets Tangible Fixed Assets 2 Current Assets Inventories Trade Receivables (35 + 5 – 1) Cash and Cash Equivalents (39 + 2 – 10.0402 – 3.92) Total Solution prepared by 76.2000 121.0398 55.0000 39.0000 27.0398 197.2398 CA. Ashish Lalaji 8 Downloaded from www.ashishlalaji.net See accompanying notes. Note No. 1 2 Amount (Rs.) Share Capital 5.33466 lakh shares of Rs.10 each (.33466 lakh shares issued for consideration other than cash) Reserves and Surplus Profit and Loss Account General Reserve Securities Premium (.33466 X 20) Capital Reserve 53.3466 20.0000 50.0000 6.6932 13.2000 89.8932 (6 Marks) (b) Computation of Actual Return on Plan Assets: Fair Value of Plan Assets as on 31.03.11 (A) Fair Value of Plan Assets as on 31.03.10 Employer Contribution Benefits paid (B) Amount (Rs.) 11,40,000 8,00,000 2,80,000 (2,00,000) 8,80,000 Actual Return on Plan Assets (A – B) 2,60,000 (4 Marks) Q3 (a) Computation of Provision to be recognized each year: Date Fair Value of Options Expected to be Exercised Provision p.a. based on FV Cumulative Provision to be recognized Provision Already Recognised Provision to be Recognised 31.12.09 300 – 20 – 30 i.e. 250 X 200 X 40 i.e. 20,00,000 20,00,000 3 i.e. 6,66,667 6,66,667 --------- 6,66,667 300 – 20 – 25 – 10 i.e. 245 X 200 X 30 i.e. 14,70,000 14,70,000 3 i.e. 4,90,000 4,90,000 X 2 i.e. 9,80,000 6,66,667 3,13,333 300 – 20 – 25 – 15 i.e. 240 X 200 X 50 i.e. 24,00,000 24,00,000 3 i.e. 8,00,000 8,00,000 X 3 i.e. 24,00,000 9,80,000 14,20,000 31.12.10 31.12.11 (6 Marks) Solution prepared by CA. Ashish Lalaji 9 Downloaded from www.ashishlalaji.net (b) Determination of Value-in-use: (Rs. in ‘000s) Year Growth Operating Disposal Rate CFBT Value 1 2 3 4 5 6 7 8 9 10 900.00 800.00 600.00 550.00 500.00 450.00 360.00 252.00 151.20 60.48 - 10% - 20% - 30% - 40% - 60% Total PVF CFBT (10%) 900.00 800.00 600.00 550.00 500.00 450.00 360.00 252.00 151.20 100 160.48 .909 .826 .751 .683 .621 .564 .513 .467 .424 .386 PV 818.10 660.80 450.60 375.65 310.50 253.80 184.68 117.68 64.11 61.95 3,297.87 (4 Marks) Determination of Net Selling Price: Net Selling Price = 2,500 – 2% = Rs.2,450 thousands (1 Mark) Determination of Recoverable Amount: Recoverable amount is higher of net selling price and value in use i.e. 3,297.87 thousands (1 Mark) Determination of Impairment Loss: As per AS 28 “Impairment of Assets”, impairment loss is the excess of carrying amount over recoverable amount. Impairment Loss = 3,500 – 3,297.87 = Rs.202.13 thousands (1 Mark) Journal Entries: Rs. in thousands Impairment Loss A/c To Machine A/c (being impairment loss provided for) Dr. Profit and Loss A/c To Impairment Loss A/c (being impairment loss recognized as an expense) Dr. 202.13 202.13 202.13 202.13 (2 Marks) Solution prepared by CA. Ashish Lalaji 10 Downloaded from www.ashishlalaji.net (c) Determination of Cost of Plant: Amount (Rs. in lakhs) 180.00 2.25 177.75 22.50 200.25 3.60 5.40 1.50 4.53 215.28 Quoted Price Less: Cash Discount @ 1.25% Add: VAT @ 12.5% on quoted price Transportation cost @ 2% on quoted price Erection cost @ 3 % on quoted price Preoperative cost Borrowing cost (125 X 14.5 % X 3 / 12) Cost of Plant (6 Marks) Notes: (i) VAT is determined on quoted price as demanded by question. (ii) Borrowing cost is determined only for the period 01.10.10 to 31.12.10. (iii) Costs incurred after the asset is available for use (though not put to use) cannot be capitalized. Q4 (a) Determination of Provision for Expense to be recognized each year: Date End of Year 1 Fair Value of Options Expected to be exercised 900 X 300 X 10 i.e. Rs.27,00,000 End of Year 2 900 X 300 X 10 i.e. Rs.27,00,000 Provision p.a. based on FV 27,00,000 2 i.e. 13,50,000 Cumulative Provision to be recognized Provision Already Recognised Provision to be Recognised 13,50,000 --------- 13,50,000 27,00,000 13,50,000 13,50,000 (2 Marks) Determination of Shares issued without consideration: Particulars Year – 1 Year – 2 (a) Actual number of employees (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) 950 900 (1,000 – 50) (950 – 50) Number of options 300 300 Number of equity shares to be issued (a X b) 2,85,000 2,70,000 Exercise Price 50 50 Total Cash expected to be collected (c X d) 1,42,50,000 1,35,00,000 Unamortized ESOP Cost 5 Nil [10 – (10 / 2)] [5 – 5] Total Unamortized ESOP Cost (c X f) 14,25,000 Nil Total Proceeds from issue of shares (e + g) 1,56,75,000 1,35,00,000 Fair Value per share 57 60 Shares issued for full consideration (h / i) 2,75,000 2,25,000 Shares issued without consideration (c – j) 10,000 45,000 (5 Marks) 11 Downloaded from www.ashishlalaji.net Determination of Basic and Diluted EPS: Particulars Year – 1 (Rs.) Year – 2 (Rs.) Profit before amortization of ESOP 25,00,000 28,00,000 Less: Amortization of ESOP cost 13,50,000 13,50,000 Net Profit attributable to equity shareholders 11,50,000 14,50,000 No. of equity shares outstanding 5,00,000 5,00,000 Basic EPS 2.30 2.90 Net Profit attributable to equity shareholders 11,50,000 14,50,000 No. of equity shares outstanding 5,10,000 5,45,000 Diluted EPS 2.25 2.66 (5 Marks) (b) Statement Showing Computation of Deferred Taxes: Year Amortization of Patent in Accounting Books Amortization of Patent for Income Tax Timing Difference Cumulative Timing Difference Tax Rate Cumulative DT Asset Less: DTA of PY DTA for the year 1 75,000 2 50,000 3 50,000 4 25,000 5 12,500 31,875 43,125 43,125 35% 15,094 --15,094 27,094 22,906 66,031 35% 23,111 15,094 8,017 23,030 26,970 93,001 35% 32,550 23,111 9,439 19,575 5,425 98,426 30% 29,528 32,550 (3,022) 1,10,926 (98,426) ---30% --29,528 (29,528) (8 Marks) Dear Student, This time the assessment has been done by those who actually evaluate CA Examination answer sheets. Your marks are thus that much close to what it would have been in the Final Examination. Hope you reap the benefits of one more student friendly step taken by Pinnacle Academy. Sharing with you the observations of the evaluator. Yours lovingly CA. Ashish Lalaji Observations on evaluation of Answer Books for FR Question Paper Dated; 06-Feb-16 1(a) - Majority of the students correctly calculated Annual Lease payments. Quite a few students made mistake by considering as Operating Lease on the basis that after lease period ownership of the asset transferred back to Lessor. Some students made mistake in calculating unearned finance income either by not considering unguaranteed residual value or by considering PV of unguaranteed residual value. 12 Downloaded from www.ashishlalaji.net 1 (b) - Almost all the students correctly answered provisions of AS 29. All the students gave correct opinion regarding recognition of provision, however except one or two nobody has specified that it should be recognised for both for sold as well as unsold cars. 1(c) - Sales entry is correctly passed by all the students. However entry for Foreward contract acquisition was not passed by all the students except one or two. Overall majority of the students have not passed complete set of entries specifically entry for discount (Rs.14,667& Rs.5,333). 2 (a) - Majority of the students have not attempted this question. - Purchase consideration and net consideration were correctly calculated - Most of the students were not able to calculate IVPS (Investment in shares of S Ltd considered wrong) and consequently settlement of net consideration in equity shares and shareholder’s fund. 2 (b) - All the students who attempted question answered correctly 3 (a) - Almost half of the students answered correctly. - Commonly made mistake was in considering estimated option price. 3 (b) - Disposable value of Rs. 100000 was not considered in last year by some students Some students applied growth rate on Rs.500000 even after 7th year. 3 (c) - Some students have not considered pre-operative cost and some have made mistake in calculating borrowing cost. 4 (a) - Majority of the students calculated provision for expenses correctly Shares issued without consideration were not determined correctly by few students Basic EPS not calculated correctly by not taking into consideration Amortization of ESOP Costs 4 (b) - Almost all the students answered correctly. 13 General Observation: Downloaded from www.ashishlalaji.net Certain students attempted excess questions. Please note that as per current practice of evaluation if student has attempted excess question then last attempted optional question will be considered as Excess and no evaluation should be done for said question. For instance if you answer Q7 and score 16 but Q7 is an excess question & answered last and you have also attempted Q6 before Q7 and scored 6 marks in it. Marks of Q 7 shall not be considered as you attempted that last. So your final total of marks shall be less by 10 marks. Suggestion for the student would be to attempt question first in which they are sure and confident. Be free to send your suggestions / comments to CA. Ashish Lalaji at 9825856155 / ashishlalaji@rediffmail.com 14