FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Financial Accounting: Consolidations and Advanced Issues (FA4) Exam Review NOTE: I do NOT know the contents of the exam : Past exam question solutions are not updated to new material Part 1: Module 1: Multiple Choice: Note: Need to make adjustments on exams up to Sept 2002 for changes (goodwill amortization, negative goodwill, deferral and amortization gains and losses of LT monetary items). Need to make adjustments on exams up to Sept 2005 for recent changes (Section 3855: fair value method / new classification; OCI and changes to accounting for hedges). Adjust for recent Hedges changes up to September 2007 exams. Notes: 1. All calculations must be shown in an orderly manner to obtain part marks. 2. Round all calculations to the nearest dollar. 3. Narratives for journal entries are not required unless specifically asked for. 4. Assume a December 31 fiscal year-end unless specifically stated otherwise. 5. Assume all amounts are material unless directed otherwise. 6. Assume all companies are public companies unless otherwise noted. 7. Assume no companies use differential reporting unless otherwise noted. (30 marks = you can budget over an hour for MCQs) 2 marks each Select the best answer for each of the following unrelated items. Answer each of these items in your examination booklet by giving the number of your choice. If more than one answer is given for an item, that item will not be marked. No account will be taken of any explanations you offer. Module 1: a. One of the key qualitative characteristics of financial information provided by financial statements is reliability. Which of the following statements is most indicative of reliable financial information? 1) It provides feedback on the past. 2) It is consistent from year to year. 3) It is neutral. 4) It helps assess management stewardship. 1 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA b. Preparers of financial information have objectives to meet through financial statement presentation. Which of the following is not considered one of the key objectives of preparers regarding financial statement presentation? 1) Adequate disclosure 2) Income tax planning 3) Income optimization 4) Stewardship assessment c. The new CICA Handbook section on differential reporting allows qualifying private companies to follow different accounting policies than those required for public companies. Which of the following statements is false for a qualifying private company under the requirements of this new Handbook section on differential reporting? 1) The cost or equity method can be used instead of consolidations when a parent has control over a subsidiary. 2) The current-rate method can be used to account for an integrated foreign operation. 3) The taxes payable method can be used to account for income taxes. 4) The cost or equity method can be used to account for a joint venture. d. Which of the following is a primary source of GAAP? 1) Abstracts issued by the Emerging Issues Committee 2) Pronouncements issued by the Financial Accounting Standards Board (FASB) in the United States 3) Exposure drafts issued by the Financial Accounting Standards Board (FASB) when there is no existing primary source of GAAP for this issue 4) Research studies commissioned by the CICA e. New standards for comprehensive income are being introduced as part of Canadian GAAP. Which of the following is not true regarding comprehensive income? 1) The introduction of comprehensive income helps to harmonize Canadian and U.S. GAAP. 2) Unrealized gains on available-for-sale financial assets affect comprehensive income. 3) Unrealized foreign currency gains on the translation of financial statements of a selfsustaining foreign subsidiary affect comprehensive income. 4) Unrealized gains on land held for resale affect comprehensive income. Multiple Choice solutions: Module 1: a. 3 b. 4 c. 2 d. 1 e. 4 f. 4 2 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 2: Module 2: NOTE: Take the time to review Practice exam (March 2006), Question 2 slide presentation on new material. Use the following information to answer parts (f) and (g). A company was incorporated on January 1, 2000 and has a December 31 year-end. It purchased furniture on January 1, 2000 for $25,000, which will be amortized on a straight-line basis over 10 years for financial statement purposes. For tax purposes, capital cost allowance (CCA) is calculated at 20% declining balance, with one-half deductible in the first year. The company is subject to a 40% tax rate on its taxable income and claims the maximum amount of CCA allowable each year. f. What is the temporary difference related to this asset as of December 31, 2001? 1) $800 temporary difference — taxable 2) $800 temporary difference — deductible 3) $2,000 temporary difference — taxable 4) $2,000 temporary difference — deductible g. On July 1, 2002, the government unexpectedly enacted a new tax rate, such that the company will be subject to taxes at 30% from that date forward. What is the future income tax (FIT) asset or liability relating to the furniture on December 31, 2002? 1) $1,240 FIT asset 2) $1,240 FIT liability 3) $930 FIT asset 4) $930 FIT liability Use the following information to answer parts (h) and (i). On July 1, 2000, a public company issued 10-year convertible bonds with a face value of $5,000,000 and an 8% stated rate of interest, paid annually. The bonds were issued for proceeds of $4,679,117 to provide an effective yield of 9%. Similar bonds issued by the company without a conversion feature would have required a yield of 10% to attract investors, and would have been issued for proceeds of $4,385,543. h. What premium or discount should be recorded by the company on July 1, 2000, if the company uses split accounting to determine the premium or discount? 1) $320,883 discount 2) $320,883 premium 3) $614,457 discount 4) $614,457 premium Journal entry: Cash 4,679,117 Discount 614,457 Bond payable Conversion rights 5,000,000 293,574 3 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA i. Three years after the issuance date, $2,500,000 (face value) of the bonds are converted. Which of the following adjustments would be made to the conversion rights account to record this conversion? 1) $146,787 debit 2) $160,442 debit 3) $293,574 debit 4) $307,229 debit j. Which of the following financial instruments will be presented in the equity section of the balance sheet? 1) Preferred shares that provide for mandatory redemption by the issuer 2) Preferred shares with accelerated dividend requirements that will entice the issuer to redeem the preferred shares 3) Retractable preferred shares that give the holder the right to redeem the shares for a fixed amount 4) Preferred shares that give the holder the option to redeem the shares if a highly unlikely future events occurs k. New CICA Handbook sections require separate disclosure of other comprehensive income. Which of the following types of gains are not required to be included in other comprehensive income? 1) Gains from translation of the financial statements of a self-sustaining foreign operation 2) Gains from changes in fair value of available-for-sale securities 3) Gains from cash flow hedging instruments 4) Gains from held-for-trading securities l. On January 1, 2006, WIN Corporation acquired 2,000 common shares of BIG Corporation for $40,000, which it classified as an available-for-sale security. At the end of 2006, these shares had a fair value of $52,000. During 2007, WIN sold 1,000 of the common shares for $30,000. At the end of 2007, the remaining 1,000 common shares of BIG had a fair value of $28,000. Which of the following would be included on WIN’s 2007 financial statements (ignore income taxes)? 1) Accumulated other comprehensive income of $8,000 2) Other comprehensive income of $4,000 3) Disposal gain included in net income of $6,000 4) Unrealized holding gain included in net income of $8,000 4 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Multiple Choice solutions: Module 2: f. 3 Tax basis: [$25,000 – ($25,000 × 0.2 × 1/2) – ($22,500 × 0.2)] = $18,000 NBV: ($25,000 – $2,500 – $2,500) = $20,000. 18,000 – 20,000 = ($2,000) g. 4 Tax basis: ($25,000 – $2,500 – $4,500 – $3,600) = $14,400 NBV: 25,000 – 3($2,500)] = 17,500. 14,400-17,500 = (3,100)0.3 = ($930) h. 3 $5,000,000 – $4,385,543 = $614,457 i. 1 $4,679,117 – 4,385,543 = 293,574 x 1/2 = $146,787 j. 4 k. 4 l. 1 YE 2006 = $12,000 CR OCI. Sale remove $6,000. YE 2007 $2,000 CR OCI [28,000 – ($52,000 × 1,000 / 2,000)]. Total under AOCI = $8,000 CR Part 3: Modules 2 and 3: As per module 3, students are responsible for both the working paper and direct approaches for assignments and exams. Module 3: Multiple Choice: a. RST acquired 60% of the outstanding shares of XYZ at a cost of $300,000, resulting in negative goodwill of $50,000. Which of the following would be an acceptable treatment of the negative goodwill amount? 1) It could be allocated to equipment. 2) It could be allocated to non-current assets such as future income tax assets. 3) It could be reflected on the consolidated financial statements as a liability. 4) It could be allocated to a non-current asset to be disposed of by sale. Use the following information to answer parts (b) to (d). On January 1, 2005, FGH acquired 30% of the common shares of MNO at a cost of $150,000. On January 1, 2005, MNO had net assets of $300,000 and any purchase price discrepancy is related to equipment with an estimated useful life of 10 years. During 2005, MNO had net income of $50,000 and paid dividends of $40,000. During 2006, MNO had net income of $80,000 and paid dividends of $60,000. b. Assuming that FGH has significant influence over MNO, what would be the amount of FGH’s investment income for the year ended December 31, 2005 regarding its investment in MNO? 1) $ 3,000 2) $ 9,000 3) $12,000 4) $15,000 5 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA c. Assume that FGH has significant influence over MNO and that any purchase price discrepancy is related to goodwill rather than equipment. If there was no goodwill impairment in 2005 or 2006, what would be the balance in FGH’s “Investment in MNO” account on December 31, 2006? 1) $150,000 2) $159,000 3) $180,000 4) $189,000 d. Assume that FGH did not have significant influence over MNO. FGH is considering acquiring an additional 30% interest in the shares of MNO in early 2007. How should FGH account for its investment in MNO as at December 31, 2006? 1) Available-for-sale 2) Cost method 3) Held-for-trading 4) Equity method Multiple Choice solutions: Module 3: a. 1 (Topic 3.8) Pro-rata reduction on acquired assets except: Financial assets other than investments accounted for by the equity method Assets to be disposed of by sale Future income tax assets Prepaid assets relating to employee future benefit plans Any other current assets b. ($50,000 × 30%) = 15,000 – $6,000 [150,000 – (300,000 × 30%)] = 60,000 / 10 c. 2) $150,000 + ($50,000 – $40,000) (30%) + ($80,000 – $60,000) (30%) = $159,000 d. 1) Question 3 (15 marks) Mercedes Homes Limited is a manufacturing company. It manufactures modular homes in northern British Columbia for sale in the local market. Due to a slowdown in the local economy, the company had to write off a significant amount of accounts receivable and is currently near the limit of its operating line of credit. One of the covenants on its longterm debt is that the total debt-to-equity ratio cannot exceed 3 to 1. You have recently been hired by the company as manager of accounting policy. Your first task is to finalize the accounting policies for the following outstanding issues: • On June 30, 2002, Mercedes issued $3,000,000 of cumulative preferred shares. The dividend rate on the preferred shares is 8% per year. To conserve cash, the company does not expect to declare any dividends on these shares for the first 5 years. The preferred shares must be redeemed by the company on or before June 30, 2012 at $3,000,000 plus any dividends in arrears. 6 FA4 Exam Review • • Barbara Wyntjes, B.Sc., CGA On January 1, 2002, Mercedes purchased 20% of the common shares of Chrysler Fitness Centres Inc. for $1,000,000 in cash. The other shares are owned by Mr. Hyundai. All members of the board of directors for Chrysler are appointed by Mr. Hyundai. Chrysler earned income of $750,000 during the year. On December 15, 2002, Chrysler declared dividends of $600,000 payable on January 15, 2003. In the past, Mercedes has always claimed capital cost allowance equal to amortization expense. For 2002, Mercedes claimed the maximum capital cost allowance of $600,000, which was $100,000 more than amortization expense. It saved $40,000 of income taxes and recorded the following entry: Future income tax asset 40,000 Gain from tax saved .........................................................40,000 The draft condensed balance sheet for Mercedes at Dec.31, 2002 was as follows: Current assets: Cash Accounts receivable Inventory Noncurrent assets: Tangible capital assets — net Distributorship rights Investment in Chrysler Fitness Future income tax Total Liabilities: Current liabilities Long-term liabilities Shareholders’ equity Preferred shares Common shares Retained earnings Total $1,340,000 2,800,000 3,265,000 7,405,000 11,595,000 300,000 1,030,000 40,000 12,965,000 $20,370,000 $5,340,000 7,450,000 12,790,000 3,000,000 1,000,000 3,580,000 7,580,000 $20,370,000 The total debt-to-equity ratio was 1.69 based on this draft balance sheet. 9 a. Recommend the best accounting policies for the three outstanding issues. Briefly explain the rationale for your recommendations using basic accounting principles and concepts. 6 b. Calculate a revised total debt-to-equity ratio as at December 31, 2002 after taking into account the changes resulting from your recommendations. 7 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Question 3 Solution: (3) a. • The preferred shares should be recorded as a liability because the company has an obligation to redeem the shares on or before June 30, 2012. The dividends on the shares should be accrued on each financial statement date and recorded as dividend expense because the dividends are cumulative and must be paid on or before June 30, 2012. $3,000,000 × 8% × ½ = $120,000 (3) • The investment in common shares of Chrysler should be recorded as a portfolio investment and accounted for using the cost method because Mercedes does not have control or significant influence. Since Mr. Hyundai owns 80% of the shares and appoints all members of the board of directors, he has control and Mercedes has no influence. 20% × $750,000 = $150,000 - $600,000 × 20% = $120,000 = $30,000 (3) • The temporary difference between accounting income and taxable income is a taxable temporary difference. Mercedes has saved tax this year but will have to pay the tax when the temporary differences reverse. Therefore, Mercedes has a future tax liability and not a future tax asset. Future income tax expense 40,000 FIT Liability 40,000 6 b. (1) (1) (1) (1) (1) (1) Debt As originally stated $12,790,000 Reclassify preferred shares 3,000,000 Accrue interest on shares 1 120,000 2 Reverse equity income — Record dividend income 3 — 4 Reverse future tax asset – gain — Record future tax liability/expense 5 40,000 Adjusted balances $15,950,000 Equity D/E $7,580,000 (3,000,000) (120,000) (150,000) 120,000 (40,000) (40,000) $4,350,000 1.69 3.67 Notes: 1. $3,000,000 × 8% × ½ = $120,000 2. 20% × $750,000 = $150,000; 3. $600,000 × 20% = $120,000 4. Reverse gain from REs 5. Decrease REs for FIT expense not recorded 8 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 4: Modules 4 and 5: Question 2 (28 marks!!!!) On January 1, 1998, Purple Corporation bought 80% of the outstanding common shares of Sandy Company for $70,000 cash. On that date, Sandy had $25,000 of common shares outstanding and $30,000 retained earnings. On January 1, 1998, the book values of each of Sandy’s identifiable assets and liabilities were equal to their fair values except for the following: Book value Fair Value Inventory $ 30,000 $ 35,000 Patent 10,000 20,000 The patent had an estimated useful life of 5 years as at January 1, 1998, and all of the inventory was sold during 1998. Assume there was a goodwill impairment of $4,200 up to 2000 and there was a goodwill impairment of $1,400 in 2001. The following are the separate entity financial statements of Purple and Sandy as at December 31, 2001. PURPLE AND SANDY Balance Sheets December 31, 2001 Assets Cash Accounts receivable Inventory Investment in Sandy Equipment, net Patent, net Purple Sandy $ 80,000 110,000 300,000 70,000 240,000 — $ 800,000 $ 10,000 90,000 120,000 — 185,000 2,000 $ 407,000 $ 250,000 80,000 330,000 170,000 300,000 $ 800,000 $ 245,000 72,000 317,000 25,000 65,000 $ 407,000 Liabilities and shareholders’ equity Accounts payable Future income taxes Common shares Retained earnings 9 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA PURPLE AND SANDY Statements of Income and Retained Earnings year ended December 31, 2001 Purple Sales $ 900,000 Cost of goods sold (340,000) Gross margin 560,000 Amortization expense (30,000) Other expenses (180,000) Income tax expense (120,000) Net income 230,000 Retained earnings, January 1, 2001 70,000 Retained earnings, December 31, 2001 $ 300,000 Sandy $ 360,000 (240,000) 120,000 (25,000) (55,000) (16,000) 24,000 41,000 $ 65,000 Additional Information 1. On January 1, 1999, Purple sold Sandy a piece of equipment with a net book value of $15,000 for cash consideration of $21,000. This equipment had a remaining useful life of 12 years, and both companies use straight-line amortization. 2. During 2000, Sandy sold inventory recorded on its books at a cost of $24,000 to Purple for cash consideration of $36,000. Purple’s ending inventory at December 31, 2000 included $6,000 of goods acquired from Sandy, which were sold in 2001 to unrelated parties for $10,000. Similarly, during 2001, Sandy sold $20,000 of inventory to Purple for cash consideration of $29,000. Of these goods, 20% remained in Purple’s inventory as of December 31, 2001. 3. Neither company has ever paid dividends. Both companies pay taxes at a rate of 40%, and have done so since 1997. None of the transactions detailed above are considered capital gains for tax purposes. Ignore future income taxes when calculating and amortizing the purchase price discrepancy. Required a. Purple has always used the cost method of recording its investment in Sandy, but it is considering a change to the equity method. Calculate Purple’s net income on the equity basis for the year ended December 31, 2001. 8 marks b. Using the equity method, prepare a schedule showing the detailed calculation of the “Investment in Sandy” account as of December 31, 2001. 7 marks c. Calculate the following account balances as they would appear on the consolidated balance sheet as of December 31, 2001. 5 marks i) Inventory ii) Equipment, net iii) Patent d. Calculate the following account balances, as they would appear on the consolidated income statement for the year ended December 31, 2001. 8 marks i) Cost of goods sold ii) Income tax expense iii) Noncontrolling interest 10 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Solution: Schedules: Note 1 — Calculation and allocation of Purchase Discrepancy: Cost of 80% of Sandy at January 1, 1998 Book value of Sandy Common shares $ 25,000 Retained earnings 30,000 $ 55,000 Purple’s share 80% Purchase price discrepancy (PPD) Allocated Inventory Patent Goodwill (Fair Value – Book Value) × % ($35,000 – $30,000) × 80% ($20,000 – $10,000) × 80% $ 4,000 8,000 $ 70,000 44,000 26,000 12,000 $ 14,000 Purchase discrepancy amortization and impairment loss schedule: Balance Jan. 1, 1998 Inventory $ 4,000 Patent (5 yrs) 8,000 Goodwill 14,000 $ 26,000 Amort/impairment Amort/impairment 1998-2000 2001 $ 4,000 $— 4,800 1,600 4,200 1,400 $ 13,000 $ 3,000 Remaining at Dec. 31, 2001 $— 1,600 1a 8,400 1b $ 10,000 1c Note 2 — Intercompany profits Before tax 40% Tax After Tax $ 6,000 (1,000) 5,000 (500) $ 4,500 $ 2,400 (400) 2,000 (200) $ 1,800 $ 3,600 (600) 3,000 (300) 2a $ 2,700 2b $ 2,000 $ 800 $ 1,200 2c $ 1,800 $ 720 $ 1,080 2d Equipment gain — Purple selling January 1, 1999 ($21,000 – $15,000) Amortization to December 31, 2000 Amortization 2001 Balance, December 31, 2001 Inventory profit — Sandy selling Beginning inventory ($36,000-24,000) × [($6,000/$36,000) Ending inventory [($29,000 – $20,000) x 20%] On cons. BS: Deferred charge – income taxes (Asset): Equipment $1,800 + Unrealized ending inventory $720 = $2,520 11 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA a. Equity basis net income = Consolidated Net Income Net income — Purple Less: amortization of purchase price discrepancy/impairment loss (1) Patent ($8,000/5) (Note 1a) (1) Goodwill ($1,400 loss /yr) (Note 1b) (2) Add: equipment gain realized (net of tax) (Note 2a) $ 230,000 $ 1,600 1,400 3,000 300 Adjusted net income Net income — Sandy 227,300 $ 24,000 (2) Add: opening inventory profit (net of tax) (Note 2c) 1,200 (1) Less: ending inventory profit (net of tax) (Note 2d) (1,080) Net income — entity (1) $ 24,120 Purple’s ownership 80% 19,296 Equity basis net income (which equals consolidated net income) $ 246,596 b. Investment in Sandy — equity method: Original investment in Sandy Less: (2) Purchase discrepancy amort/impairment loss to Dec.31, 2001 ($13,000 + $3,000) (Note 1c) (2) $ 70,000 $ 16,000 Unrealized gain on equipment at December 31, 2001 (net of tax) (Note 2b) 2,700 18,700 Purple’s share of Sandy’s post acquisition retained earnings Sandy’s retained earnings at December 31, 2001 Sandy’s retained earnings at January 1, 1998 (1) $ 65,000 30,000 35,000 Less: unrealized upstream inventory profit at (1) Dec. 31, 2001 (net of tax) (Note 2d) 1,080 $ 33,920 (1) Purple’s share of Sandy’s increase in net earnings “Investment in Sandy” account at December 31, 2001 80% 27,136 $ 78,436 12 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA c. i) Inventory Purple’s inventory Sandy’s inventory (1) (1) $ 300,000 120,000 420,000 Less: unrealized gain on sale of inventory to Purple (Note 2d) 1,800 $ 418,200 ii) Equipment, net Purple’s equipment Sandy’s equipment (1) (1) Less: unrealized profits on downstream sale (Note 2b) $ 240,000 185,000 425,000 (4,500) $ 420,500 1 Remember, Sandy recorded the equipment at their purchase cost ($21,000) but if the transaction never occurred, the parent would have it recorded on it’s books at their NBV of $15,000. Therefore, we need to decrease equipment by the profit remaining to date. iii) Patent Sandy’s patent (1) Add: unamortized purchase price discrepancy (Note 1a) d. i) Cost of goods sold (COGS) Purple’s COGS Sandy’s COGS (1) (1) (1) Less: 2001 upstream sales Less: realized profits in opening inventory (Note 2c) Add: unrealized profits in ending inventory (Note 2d) $ 2,000 1,600 $ 3,600 $ 340,000 240,000 580,000 (29,000) (2,000) 1,800 $ 550,800 ii) Income tax expense Purple’s income tax expense Sandy’s income tax expense (1) (1) (1) $ 120,000 16,000 136,000 Add: income tax on profits in opening inventory (Note 2c) 800 Less: income tax for unrealized profits in ending inventory (Note 2d) (720) Add: income tax exp. for profit on downstream sale of equipment (Note 2a) 200 $ 136,280 iii) Noncontrolling interest (1) Net income entity (see part (a) above) (1) Noncontrolling interest % $ 24,120 20% $ 4,824 13 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 5: Module 6: a. Providence Company owns 60% of the shares of Quark Company and 20% of the shares of Riverside Company. Quark owns 40% of the shares of Riverside. Which of the following statements is correct? 1) Providence should report its interest in Riverside using the cost method. 2) Providence should report its interest in Riverside using the equity method. 3) Providence should report its interest in Riverside using proportionate consolidation. 4) Providence should report its interest in Riverside using consolidation. b. For which of the following situations would it be appropriate to prepare consolidated financial statements for X, Y, and Z? 1) X owns 100% of the outstanding common shares of Y and 49% of Z; Q owns 51% of Z. 2) X owns 100% of the outstanding common shares of Y; Y owns 75% of Z. 3) X owns 100% of the outstanding common shares of Y and 75% of Z. X bought Z’s shares 1 month before the year-end and intends to sell it within 2 months of the year-end. 4) There is no interrelationship of financial control among X, Y, and Z. However, the 3 companies are contemplating the joint purchase of 100% of the outstanding shares of W. c. PRI has a 40% interest in NCE, a joint venture. During 2005, NCE reported net income of $100,000 and paid a dividend of $60,000. NCE’s inventory includes goods purchased from PRI on which PRI had made a profit of $10,000. What is the amount of income PRI should report on its investment in NCE for 2005 under the equity method? 1) $24,000 2) $30,000 3) $36,000 4) $40,000 d. When a company is an investor in a joint venture, it uses proportionate consolidation to report its interest in the joint venture. Which of the following statements is true with respect to proportionate consolidation? 1) Proportionate consolidation will report less net income than full consolidation. 2) Proportionate consolidation presents the underlying net assets owned by the venturer. 3) Proportionate consolidation presents the underlying net assets controlled by the venturer. 4) Profits from intercompany transactions are not eliminated under proportionate consolidation. 14 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Multiple Choice solutions: Module 6: a. 4 b. 2 c. 3 Take only 40% share of NI and eliminate only 40% of any intercompany profits, gains or losses. ($100,000 – $10,000) × 40% = $36,000 Note: under equity method, dividend reduce investment account and not impact on income recorded. d. 2 Question 4 (11 marks) Premium Developers (PD) has a 40% interest in a joint venture, Shared Vision (SV). PD has held its interest since the venture was started on July 1, 1997. Both entities have a June 30 year-end. None of the other venturers are affiliated with PD. PD uses the equity method to record the investment in SV, but has made no entries to its investment account for the 2000-2001 fiscal year. During the year ended June 30, 2001, PD sold $50,000 of inventory to SV, and recorded a 30% gross profit on the sales. At June 30, 2001, $30,000 of these goods remained in SV’s ending inventory. SV had an accounts payable of $10,000 owed to PD relating to this inventory. The balance sheets of PD and SV on June 30, 2001, were as follows: Balance Sheets June 30, 2001 Premium Developers Cash $ 134,000 Accounts receivable 300,000 Inventory 550,000 Investment in SV 416,000 Capital assets (net) 1,620,000 $ 3,020,000 Accounts payable $ 750,000 Common shares 1,500,000 Retained earnings — beginning of year 700,000 Net income 70,000 $ 3,020,000 Shared Vision $ 100,000 250,000 400,000 — 800,000 $ 1,550,000 $ 400,000 600,000 440,000 110,000 $ 1,550,000 Required a. What factors should be considered in determining whether proportionate consolidation should be used to account for a business combination such as PD’s interest in SV? b. Prepare a consolidated balance sheet for PD using proportionate consolidation, including a detailed calculation of consolidated retained earnings as at June 30, 2001. Ignore the effect of income taxes. 15 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Solution: a. Proportionate consolidation is used to account for joint ventures when the venturers have a contractual arrangement, which establishes joint control over the venture. Joint control implies that the parties share the continuing power to determine the strategic operating, investing, and financing policies of the joint venture. b. 8 marks For intercompany transactions with joint ventures, profit is considered realized to the extent of the other venturers’ percentage ownership as they are considered outsiders. PREMIUM DEVELOPERS Consolidated Balance Sheet June 30, 2001 Cash [134,000 + 100,000(0.40)] Accounts receivable [300,000 + 250,000(0.4) – 10,000(0.4)3] Inventory [550,000 + 400,000(0.4) – 30,000(0.3)(0.4)2] Capital assets (net) [1,620,000 + 800,000(0.4)] Accounts payable [750,000 + 400,000(0.4) – 10,000(0.4)3] Common shares Retained earnings1 1 PD’s retained earnings PD’s net income Less: unrealized profit [30,000(0.3)(0.4)2] Income of SV PD’s ownership 2 $ 110,000 × 40% $ 174,000 396,000 706,400 1,940,000 $ 3,216,400 $ 906,000 1,500,000 810,400 $ 3,216,400 $ 700,000 70,000 (3,600) 44,000 $ 810,400 $30,000 x 30% = 9,000 total profit x 40% = 3,600 3 Intercompany receivable/payable: $10,000 x 40% = $4,000 must be removed as unrealized. 16 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 6: Module 7: NOTE: See examples in modules and in the online lecture for Module 7 for changes for Hedging. Exams up to September 2007 need to be adjusted to new material. Use the following information to answer parts (a) and (b): NK Company of Halifax, Nova Scotia, issued €500,000 (euros) of 10-year bonds on January 1, 2005 with a nominal and effective interest rate of 9%. Interest is paid annually on December 31 each year. The following exchange rates were noted during 2005: January 1, 2005 €1 = C$1.50 Cash 750,000 Average for 2005 €1 = C$1.53 B/P 750,000 December 31, 2005 €1 = C$1.55 a. What would be the total exchange loss relating to the 10-year bonds’ principal and interest for the year ended December 31, 2005? 1) $ 0 YE: B/P = €500,000 x 1.55 = $775,000 2) $ 25,000 Interest expenses (1.53) 68,850 3) $ 25,900 Loss 900 4) $ 27,250 Cash (1.55) 69,750 b. Assume that NK plans to issue another €500,000 of bonds on January 1, 2007. It also plans to enter into a hedge of the euro bonds immediately prior to issuance of the new bonds. Which of the following is true for the 2007 bond issue under the new Handbook hedging requirements? 1) The effectiveness of the hedging relationship must be assessed periodically. 2) If hedge accounting is adopted, NK would not be permitted to discontinue hedge accounting during the life of the bond. 3) The use of hedge accounting will be mandatory for the new bond. 4) Hedge accounting would generally be more appropriate for non-monetary assets or liabilities because of the enhanced ability to demonstrate effectiveness. Use the following information to answer parts (c) to (f): MAP Development Ltd. is a real estate development company. It is listed on the Toronto Stock Exchange. On January 1, 2005, MAP purchased land in the United States for US$800,000 by giving a 6-month note for US$800,000 bearing interest at the annual rate of 10%. The fair value of the land was US$900,000 on June 30, 2005. The exchange rates were as follows: January 1, 2005 US$1.00 = C$1.25 Average for quarter 1 for 2005 US$1.00 = C$1.23 Average for quarter 2 for 2005 US$1.00 = C$1.21 June 30, 2005/July 1, 2005 US$1.00 = C$1.20 17 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA c. At what amount should the land be reported on MAP’s Canadian dollar balance sheet for its June 30, 2005 quarterly financial statements? 1) $ 800,000 2) $ 960,000 3) $ 1,000,000 Land 1,000,000 4) $ 1,080,000 Note Payable 1,000,000 d. At what amount should the note payable (excluding any accrued interest) be reported on MAP’s Canadian dollar balance sheet for its June 30, 2005 quarterly financial statements? 1) $ 800,000 2) $ 960,000 3) $ 1,000,000 4) $ 1,080,000 YE: 800,000 x 1.2 = 960,000 N/P 40,000 Gain 40,000 e. What is the interest expense for the 6 months ended June 30, 2005? 1) $40,000 2) $48,000 3) $48,800 Interest expense (average) 48,800 4) $50,000 Cash (1.2) 480,000 Gain 80,000 f. How could MAP hedge against any foreign exchange gains or losses on the principal and interest payments required on the note payable? 1) By entering into a forward contract on January 1, 2005 to purchase US$800,000 on July 1, 2005 by paying a specified number of Canadian dollars 2) By entering into a forward contract on January 1, 2005 to purchase US$840,000 on July 1, 2005 by paying a specified number of Canadian dollars 3) By entering into a forward contract on January 1, 2005 to sell US$800,000 on July 1, 2005 and receive a specified number of Canadian dollars 4) By entering into a forward contract on January 1, 2005 to sell US$840,000 on July 1, 2005 and receive a specified number of Canadian dollars Multiple Choice solutions: Module 7: a. 3 Principal: €500,000 (1.50-1.55) = 25,000 loss Interest: €500,000 x .09 = €45,000 (1.53-1.55) = 900 loss b. 1 c. 3 US$800,000 × 1.25 = $1,000,000 d. 2 US$800,000 × 1.20 = $960,000 e. 3 [US$800,000 × 10% × 6/12] = US$40,000 [(1.23 + 1.21) × ½] = $48,800 f. 2 18 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 7: Module 8: Question 3 (24 marks!) Partners Corporation of Calgary, Alberta, purchased 100% of the outstanding shares of Sardaigne Company of France on December 31, 2000 for 4,000,000 French francs (FF), when FF1 = C$0.20. At that date, the carrying values of Sardaigne’s assets and liabilities were equal to fair values. There was a goodwill impairment loss in 2001 of FF25,000. The fiscal 2000 financial statements of Sardaigne were as follows: SARDAIGNE COMPANY Balance Sheet December 31, 2000 Cash Accounts receivable Inventory Capital assets (net) Accounts payable Bonds payable Common shares Retained earnings FF 500,000 900,000 1,200,000 3,250,000 FF 5,850,000 FF 750,000 1,600,000 2,000,000 1,500,000 FF 5,850,000 Partners anticipated that there would be a low volume of intercompany transactions with Sardaigne, because Sardaigne obtained most of its raw materials locally and also financed its operations with retained earnings and local borrowings. Partners was confident that Sardaigne would continue to grow in the near term with local sales, and in the medium term with sales within the European Economic Community (EEC). Partners uses the cost method to account for its investment in Sardaigne. The fiscal 2001 financial statements of Partners and Sardaigne were as follows: Balance Sheets December 31, 2001 Partners Sardaigne Assets Cash $ 450,000 FF 400,000 Accounts receivable 615,000 950,000 Inventory 1,235,000 1,500,000 Investment in Sardaigne 800,000 — Capital assets (net) 3,800,000 3,500,000 $ 6,900,000 FF 6,350,000 Liabilities and shareholders’ equity Accounts payable $ 950,000 FF 1,000,000 Bonds payable — 1,600,000 Common shares 3,000,000 2,000,000 Retained earnings 2,950,000 1,750,000 $ 6,900,000 FF 6,350,000 19 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Statements of Income and Retained Earnings year ended December 31, 2001 Partners Sardaigne Sales $ 3,000,000 FF 5,000,000 Dividend income 117,500 — 3,117,500 5,000,000 Cost of goods sold 1,800,000 3,200,000 1,317,500 1,800,000 Expenses Selling and administrative 600,000 550,000 Amortization 250,000 200,000 Bond interest — 160,000 Other 67,500 140,000 917,500 1,050,000 Net income 400,000 750,000 Retained earnings, January 1, 2001 2,650,000 1,500,000 3,050,000 2,250,000 Dividends 100,000 500,000 Retained earnings, December 31, 2001 $ 2,950,000 FF 1,750,000 Additional information: 1. Sardaigne purchased inventory of FF3,500,000 evenly during 2001. Opening and ending inventory were purchased evenly over the 4th quarter of 2000 and 2001, respectively. 2. Foreign exchange rates were as follows: January 1, 1996 FF1 = C$0.180 Average during 4th quarter of 2000 FF1 = C$0.190 December 31, 2000 FF1 = C$0.200 Average during 2001 FF1 = C$0.220 Average during 4th quarter of 2001 FF1 = C$0.230 December 15, 2001 FF1 = C$0.235 December 31, 2001 FF1 = C$0.240 3. Dividends for both companies were declared and paid on December 15, 2001. 4. Sardaigne’s bonds payable were issued on January 1, 1996 (at 100) and mature on December 31, 2005. If amortization is required upon translation, it should start at the beginning of the year of gain/loss. 5. Ignore income taxes for purposes of this question. Required 4 a. Should the operations of Sardaigne be considered integrated or self-sustaining for financial reporting purposes from the perspective of Partners? Provide two pieces of evidence to support your answer, and indicate which method should therefore be used to translate the operations of Sardaigne. 20 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA 5 b. Ignore your answer to part (a), and assume that the current rate method of translation should be used. Prepare the calculation for goodwill that would appear on the consolidated balance sheet at December 31, 2001. Also prepare the calculation for the exchange gain/loss on the translation of goodwill that would be included in the cumulative other comprehensive income. 11 c. Assume that the current rate method of translation should be used (that is, ignore your answer to part (a)). Prepare account balances for the liabilities and shareholders’ equity portion of the consolidated balance sheet at December 31, 2001. Your answer should include a detailed calculation of the cumulative other comprehensive income. d. Under the temporal method, calculate the translation gain or loss to be recognized immediately in the current reporting period. Solution: a. Sardaigne should be considered self-sustaining, and therefore the current-rate method of translation should be used. Evidence to support this includes its independence from its parent, the low volume of intercompany transactions, the fact that Sardaigne obtains most of its raw materials and financing locally, and Sardaigne’s focus on sales locally and within the EEC. b. Calculation of goodwill and its effect on the cumulative other comprehensive income: Purchase price NBV acquired: Common shares Retained earnings FF 4,000,000 FF 2,000,000 1,500,000 Goodwill — December 31, 2000 Impairment loss — 2001 Calculated goodwill Actual goodwill — December 31, 2001 Exchange gain — cumulative OCI 3,500,000 500,000 × 0.20 $ 100,000 25,000 × 0.22 5,500 94,500 FF 475,000 × 0.24 114,000 $ 19,500 The amount of goodwill reported on the consolidated balance sheet at December 31, 2001 would be $114,000. The amount arising from the translation of goodwill that would be included in the cumulative OCI would be all of the exchange gain (that is, $19,500) since Partners owns 100% of Sardaigne. 21 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA c. TEMPLATE: Par’s NBV + Sub’s NBV +/- PD amortization/goodwill impairment loss +/- intercompany transactions. PARTNERS CORPORATION Consolidated Partial Balance Sheet December 31, 2001 (1) Accounts payable [950,000 + 1,000,000 (0.24)] (1) Bonds payable [0 + 1,600,000 (0.24)] (1) Common shares (3,000,000 from Partners) (3) Retained earnings1 (5) Cumulative other comprehensive income2 $ 1,190,000 384,000 3,000,000 2,992,000 172,000 1 Calculation of consolidated retained earnings: Retained earnings, Partners, December 31, 2001 Less: impairment of goodwill (part b) Net income — Sardaigne FF 750,000 × 0.22 Less: dividends — Sardaigne FF (500,000) × 0.235 Consolidated retained earnings, December 31, 2001 $ 2,950,000 (5,500) 2,944,500 165,000 3,109,500 (117,500) $ 2,992,000 NOTE: March 2005 exam Q3 C/S issued – use rate on date of purchase and add to Calculation of translation gain or loss arising from net assets and net monetary position. 2 Calculation of cumulative OCI Net assets, Sardaigne, December 31, 2000 Changes in net assets, 2001 Common shares Net income Dividends Calculated net assets, December 31, 2001 FF 3,500,000 × 0.20 $ 700,000 at rate on transaction date 750,000 × 0.22 165,000 (500,000) × 0.235 (117,500) 747,500 Actual net assets, December 31, 2001 FF 3,750,000 × 0.24 Exchange gain from translation Cumulative translation adjustment — goodwill (part (b)) Total cumulative translation adjustment 900,000 152,500 19,500 $ 172,000 22 FA4 Exam Review d. Net monetary position Balance Jan. 1, 2001 = Dec 31, 2000 Cash 500,000 A/R 900,000 1,400,000 A/P (750,000) Bonds (1,600,000) Changes 2001: Sales Purchases — inventory Selling & Admin expenses Bond interest Other expense Common shares Dividends Net changes Calculated position Dec. 31, 2001 Barbara Wyntjes, B.Sc., CGA FF (950,000) × 0.20 Dollars (190,000) 5,000,000 × 0.22 1,100,000 (3,500,000) × 0.22 (770,000) (550,000) × 0.22 (121,000) (160,000) × 0.22 (35,200) (140,000) × 0.22 (30,800) at rate on transaction date (500,000) × 0.235 (117,500) 150,000 25,500 (164,500) Actual position Dec. 31, 2001: net monetary position Cash 400,000 A/R 950,000 1,350,000 A/P (1,000,000) Bonds (1,600,000) (1,250,000) × 0.24 Loss on translation 2001 (300,000) 135,500 Multiple-choice questions: a. Which of the following accounts would not be translated to the domestic currency at the current rate of exchange for a self-sustaining subsidiary? 1) Sales 2) Monetary liabilities with a fixed and ascertainable long-term life 3) Capital assets 4) Inventory carried at market under the lower-of-cost-or-market principle b. Which of the following accounts would be translated to the domestic currency at the current rate of exchange for an integrated subsidiary? 1) Sales 2) Non-monetary liabilities 3) Capital assets 4) Inventory carried at market under the lower-of-cost-or-market principle Multiple Choice solutions: Module 8: a. 1 b. 4 23 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 8: Modules 9 and 10: Multiple-choice questions BC is a not-for-profit organization, which has had average annual revenues of approximately $750,000 in each of the past 3 fiscal years. On July 1, 2001, XD donated a van to BC, which had a net book value of $7,500 on XD’s books. The van had a fair market value of $8,000, but XD agreed to donate the van in exchange for the nominal amount of $1. The van is expected to last 5 years and will be useful for BC’s operations. a. BC wants to minimize the amount of amortization expense on its December 31, 2001 financial statements. At what amount should BC record the vehicle for reporting purposes, in accordance with CICA Handbook requirements? 1) $ 0 2) $ 1 3) $7,500 4) $8,000 b. BC also owns a collection of works of art worth $100,000 in 2001. These works of art meet the definition of a collection according to the CICA Handbook. Which of the following is a minimum requirement for collections, according to the CICA Handbook? 1) Capitalization at fair market value 2) Amortization over a maximum of 40 years 3) Disclosure of a description of the collection 4) Disclosure of the amount of government assistance received during the year c. Two unrelated not-for-profit organizations set up a joint venture to coordinate their famine relief efforts for a drought-stricken country. According to the CICA Handbook, how must such a joint venture be reported for financial statement purposes? 1) Using the equity method 2) By consolidation 3) By proportionate consolidation 4) Either by proportionate consolidation or using the equity method d. The Boys Club, a not-for-profit organization, has a roster of volunteers who assist in a recreational program for young boys in the Oshawa area. This volunteer work is greatly appreciated but would not be paid for if it was not donated. How should the Boys Club account for these contributed services? 1) It should recognize these donated services as revenue and as salaries expense. 2) It should recognize these donated services as a direct credit to surplus and as salaries expense. 3) It should recognize these donated services as a deferred credit and as salaries expense. 4) It should not recognize these donated services in the financial statements. 24 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA e. King’s College, a not-for-profit organization, received $100,000 cash from an alumnus. The donor specified that the money was to be invested in guaranteed investment certificates, and that only the interest on the money could be used for scholarships for accounting students. How should the $100,000 contribution be accounted for under the following revenue recognition methods? Deferral Method 1) Direct increase in net assets 2) Direct increase in net assets 3) Revenue 4) Revenue Restricted Fund Method Revenue of the general fund Revenue of the endowment fund Revenue of the endowment fund Revenue of the general fund f. A not-for-profit organization completed a fund raising drive in June 2000. It received $50,000 in cash donations and an additional $20,000 in pledges. In preparing its June 30, 2000 financial statements, the controller noted that $18,000 of pledges remained uncollected as of June 30, 2000. Which of the following would be the recommended accounting treatment for contributions receivable? 1) Contributions receivable of $20,000 should be recorded. 2) Contributions receivable should not be recorded. The pledges of $18,000 should be recorded as revenue as the cash is received. 3) Contributions receivable of $70,000 should be recorded. 4) Contributions receivable of $18,000 should be recorded, partially offset by an allowance for estimated uncollectible amounts. g. A medium-sized not-for-profit organization has annual revenues of $375,000. In fiscal 2000, it received a $35,000 donation in the form of a new truck from a local business person. How should the not-for-profit organization account for this donated truck? 1) It must capitalize and subsequently amortize the new truck. 2) It must write off the new truck as an expense. 3) It should either capitalize and subsequently amortize the new truck, or expense it. 4) It should capitalize the new truck and should only amortize the truck if it intends to dispose of it in the future. Multiple Choice solutions: Modules 9 and 10: a. 4 b. 3 c. 4 d. 4 e. 2 f. 4 g. 3 25 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA Part 9: Modules 9 and 10: Long answer questions Various formats: statements, slide presentations, memos, journal entries, etc. Question 1 (15 marks) Zak Organization is a not-for-profit organization set up for famine relief. It uses fund accounting and has three funds: a general fund; a capital fund (through which it is raising cash to support the purchase of a new administrative building); and an endowment fund. Zak has been operating for 25 years and has a December 31 year end. Zak’s policy with respect to capital assets is to capitalize and amortize the capital assets over their expected useful lives. On June 30, 2000, Zak received three donations from a former director: i) $30,000 cash for famine relief ii) $50,000 to be used solely for construction of the new administrative building. Of the $50,000, 70% was received in cash, with the remainder promised in February, 2001. (Note: construction is expected to commence in October 2001.) iii) $600,000 cash, which was invested on July 1, 2000 in long-term Government of Canada bonds, with 10% interest to be paid semi-annually on December 31 and June 30. The $600,000 donation was given with the stipulation that it be invested in interest bearing securities with the principal to be maintained by Zak, although interest earned on the securities is not restricted. Required 6 a. Briefly explain how each of the three donations should be accounted for using fund accounting. In particular, should each of the donations be recognized as revenue for the year ended December 31, 2000? If yes, in which fund(s) would the revenue be recognized (including interest earned in fiscal 2000 on the bonds purchased with the $600,000 donation)? Note: Do not prepare journal entries. 4 b. If Zak used the deferral method of accounting instead of using fund accounting, how would this change the requirements for accounting for the $50,000 and $600,000 donations? 5 c. Despite the recent donations from its former director, Zak is increasingly faced with severe budgetary constraints. Zak is considering implementing encumbrance accounting in the coming year. i) Briefly describe the process of encumbrance accounting. ii) Briefly describe how encumbrance accounting might serve as a device to help control spending when it is used in conjunction with a formal budgeting system. Solution: a.i) The $30,000 donation would be considered unrestricted and would be recorded as revenue in the general fund in fiscal 2000. ii) The $50,000 donation would be recorded as revenue in the capital fund, assuming that the receivable of $15,000 is considered fully collectible. iii) The $600,000 donation would be recorded as revenue in the endowment fund. Interest on the $600,000 of bonds would be recorded as revenue in the general fund. 26 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA b. The $50,000 donation, considered restricted, would be recorded as a deferred contribution in 2000 (assuming that the receivable of $15,000 is considered fully collectible). The contribution would be recognized in revenue on the same basis as the related expense (that is, the amortization of the contribution would be recognized in revenue on the same basis as the amortization of the building). The $600,000 donation would be recorded in the statement of changes in net assets (that is, as an increase in net assets, not as revenue). Interest on the $600,000 of bonds would be recorded as revenue as it is earned. c. i) With encumbrance accounting, entries are made in the accounting records as purchase orders for goods and services are issued. The amounts recorded represent estimates of the actual costs to be incurred. When the goods and services are received, the original entry to record the encumbrance is reversed and the cost of the goods or services is recorded. Outstanding encumbrances are not reflected as elements of financial statements, but should be disclosed if material. ii) Encumbrance accounting can serve as a device to control spending because it shows that the spending has occurred when a purchase order is issued, rather than when the goods or services are received or paid for. This helps to prevent the issuance of purchase orders when there are insufficient funds remaining in the budget. Question 2 (13 marks) The OPI Care Centre is a not-for-profit organization funded by government grants and private donations. It prepares its annual financial statements using the deferral method of accounting for contributions, and it uses only the operations fund to account for all activities. It uses an encumbrance system as a means of controlling expenditures. Required: The following summarizes some of the transactions that were made in 2001. In accordance with the requirements of the CICA Handbook, prepare the journal entries necessary to reflect the transactions. a. The founding member of OPI contributed $100,000 on the condition that the principal amount be invested in marketable securities and that only the income earned from the investment be spent on operations. b. During the year, purchase orders were issued to cover the budgeted cost of $1,400,000 for goods and contracted services. c. During the year, a public campaign was held to raise funds for daily operations for the current year. Cash of $800,000 was collected, and pledges for an additional $100,000 were received by the end of the year. It is estimated that approximately 95% of these pledges will be collected early in the new year. d. The provincial government pledged $600,000 for the year to cover operating costs and an additional $1,000,000 to purchase equipment and furniture. All of the grant money was received by the end of the year, except for the last $50,000 to cover operating costs for December. 27 FA4 Exam Review Barbara Wyntjes, B.Sc., CGA e. OPI used the $1,000,000 received from the provincial government to purchase equipment and furniture for the care facility. The amortization of these assets amounted to $100,000 for the year. A purchase order had not been issued for this purchase. f. Invoices totaling $1,450,000 were received for goods and contracted services. Of these invoices, 90% were paid by the end of the fiscal year. Purchase orders in the amount of $1,375,000 had been issued for these services. Solution: (Note mark allocation to the left of the JE) 1 a. Cash or marketable securities ................................................................ 100,000 Net assets ........................................................................................ 100,000 2 b. Encumbrances........................................................................................ 1,400,000 Estimated commitments.................................................................. 1,400,000 2 c. Cash ....................................................................................................... 800,000 Pledge receivable ...................................................................................100,000 Allow. For Pledge receivable ................................................................ 5,000 Donation revenue............................................................................ 895,000 2 d. Cash .................................................................................................... 1,550,000 Grant receivable..................................................................................... 50,000 Deferred revenue............................................................................. 1,000,000 Grant revenue.................................................................................. 600,000 1 e. Equipment and furniture .....................................................................1,000,000 Cash................................................................................................ 1,000,000 1 Amortization expense ............................................................................ 100,000 Accumulated amortization .............................................................. 100,000 1 Deferred revenue ................................................................................... 100,000 Revenue .......................................................................................... 100,000 2 f. Goods and services expense ............................................................1,450,000 Cash................................................................................................ 1,305,000 Accounts payable ............................................................................ 145,000 1 Estimated commitments.......................................................................1,375,000 Encumbrances................................................................................. 1,375,000 GOOD LUCK on your exam!!! Barbara 28