Chapter 8 - Solution Manual
Chapter 8 - Solution Manual
Review Questions
8-1
There are three primary benefits from planning audits: it helps the auditor
obtain sufficient appropriate evidence for the circumstances, helps keep audit
costs reasonable, and helps avoid misunderstandings with the client.
8-2
8-3
The new auditor (successor) is required by auditing standards to communicate
with the predecessor auditor. This enables the successor to obtain information about
the client so that he or she may evaluate whether to accept the engagement.
Permission must be obtained from the client before communication can be made
because of the confidentiality requirement in the Code of Professional Conduct. The
predecessor is required to respond to the successors request for information;
however, the response may be limited to stating that no information will be given.
The successor auditor should be wary if the predecessor is reluctant to provide
information about the client.
8-4
Prior to accepting a client, the auditor should investigate the client. The
auditor should evaluate the clients standing in the business community, financial
stability, and relations with its previous CPA firm. The primary purpose of new
client investigation is to ascertain the integrity of the client and the possibility of
fraud. The auditor should be especially concerned with the possibility of fraudulent
financial reporting since it is difficult to uncover. The auditor does not want to
needlessly expose himself or herself to the possibility of a lawsuit for failure to
detect such fraud.
8-5
Auditing standards require auditors to document their understanding of the
terms of the engagement with the client in an engagement letter. The engagement
letter should include the engagements objectives, the responsibilities of the auditor
and management, and the engagements limitations. An engagement letter is an
agreement between the CPA firm and the client concerning the conduct of the
audit and related services. It should state what services will be provided, whether
any restrictions will be imposed on the auditors work, deadlines for completing
8-1
8-5 (continued)
the audit, and assistance to be provided by client personnel. The engagement
letter may also include the auditors fees. In addition, the engagement letter
informs the client that the auditor cannot guarantee that all acts of fraud will be
discovered.
8.6
Because the Sarbanes-Oxley Act of 2002 explicitly shifts responsibility for
hiring and firing of the auditor from management to the audit committee for public
companies, the audit committee is viewed as the client in those engagements.
8.7
All audit and non-audit services must be preapproved in advance by the
audit committee for public companies.
8.8
The second standard of fieldwork requires the auditor to obtain an
understanding of the entity and its environment. Auditors need an understanding
of the clients business and industry because the nature of the business and
industry affect business risk and the risk of material misstatements in the
financial statements. Auditors use the knowledge of these risks to assess the risk
of material misstatement and to determine the appropriate extent of further audit
procedures.
The five major aspects of understanding the clients business and industry,
along with potential sources of information that auditors commonly use for each
of the five areas are as follows:
1. Industry and External Environment Read industry trade publications,
AICPA Industry Audit Guides, and regulatory requirements.
2. Business Operations and Processes Tour the plant and offices,
identify related parties, and inquire of management.
3. Management and Governance Read the corporate charter and
bylaws, read minutes of board of directors and stockholders, and
inquire of management.
4. Client Objectives and Strategies Inquire of management regarding
their objectives for the reliability of financial reporting, effectiveness
and efficiency of operations, and compliance with laws and
regulations; read contracts and other legal documents, such as those
for notes and bonds payable, stock options, and pension plans.
5. Measurement and Performance Read financial statements, perform
ratio analysis, and inquire of management about key performance
indicators that management uses to measure progress toward its
objectives.
8-9
During the course of the plant tour the CPA will obtain a perspective of the
clients business, which will contribute to the auditors understanding of the entity
and its environment. Remember that an important aspect of the audit will be an
8-2
8-9 (continued)
effective analysis of the inventory cost system. Therefore, the auditor will observe
the nature of the companys products, the manufacturing facilities and processes,
and the flow of materials so that the information obtained can later be related to
the functions of the cost system.
The nature of the companys products and the manufacturing facilities and
processes will reveal the features of the cost system that will require close audit
attention. For example, the audit of a company engaged in the custom-manufacture
of costly products such as yachts would require attention to the correct charging
of material and labor to specific jobs, whereas the allocation of material and labor
charges in the audit of a beverage-bottling plant would not be verified on the
same basis. The CPA will note the stages at which finished products emerge and
where additional materials must be added. He or she will also be alert for points
at which scrap is generated or spoilage occurs. The auditor may find it advisable,
after viewing the operations, to refer to auditing literature for problems encountered
and solved by other CPAs in similar audits.
The auditors observation of the manufacturing processes will reveal
whether there is idle plant or machinery that may require disclosure in the
financial statements. Should the machinery appear to be old or poorly maintained,
the CPA might expect to find heavy expenditures in the accounts for repairs and
maintenance. On the other hand, if the auditor determines that the company has
recently installed new equipment or constructed a new building, he or she will
expect to find these new assets on the books.
In studying the flow of materials, the auditor will be alert for possible
problems that may arise in connection with the observation of the physical
inventory, and he or she may make preliminary estimates of audit staff
requirements. In this regard, the auditor will notice the various storage areas and
how the materials are stored. The auditor may also keep in mind for further
investigation any apparently obsolete inventory.
The auditors study of the flow of materials will disclose the points at which
various documents such as material requisitions arise. He or she will also meet
some of the key manufacturing personnel who may give the auditor an insight into
production problems and other matters such as excess or obsolete materials, and
scrap and spoilage. The auditor will be alert for the attitude of the manufacturing
personnel toward internal controls. The CPA may make some inquiries about the
methods of production scheduling, timekeeping procedures and whether work
standards are employed. As a result of these observations, the internal documents
that relate to the flow of materials will be more meaningful as accounting evidence.
The CPAs tour of the plant will give him or her an understanding of the
plant terminology that will enable the CPA to communicate fluently with the
clients personnel. The measures taken by the client to safeguard assets, such as
protection of inventory from fire or theft, will be an indication of the clients
attention to internal control measures. The location of the receiving and shipping
departments and the procedures in effect will bear upon the CPAs evaluation of
internal control. The auditors overall impression of the clients plant will suggest
the accuracy and adequacy of the accounting records that will be audited.
8-3
8-10 One type of information the auditor obtains in gaining knowledge about the
clients industry is the nature of the clients products, including the likelihood of
their technological obsolescence and future salability. This information is essential
in helping the auditor evaluate whether the clients inventory may be obsolete or
have a market value lower than cost.
8-11 A related party is defined by auditing standards as an affiliated company,
principal owner of the client company, or any other party with which the client
deals where one of the parties can influence the management or operating policies
of the other.
Material related party transactions must be disclosed in the financial
statements by management. Therefore, the auditor must identify related parties
and make a reasonable effort to determine that all material related party
transactions have been properly disclosed in the financial statements. Because
instances of fraudulent financial reporting often involve transactions with related
parties, auditors should be alert for the presence of fraud risk.
8-12 Because of the lack of independence between the parties involved,
the Sarbanes-Oxley Act prohibits related party transactions that involve personal
loans to executives. It is now unlawful for any public company to provide
personal credit or loans to any director or executive officer of the company.
Banks or other financial institutions are permitted to make normal loans to
their directors and officers using market rates, such as residential mortgages.
8-13 The recent economic events have led to the collapse of several large
financial services entities that has triggered a broader economic decline
affecting all industries. The unstable economy has resulted in a significant
slowdown in most businesses. These declines are likely to have a significant
impact on financial reporting. First, severe market declines may impact the
accounting for many types of investments and other assets that now may be
impaired or may have experienced significant declines in their fair values. The
determination of those accounts is largely dependent on numerous management
judgments and estimates. Auditors should apply appropriate professional
skepticism as they evaluate managements judgments and estimates. Second,
the significant lack of sales and other revenues may be placing undue pressure
on management to meet revenue targets, including the need for entity survival.
Thus, there may be a greater presence of fraud risk due to these significant
pressures. Third, auditors should closely evaluate the entitys ability to continue
as a going concern. There may be several instances where the auditors report
should be modified to include an explanatory paragraph describing the auditors
substantial doubt about the entitys ability to continue as a going concern.
8-4
8-15 Information in the clients minutes that is likely to be relevant to the auditor
includes the following:
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
Declaration of dividends
Authorized compensation of officers
Acceptance of contracts and agreements
Authorization for the acquisition of property
Approval of mergers
Authorization of long-term loans
Approval to pledge securities
Authorization of individuals to sign checks
Reports on the progress of operations
Discussion about outstanding litigation and other contingencies
8-5
8-16 (continued)
reliable, then the auditor can often reduce his or her assessment of
inherent risk and planned evidence accumulation for material
accounts. In contrast, if management has little regard for the reliability
of managements financial reporting, the auditor must increase
inherent risk assessments and gather more appropriate evidence
during the audit.
2.
Effectiveness and efficiency of operations This area is of primary
concern to most clients. Auditors need knowledge about the
effectiveness and efficiency of a clients operations in order to assess
client business risk and inherent risk in the financial statements. For
example, if a client is experiencing inventory management problems,
this would most likely increase the auditors assessment of inherent
risk for the planned evidence accumulation for inventory.
3. Compliance with laws and regulations It is important for the auditor
to understand the laws and regulations that affect an audit client,
including significant contracts signed by the client. For example, the
provisions in a pension plan document would significantly affect the
auditors assessment of inherent risk and evidence accumulation in
the audit of unfunded liability for pensions. If the client were in
violation of the provisions of the pension plan document, inherent risk
and planned evidence for pension-related accounts would increase.
8-17 The purpose of a clients performance measurement system is to measure
the clients progress toward specific objectives. Performance measurement includes
ratio analysis and benchmarking against key competitors.
Performance measurements for a chain of retail clothing stores could
include gross profit by product line, sales returns as a percentage of clothing
sales, and inventory turnover by product line. An Internet portals performance
measurements might include number of Web site hits or search engine speed. A
hotel chains performance measures include vacancy percentages and supply
cost per rented room.
8-18 Client business risk is the risk that the client will fail to achieve its objectives.
Sources of client business risk include any of the factors affecting the client and
its environment, including competitor performance, new technology, industry
conditions, and the regulatory environment. The auditors primary concern
when evaluating client business risk is the risk of material misstatements in
the financial statements due to client business risk. For example, if the clients
industry is experiencing a significant and unexpected downturn, client business
risk increases. This increase would most likely increase the risk of material
misstatements in the financial statements. The auditors assessment of the risk of
material misstatements is then used to classify risks using the audit risk model to
determine the appropriate extent of audit evidence.
8-6
8-21 Analytical procedures are required during two phases of the audit: (1)
during the planning phase to assist the auditor in determining the nature, extent,
and timing of work to be performed and (2) during the completion phase, as a
final review for material misstatements or financial problems. Analytical procedures
are also often done during the testing phase of the audit as part of the auditors
further audit procedures, but they are not required in this phase.
8-22 Gordon could improve the quality of his analytical tests by:
1. Making internal comparisons to ratios of previous years or to budget
forecasts.
2. In cases where the client has more than one branch in different
industries, computing the ratios for each branch and comparing
these to the industry ratios.
8-23 Roger Morris performs ratio and trend analysis at the end of every audit.
By that time, the audit procedures are completed. If the analysis was done at an
interim date, the scope of the audit could be adjusted to compensate for the
findings, especially when the results suggest a greater likelihood of material
misstatements. Analytical procedures must be performed in the planning phase
of the audit and near the completion of the audit.
The use of ratio and trend analysis appears to give Roger Morris an insight
into his client's business and affords him an opportunity to provide excellent
business advice to his client. It also helps provide a richer context for Roger to
really understand his clients business, which should help Roger in assessing the
risk of material misstatements.
8-7
8-24 The four categories of financial ratios and examples of ratios in each
category are as follows:
1.
2.
3.
4.
8-25 a.
(3)
b.
(3)
c.
(4)
8-26 a.
(1)
b.
(4)
c.
(4)
8-27 a.
(4)
b.
(1)
c.
(2)
d.
(1)
d.
(4)
8-28
Audit Activities
8-8
8-29 a.
b.
(2)
(3)
(4)
(5)
c.
8-9
8-29 (continued)
3. The dollar volume of transactions and the effects of any
change in the method of establishing terms from those used
in the preceding period.
4. Amounts due from or to related parties, and if not otherwise
apparent, the terms and manner of settlement.
d.
2.
3.
4.
5.
6.
7.
8.
9.
8-10
8-29 (continued)
10.
8-30 a.
b.
INFORMATION RELEVANT
TO 2011 AUDIT
March 5:
1. Increase in annual
dividend payment.
2. Approval of additional
administration expenses
to open offices in
Portland.
3. Approval to engage in
negotiations for a
potential acquisition.
8-11
8-30 (continued)
INFORMATION RELEVANT
TO 2011 AUDIT
4. Potential negative
findings from EPA
investigation.
5. Officers bonuses.
6. Discussion at the
Audit Committee
and Compensation
Committee.
October 21:
1. Reduction in sales and
the related cutback in
labor and shipping costs.
2. Approval of the
acquisition and related
financing.
3. Consideration of a new
incentive stock option
plan.
4. Identification of
deficiencies in internal
control.
8-12
8-30 (continued)
INFORMATION RELEVANT
TO 2011 AUDIT
c.
The auditor should have obtained and read the March minutes,
before completing the 12-31-10 audit. Two items were especially
relevant and require follow-up for the 12-31-10 audit: the investigation
by the EPA and approval for the 12-31-10 bonuses.
8-31
Statement
2. Substantive testing
2. Substantive testing
2. Substantive testing
8-13
8-31 (continued)
Statement
2. Substantive testing
3. Overall review
9. Involve reconciliation of
confirmation replies with recorded
book amounts.
2. Substantive testing
8-14
8-32 Here are expected values for each account except sales and the calculated difference between the expected value
and actual recorded balance:
ACCOUNT
EXPECTED VALUE
Executive
salaries
$563,348
($546,940 x 103%)
Factory
hourly
payroll
$11,167,246
Increase due to 3% payrate increase:
($10,038,877 x 3% =$301,166 increase
due to payrate increase)
DIFFERENCE
IN EXPECTED
AND RECORDED
-9.34%
($563,348 - $615,970) /
$563,348
-2.77%
($11,167,246-$11,476,319) /
$11,167,246
8-15
Factory
supervisors
salaries
$809,400
Office
salaries
$2,050,005
($785,825 x 103%)
($1,990,296 x 103%)
Sales
commissions
$2,249,072
Increase in commissions due to
increased sales:
(5% x $4,618,461 = $230,923)
$2,018,149 + $230,923 = 2,249,072
-.15%
($809,400 - $810,588) /
$809,400
-.26%
($2,050,005 -$2,055,302) /
$2,050,005
-5.3%
$2,249,072 -$2,367,962) /
$2,249,072
(Note: Sales have increased 12 percent over prior year. Four percent of that is due to an increase in the average selling price. The remaining 8
percent is attributed to an increase in the number of units sold.)
8-33 a.
NONDRUGS
2011
40.6%
32.0%
2010
42.2%
32.0%
2009
42.1%
31.9%
2008
42.3%
31.8%
1.
2.
3.
4.
5.
6.
8-16
8-34 (continued)
b.
8-35
RATIO
NUMBER
NEED FOR
INVESTIGATION
1.
Yes
REASON FOR
INVESTIGATION
8-17
NATURE OF
INVESTIGATION
8-35 (continued)
RATIO
NUMBER
NEED FOR
INVESTIGATION
REASON FOR
INVESTIGATION
NATURE OF
INVESTIGATION
2.
Yes
3.
Yes
4.
No
N/A
N/A
5.
Yes
8-18
8-35 (continued)
RATIO
NUMBER
NEED FOR
INVESTIGATION
REASON FOR
INVESTIGATION
NATURE OF
INVESTIGATION
6.
No
N/A
N/A
7.
No
N/A
N/A
8.
Yes
9.
No
N/A
N/A
b.
8-36 a.
8-19
8-36 (continued)
accounts (accounts receivable turnover reduced 25% in four years),
and the inventory may have a significant amount of unsalable
goods included therein (inventory turnover reduced 40% in four
years). The company's burden for increased inventory and accounts
receivable levels has required additional borrowings. The company
may experience problems in paying its operating liabilities and
required debt repayments in the near future.
b.
ADDITIONAL
INFORMATION
1. Debt repayment
requirements, lease
payment requirements,
and preferred dividend
requirements
4. Aging of accounts
receivable, bad debt
history, and analysis of
allowance for
uncollectible accounts
c.
8-20
8-36 (continued)
3.
4.
8-37 a.
b.
8-21
8-37 (continued)
c.
d.
The decision to sell most of its interest in Skype may been based on
the companys desire to focus its strategy on facilitating online auctions.
Skypes primary business model is to provide communications via
the Internet. However, at this point in the online auction services
market that type of communication is not critical to the service
provided by eBay. Thus, the decision to streamline eBays strategic
focus may have actually reduced some aspects of business risk by
allowing eBay management to be more focused on aspects related
to online auctions rather than understanding the market for Internet
based communications. However, eBay is assuming some business
risk in the event Internet based communications in the future become
critical to the online sales of products and services. Then, eBays
decision to exit the communications company may ultimately put
them behind competitors who more successfully integrate online
communications to the online sales and auction services.
8-22
8-37 (continued)
e.
Each of the business risks identified in b may lead to an
increased risk of material misstatements in the financial statements,
if not effectively managed.
Cases
8-38 This case illustrates the common problem of an audit partner having to
allocate his scarcest resourcehis time. In this case, Winston Black neglects a
new client for an existing one and causes himself several serious problems.
a.
8-23
8-38 (continued)
make the importance of adequate communication by a successor
auditor with the predecessor auditor abundantly clear. In this case,
Sarah Beale initiated a communication, but then left it incomplete
when the predecessor auditor did not return her call. She
rationalized this away by accepting representations from the new
client. Of course, the predecessor auditor may be able to offer
information that conflicts with the new clients best interest. It is not
appropriate or in accordance with auditing standards to consider
managements representations in lieu of a direct communication with
the predecessor auditor. The client should not have been accepted
until a sufficient communication occurred.
Can this be remedied? Yes and no. While AU auditing
standards require communication with the predecessor auditor before
accepting the engagement, a communication with the predecessor
auditor should be conducted now, presumably by Black. However, if
alarming information were obtained, Henson, Davis would find itself
in the awkward position of having accepted a client it might not want.
In that case, if it decides to withdraw from the engagement, it may be
breaching a contractual obligation. If it continues, it may be taking
an unwanted level of business and/or audit risk.
A related implication is the wisdom of Blacks assumption
about Beales competence and how that affects her performance on
the engagement. Black relied on Beale extensively, yet Beales
performance on the new client acceptance was deficient. Does this
mean that Beales performance in other areas was deficient as well?
Certainly, Black can do a thorough review of Beales work, but review
may or may not reveal all engagement deficiencies.
Blacks handling of this engagement also implies something
about his attitude and objectivity. This was an initial engagement, yet
he delegated almost all responsibility up to final review to Beale. He
got credit for bringing in the new client, which directly benefited him
in terms of his compensation. It would be against his best interest to
not accept (withdraw from) this client. If he is unwilling to do the right
thing here, how will he handle other difficult audit problems?
b.
8-38 (continued)
Beales argument may seem logical with regard to
enforcement, however, the confirmation form refers to existing
disputes. It says nothing about contractual clauses that may
foreshadow enforceability. For that reason the audit program requires
the contract to be read. How would an auditor know whether the
contract form was that of a standard contract without reading it?
Furthermore, it may be unrealistic to assume there is such a thing
as a standard contract in the first place. Long-term and short-term
contracts are the result of negotiation and often contain special
clauses and changed language.
In this case, not reading the contract was an insufficiency
and the French-language copy should be translated by an
independent translator and read by the auditors.
c.
8-25
8-39 a.
8-26
8-39 (continued)
2.
A1
G2
A5
Rows
for
account
Amounts
headings
G43
A47
Formulas for
ratios
G71
8-27
8-39 (continued)
3.
4.
5.
KEY RATIOS
Quick
2011
2010
2009
2008
.96
21.0%
.83
22.1%
.81
23.2%
.74
25.0%
1.79
1.82
1.93
NA
Current
2.19
1.96
1.91
1.75
131.10
123.94
116.06
NA
3.9%
3.9%
3.9%
4.3%
Net income/sales
5.0%
5.2%
5.3%
6.1%
Sales/equity
3.89:1
4.37:1
4.88:1
5.27:1
Debt/equity
4.02:1
4.82:1
5.64:1
6.42:1
.19:1
.23:1
.26:1
.32:1
10.6%
11.5%
12.5%
14.8%
Bad debts/sales
3.7%
4.0%
4.1%
4.6%
3.1%
3.0%
3.0%
2.9%
Gross margin/sales
Net income/equity
Allowance for doubtful accounts/ accounts
receivable
8-28
8-39 (continued)
The Solomon brothers are considering going public to expand
the business at a time that land and building costs in Boston are at
extremely inflated values. Presently gross profit margins are 21% of
sales and net income is 5% of sales. Both ratios decreased during
the past year. To finance expansion, additional debt is out of the
question because long-term debt is presently extremely high (debt
to equity ratio is 4.02). Depreciation on new plant and equipment at
the inflated prices will cause high depreciation charges, which may
significantly reduce the profit margins.
b.
2.
3.
Breakdown of the
aging in percent
0 - 30 days
31 - 60 days
61 - 120 days
over 120 days
2011
39.8%
33.5%
19.1%
7.6%
100.0%
2010
42.1%
33.3%
17.6%
7.0%
100.0%
2009
46.0%
32.0%
16.0%
6.0%
100.0%
2008
49.9%
30.1%
15.0%
5.0%
100.0%
Allowance/accounts
receivable
10.6%
Bad debts/sales
3.7%
11.5%
4.0%
12.5%
4.1%
14.8%
4.6%
8-39 (continued)
Sales.
Finally, gross margin as a percentage of sales has declined steadily
over the four-year period from 25% to 21%. Net Income/Sales has
also declined. The auditor should seek an explanation from the
client for these trends.
8-40
PINNACLE MANUFACTURINGPART I
a.
% Change
% Change
Account Balance
Net sales
Cost of goods sold
Operating expenses
Income from operations
2010-2011
1.45%
2.85%
-2.51%
1.87%
2009-2010
2.70%
4.18%
2.40%
-23.10%
Net receivables
Inventory
Accounts payable
Long-term debt
51.30%
26.23%
37.09%
9.30%
8.61%
1.05%
24.71%
- 0.17%
b.
Amounts (in thousands)
Ratios
Current ratio:
Debt to equity
c.
Current assets
Current liab.
Debt
Equity
Net income b/t
Sales
2011
53,172
30,413
1.75
2010
41,625
21,527
1.93
2009
41,406
18,942
2.19
54,833
60,602
90.5%
2,093
150,738
1.4%
43,868
59,392
73.9%
1,897
148,586
1.3%
41,322
58,353
70.8%
3,059
144,686
2.1%
Gross margin %
Gross profit
Sales
41,453
150,738
27.5%
42,331
148,586
28.5%
42,698
144,686
29.5%
Inventory turnover
COGS
Ave. inventory
109,285
28,887
3.8
106,255
25,404
4.2
101,988
25,272
4.0
8-31
8-40 (continued)
2011, although the increase in cost of goods sold in 2011 over 2010
was not as significant as the increase in 2010 over 2009.
Apparently Pinnacle management made changes that have
reduced overall operating expenses given the 2.51% decline in operating
expenses in 2011 over 2010. Those changes resulted in an increase in
income from operations in 2011 relative to the decrease experienced in
2010 and a slight increase in net income before taxes in 2011 over 2010.
While profitable, the review of changes in balance sheet
accounts indicates that receivables are increasing at significant rates
(51.30% in 2011) relative to increases in sales of only 1.45%. This
buildup in receivables may lead to significant collection challenges in
2011 and beyond. Similarly, buildup of inventory may lead to excess
amounts of inventory, especially if sales do not continue to increase
beyond 2011. Concerns about inventory obsolescence are likely to be
increasing given the slower inventory turnover in 2011.
The reduction in the current ratio suggests that liquidity is
decreasing in 2011 relative to prior years. The increase in accounts
payable to finance the inventory buildup in addition to increases in
long-term debt suggests that management is increasing its borrowings
to provide cash flow during a time where cash collections from
receivables appear to be slowing as receivables continue to build.
Increased borrowings (both short-term and long-term) will place greater
needs on managing cash flow and liquidity in 2011 and beyond.
d.
Estimate of $ Amount
of Potential Misstatement
Property taxes
Bad debts
8-32
8-40 (continued)
e.
Depreciation expense
Interest expense
Welburn:
Security
Solar Electro:
Payroll benefits
Estimate of $ Amount
of Potential Misstatement
Legal Service
Miscellaneous
8-33
8-40 (continued)
(part of requirement d)
Pinnacle Manufacturing Company
Income Statement - All Divisions
For the Year Ended December 31
Sales
Sales Returns and Allowances
Cost of Sales*
Gross Profit
OPERATING EXPENSES-Allocated
Salaries-Management
Salaries-Office
Licensing and certification fees
Security
Insurance
Medical benefits
Advertising
Business publications
Property taxes
Bad debts
Depreciation expense
Accounting fees
Total operating expenses-Allocated
OPERATING EXPENSES-Direct
Salaries-Sales
Wages Rental
Wages-Mechanics
Wages-Warehouse
Garbage collection
Payroll benefits
Rent- Warehouse
Telephone
Utilities
Postage
Linen service
Repairs and maintenance
Cleaning service
Legal service
Fuel
Travel and entertainment
Pension expense
Office supplies
Miscellaneous
Total operating expenses-Direct
Total Operating Expenses
Operating Income
Other Expense-Interest
Income Before Taxes
Federal Income Taxes
Net Income
* Details of manufacturing expenses are not
included in this schedule.
2011
Dollar Value
150,918,731
181,103
109,284,780
41,452,848
2011
% of
Sales
100.00%
0.12%
72.41%
27.47%
2010
Dollar Value
148,764,555
178,518
106,255,499
42,330,538
2010
% of
Sales
100.00%
0.12%
71.43%
28.45%
2009
Dollar Value
144,860,245
173,832
101,988,165
42,698,248
2009
% of
Sales
100.00%
0.12%
70.40%
29.48%
2,281,266
315,169
190,650
550,603
93,197
23,721
162,512
6,989
22,585
841,699
5,336,783
273,956
10,099,130
1.51%
0.21%
0.13%
0.36%
0.06%
0.02%
0.11%
0.00%
0.01%
0.56%
3.54%
0.18%
6.69%
2,387,993
296,681
172,883
637,580
103,842
29,453
178,009
5,555
178,009
1,034,060
4,641,982
297,777
9,963,824
1.61%
0.20%
0.12%
0.43%
0.07%
0.02%
0.12%
0.00%
0.12%
0.70%
3.12%
0.20%
6.70%
2,295,081
306,856
162,279
630,353
108,491
28,810
165,678
774
175,692
992,094
4,367,565
299,789
9,533,462
1.58%
0.21%
0.11%
0.44%
0.07%
0.02%
0.11%
0.00%
0.12%
0.68%
3.02%
0.21%
6.58%
14,970,669
491,794
1,113,539
4,891,065
27,649
2,657,889
802,855
32,402
262,393
89,763
17,282
166,985
89,800
396,016
286,547
103,389
228,555
149,828
300,188
27,078,608
37,177,738
4,275,110
2,181,948
2,093,162
883,437
1,209,725
9.92%
0.33%
0.74%
3.24%
0.02%
1.76%
0.53%
0.02%
0.17%
0.06%
0.01%
0.11%
0.06%
0.26%
0.19%
0.07%
0.15%
0.10%
0.20%
17.94%
24.63%
2.83%
1.45%
1.39%
0.59%
0.80%
15,327,777
595,389
1,339,626
5,340,271
29,771
2,937,730
764,346
45,173
267,005
133,518
12,350
168,405
81,589
190,540
341,192
103,842
237,350
148,340
105,931
28,170,145
38,133,969
4,196,569
2,299,217
1,897,352
858,941
1,038,411
10.30%
0.40%
0.90%
3.59%
0.02%
1.97%
0.51%
0.03%
0.18%
0.09%
0.01%
0.11%
0.05%
0.13%
0.23%
0.07%
0.16%
0.10%
0.07%
18.94%
25.63%
2.82%
1.55%
1.28%
0.58%
0.70%
14,904,392
575,725
1,333,411
5,473,249
37,969
2,894,300
758,345
57,867
274,365
151,278
16,083
178,213
78,088
152,238
279,512
100,479
127,011
171,109
144,012
27,707,646
37,241,108
5,457,140
2,397,953
3,059,187
1,341,536
1,717,651
10.29%
0.40%
0.92%
3.78%
0.03%
2.00%
0.52%
0.04%
0.19%
0.10%
0.01%
0.12%
0.05%
0.11%
0.19%
0.07%
0.09%
0.12%
0.10%
19.13%
25.71%
3.77%
1.66%
2.11%
0.93%
1.19%
8-34
8-40 (continued)
(part of requirement e)
Pinncacle Manufacturing Company
Income Statement - Welburn Division
For the Year Ended December 31
2011
Sales
Sales Returns and Allowances
Cost of Sales*
Gross Profit
OPERATING EXPENSES-Allocated
Salaries-Management
Salaries-Office
Licensing and certification fees
Security
Insurance
Medical benefits
Advertising
Business publications
Property taxes
Bad debts
Depreciation expense
Accounting fees
Total operating expenses-Allocated
OPERATING EXPENSES-Direct
Salaries-Sales
Wages Rental
Wages-Mechanics
Wages-Warehouse
Garbage collection
Payroll benefits
Rent- Warehouse
Telephone
Utilities
Postage
Linen service
Repairs and maintenance
Cleaning service
Legal service
Fuel
Travel and entertainment
Pension expense
Office supplies
Miscellaneous
Total operating expenses-Direct
Total operating expenses
OPERATING INCOME
$ Value
122,585,513
127,673
90,373,709
32,084,131
2011
% of Div.
Sales
100.00%
0.10%
73.72%
26.17%
1,851,775
255,833
139,951
446,938
75,647
19,389
131,917
4,213
17,873
687,885
4,206,533
223,534
8,061,488
12,579,213
4,006,809
2,039,389
670,746
25,901
194,700
77,924
14,126
123,450
65,853
115,735
217,964
80,265
187,891
121,617
57,147
20,578,730
28,640,218
3,443,913
8-35
$ Value
120,830,903
124,975
87,905,900
32,800,028
2010
% of Div.
Sales
100.00%
0.10%
72.75%
27.15%
$ Value
117,639,471
121,694
84,375,503
33,142,274
2009
% of Div.
Sales
100.00%
0.10%
71.72%
28.17%
1.51%
0.21%
0.11%
0.36%
0.06%
0.02%
0.11%
0.00%
0.01%
0.56%
3.43%
0.18%
6.58%
1,934,168
240,298
127,659
516,406
84,103
24,032
144,181
2,981
144,181
831,572
3,759,789
240,196
8,049,566
1.60%
0.20%
0.11%
0.43%
0.07%
0.02%
0.12%
0.00%
0.12%
0.69%
3.11%
0.20%
6.66%
1,858,914
248,539
119,829
510,552
87,868
23,507
134,193
415
142,304
797,823
3,537,525
241,817
7,703,286
1.58%
0.21%
0.10%
0.43%
0.07%
0.02%
0.11%
0.00%
0.12%
0.68%
3.01%
0.21%
6.55%
10.26%
12,694,443
4,325,377
2,379,426
623,389
36,045
216,266
108,136
10,510
117,538
66,085
131,334
276,343
84,103
192,240
120,149
57,910
21,439,294
29,488,860
3,311,168
10.51%
12,343,793
4,433,082
2,344,248
618,494
46,175
222,226
122,519
13,685
124,383
63,250
104,934
226,387
81,380
102,872
138,590
78,729
21,064,747
28,768,033
4,374,241
10.49%
3.27%
1.66%
0.55%
0.02%
0.16%
0.06%
0.01%
0.10%
0.05%
0.09%
0.18%
0.07%
0.15%
0.10%
0.05%
16.79%
23.36%
2.81%
2010
3.58%
1.97%
0.52%
0.03%
0.18%
0.09%
0.01%
0.10%
0.05%
0.11%
0.23%
0.07%
0.16%
0.10%
0.05%
17.74%
24.41%
2.74%
2009
3.77%
1.99%
0.53%
0.04%
0.19%
0.10%
0.01%
0.11%
0.05%
0.09%
0.19%
0.07%
0.09%
0.12%
0.07%
17.91%
24.45%
3.72%
8-40 (continued)
(part of requirement e)
Pinnacle Manufacturing Company
Income Statement - Solar-Electro Division
For the Year Ended December 31
2011
Sales
Sales Returns and Allowances
Cost of Sales*
Gross Profit
OPERATING EXPENSES-Allocated
Salaries-Management
Salaries-Office
Licensing and certification fees
Security
Insurance
Medical benefits
Advertising
Business publications
Property taxes
Bad debts
Depreciation expense
Accounting fees
Total operating expenses-Allocated
OPERATING EXPENSES-Direct
Salaries-Sales
Wages Rental
Wages-Mechanics
Wages-Warehouse
Garbage collection
Payroll benefits
Rent- Warehouse
Telephone
Utilities
Postage
Linen service
Repairs and maintenance
Cleaning service
Legal service
Fuel
Travel and entertainment
Pension expense
Office supplies
Miscellaneous
Total operating expenses-Direct
Total operating expenses
OPERATING INCOME
$ Value
22,605,731
43,825
17,008,377
5,553,529
2011
% of Div.
Sales
100.00%
0.19%
75.24%
24.57%
338,015
46,697
19,303
81,580
13,808
3,537
24,078
874
3,264
120,493
889,483
39,666
1,580,798
2,192,482
695,918
478,669
103,983
4,730
53,278
7,131
2,578
34,121
20,694
268,954
53,975
18,196
34,297
22,199
234,892
4,226,097
5,806,895
-253,366
$ Value
21,680,289
38,773
16,156,496
5,485,020
2010
% of Div.
Sales
100.00%
0.18%
74.52%
25.30%
$ Value
21,126,896
37,756
15,507,635
5,581,505
2009
% of Div.
Sales
100.00%
0.18%
73.40%
26.42%
1.50%
0.21%
0.09%
0.36%
0.06%
0.02%
0.11%
0.00%
0.01%
0.53%
3.93%
0.18%
6.99%
352,230
43,759
15,287
94,046
15,319
4,376
26,255
542
26,255
157,730
684,667
44,689
1,465,155
1.62%
0.20%
0.07%
0.43%
0.07%
0.02%
0.12%
0.00%
0.12%
0.73%
3.16%
0.21%
6.76%
338,525
45,259
14,350
92,980
16,005
4,280
24,436
76
25,913
151,328
644,192
44,992
1,402,336
1.60%
0.21%
0.07%
0.44%
0.08%
0.02%
0.12%
0.00%
0.12%
0.72%
3.05%
0.21%
6.64%
9.70%
2,402,414
787,698
433,321
109,403
6,567
39,383
19,695
1,490
39,383
12,033
45,950
50,326
15,319
33,988
21,880
42,982
4,061,832
5,526,987
-41,967
11.08%
2,336,053
807,312
426,916
108,544
8,412
40,468
22,315
1,941
41,677
11,516
36,714
41,229
14,822
18,187
25,238
58,433
3,999,777
5,402,113
179,392
11.06%
3.08%
2.12%
0.46%
0.02%
0.24%
0.03%
0.01%
0.15%
0.09%
1.19%
0.24%
0.08%
0.15%
0.10%
1.04%
18.69%
25.69%
-1.12%
8-36
2010
3.63%
2.00%
0.50%
0.03%
0.18%
0.09%
0.01%
0.18%
0.06%
0.21%
0.23%
0.07%
0.16%
0.10%
0.20%
18.74%
25.49%
-0.19%
2009
3.82%
2.02%
0.51%
0.04%
0.19%
0.11%
0.01%
0.20%
0.05%
0.17%
0.20%
0.07%
0.09%
0.12%
0.28%
18.93%
25.57%
0.85%
8-40 (continued)
(part of requirement e)
Pinnacle Manufacturing Company
Income Statement - Machine-Tech Division
For the Year Ended December 31
2011
Sales
Sales Returns and Allowances
Cost of Sales*
Gross Profit
OPERATING EXPENSES-Allocated
Salaries-Management
Salaries-Office
Licensing and certification fees
Security
Insurance
Medical benefits
Advertising
Business publications
Property taxes
Bad debts
Depreciation expense
Accounting fees
Total operating expenses-Allocated
OPERATING EXPENSES-Direct
Salaries-Sales
Wages Rental
Wages-Mechanics
Wages-Warehouse
Garbage collection
Payroll benefits
Rent- Warehouse
Telephone
Utilities
Postage
Linen service
Repairs and maintenance
Cleaning service
Legal service
Fuel
Travel and entertainment
Pension expense
Office supplies
Miscellaneous
Total operating expenses-Direct
Total operating expenses
OPERATING INCOME
$ Value
5,727,487
9,605
1,902,694
3,815,188
2011
% of Div.
Sales
100.00%
0.17%
33.22%
66.61%
91,476
12,638
31,396
22,086
3,742
795
6,517
1,902
1,448
33,321
240,767
10,756
456,844
198978
198,978
491,794
1,113,539
188,339
27,649
139,832
28,126
1,771
14,415
4,708
579
9,414
3,253
11,327
14,608
4,928
6,368
6,012
8,141
2,273,781
2,730,625
1,084,563
8-37
2010
$ Value
6,253,363
14,770
2,193,103
4,045,490
2010
% of Div.
Sales
100.00%
0.24%
35.07%
64.69%
2009
$ Value
6,093,878
14,382
2,105,027
3,974,469
2009
% of Div.
Sales
100.00%
0.24%
34.54%
65.22%
1.60%
0.22%
0.55%
0.39%
0.07%
0.01%
0.11%
0.03%
0.03%
0.58%
4.20%
0.19%
7.98%
101,595
12,624
29,937
27,128
4,420
1044
7,573
2,032
7,573
44,759
197,527
12,891
449,103
1.62%
0.20%
0.48%
0.43%
0.07%
0.02%
0.12%
0.03%
0.12%
0.72%
3.16%
0.21%
7.18%
97,642
13,057
28,100
26,820
4,618
1022
7,048
283
7,475
42,942
185,850
12,983
427,840
1.60%
0.21%
0.46%
0.44%
0.08%
0.02%
0.12%
0.00%
0.12%
0.70%
3.05%
0.21%
7.02%
3.47%
8.59%
19.44%
3.29%
0.48%
2.44%
0.49%
0.03%
0.25%
0.08%
0.01%
0.16%
0.06%
0.20%
0.26%
0.09%
0.11%
0.10%
0.14%
39.70%
47.68%
18.94%
230,922
595,389
1,339,627
227,196
29,771
124,984
31,554
2,560
11,357
5,688
350
11,484
3,472
13,255
14,522
4,420
11,121
6,312
5,035
2,669,019
3,118,122
927,368
3.69%
9.52%
21.42%
3.63%
0.48%
2.00%
0.50%
0.04%
0.18%
0.09%
0.01%
0.18%
0.06%
0.21%
0.23%
0.07%
0.18%
0.10%
0.08%
42.68%
49.86%
14.83%
224,543
575,724
1,333,411
232,853
37,970
123,136
31,306
3,280
11,670
6,445
457
12,153
3,322
10,590
11,897
4,277
5,951
7,281
6,856
2,643,122
3,070,962
903,507
3.68%
9.45%
21.88%
3.82%
0.62%
2.02%
0.51%
0.05%
0.19%
0.11%
0.01%
0.20%
0.05%
0.17%
0.20%
0.07%
0.10%
0.12%
0.11%
43.37%
50.39%
14.83%
8-40 (continued)
f.
g.
Estimate of Potential
Understatement in Allowance
A/R Turnover
Sales
Average accounts receivable
Turnover
Days Sales Outstanding
365
Turnover
Days
2011
2010
2009
150,738
10,831
13.9
148,586
8,278
17.9
144,686
7,936
18.2
365
13.9
26.3
365
17.9
20.4
365
18.2
20.1
2011
2010
2009
.56%
.70%
.68%
In the prior two years, bad debt expense as a percentage of gross sales has
approximated .7%. In 2011, the days sales outstanding increased 28.92% from
20.4 days to 26.3 days. If you increase the .7% by 28.92%, bad debts as a
percentage of sales would increase from .7% to .9%, which would suggest an
estimated bad debt expense of $1,358,269.
The difference between recorded bad debt expense of $841,699 and the
expected bad debt expense of $1,358,269 would require an increase of $516,570
to bad debt expense and the allowance for doubtful accounts.
Analysis of Inventory Balance
% Change
2010-2011
1.45%
2.85%
26.23%
Account Balance
Net sales
Cost of goods sold
Inventory
8-37
% Change
2009-2010
2.70%
4.18%
1.05%
8-40 (continued)
Ratios
Gross margin %
Inventory turnover
Gross profit
Sales
COGS
Ave. inventory
2011
41,453
150,738
27.5%
2010
42,331
148,586
28.5%
2009
42,698
144,686
29.5%
109,285
28,887
3.8
106,255
25,404
4.2
101,988
25,272
4.0
365
3.8
96.1
365
4.2
86.9
365
4.0
91.3
Account Balance
Accounts payable
Short-term/Current LTD
Long-term Debt
Interest Expense
% Change
2009-2010
24.71%
6.47%
-0.17%
-4.1%
There is a low risk that Pinnacle will fail financially in the next twelve
months. The company has been profitable the past three years, is
generating cash flows and most of the ratios indicate no severe
financial difficulties. Several ratios, such as the current ratio and
debt to equity have deteriorated somewhat, but not enough to cause
significant concerns.
8-38
Value
Number
145
2
5
152
Total
Average
:
694,361.94
4,788.70
:
:
-13,882.00
2,776.40
:
680,479.94
4,476.84
:
708,243.94
:
110,967.60
: 100,800.00 37,100.00 25,548.60 24,738.00
: -10,167.60 -2,774.40 -595.20 -190.72 -154.08
MktVal
Number
148
2
2
152
Positive
Zeros
Negative
Totals
Abs Value
Range
Highest
32,970.00
Lowest
Total
Average
:
1,030,325.21
6,961.66
:
:
-1,263.60
-631.80
:
1,029,061.61
6,770.14
:
1,031,588.81
:
144,719.76
: 143,880.00 47,647.00 44,098.53 42,163.20
b.
c.
Students should have located the most recent Form 10-K filing for
The Coca-Cola Company (search for Coca Cola Co).
8-39
c.
(Note: Internet problems address current issues using Internet sources. Because
Internet sites are subject to change, Internet problems and solutions may change. Current
information on Internet problems is available at www.pearsonhighered.com/arens).
8-40