六、英文附加题(本题型共1题,共10分。有小数点的,保留两位小数。小数点两位后四舍五入。用英文在答题卷上解答,答在试题卷上无效)。 X1~A "sW[
John, CPA, is auditing the financial statements of Company A for the year ended December 31, 20×8. The un-audited information of selected financial statements items is as follows: ?lna8]t
(Expressed in RMB thousands) 3Eux-C!t
FINANCLAL STATEMENTS ITEMS DppvUiQB!a
20×8
9-<V%eNX
20×7 qhGhUyNX
J3JRWy@?P
Sales w8@|b}
64000 Fi=8B&j
48000 .4)P=*
x@\'@>_GM
Cost of sales wDTV /"Y
54000 QO^X7A"?X
42000 VrL>0d&d
2%%U)|39mB
Net profit cmLu T/oV
30 ]6
7wk
-20 83(P_Y:
cG"<*Xi <
}XE/5S}D
December 31, 20×8 `\uv+^x{
December 31, 20×7 t/BiZo|zl
_C#(
)#
Inventory QlXF:Gx"=
16000 P@![P Ij
12000 KD*4n'm!>
W8rn8Rh
Current assets 'bO
? =+c
60000 }Q(I&uz
50000 Hx0,kOh)
j[eEyCW[)
Total assets ~ ?_Z!eS
100000 AlhiF\+ C
90000 cO+`8`kv
fYPU'"hzG
Current liabilities ~"B[6^sW
20000 Nr+1N83S}
18000 hiM!htc;M
k/Ro74f=
Total liabilities e-meUf9
30000 w`_9 *AF9
25000 Oz7v
hOU
Jxp'.oo[
) O^08]Y g
During the audit, John has the following findings: MUl+Oy>
(1)On December 31, 20×8,Company A discounted an undue commercial acceptance bill (with recourse) amounted to RMB 6000000, and was charged discounting interest of RMB 180000 by the bank. Company A made an accounting entry on December 31, 20×8 as follows: uV:;y}T^Z
Dr. Cash in Bank RMB 5820000 fX|,s2-FW
Dr. Financial Expenses RMB 180000 j!H?dnE||
Cr. Notes Receivable RMB 6000000 5X-(@GwN
(2)In June 20×8, Company A provided guarantee for Company B’s borrowings from Bank C. In December 20×8, since Company B failed to repay the borrowings in time, Company A was sued by Bank C to make relevant repayment amounted to RMB 3000000. As at December 31, 20×8, the lawsuit was still pending, and, based on the reasonable estimate of the guarantee losses made by the management, Company A made an accounting entry as follows: %QbrVl+
Dr. Non-operating Expenses RMB 3000000 m"}G-#
Cr. Provisions RMB 3000000 U#4W"1~iX
On January 10, 20×9,Company A received a judgment on repaying RMB 2500000 =w>QG{-N
to Bank C to settle the guarantee obligation. Company A made the payment and an accounting entry at the end of January 2009 as follows: V(0[QA
Dr. Provisions RMB 3000000 '>$A7
Cr. Cash in Bank RMB 2500000 xI8*sTx
6
Cr. Non-operating Income RMB 500000 Cu7iHh Y5
Required: R6Lr]H
(1)For Revenue and Net Profit, explain which one is more appropriate to be used to calculate planning materiality for Company A’s 20×8 financial statements as a whole. Explain the reasons of that conclusion. SQk!o{
(2)Based on the un-audited in formation of selected financial statements items, for the purpose of using analytical procedures as risk assessment procedures, calculate the following ratios: v83 6nxL M
(a)Inventory Turnover Rate in 20×8; 9]\vw
(b)Gross Profit Ratio in 20×8; ugP R)tDfM
(c)After Tax Return on Total Assets in 20×8; and wH<*
(d)Current Ratio as at December 31, 20×8 :b-(@a7>
(3)For each audit finding identified during the audit, list the suggested adjusting entries that John should made for Company A’s 20×8 financial statements. Tax effects, if any, are ignored. jm"xf7
【中文翻译】注册会计师约翰负责审计A公司20×8年12月31日的财务报表。 eL!6}y}W
以下是未经审计财务报表的部分信息: &YMj\KmlSg
(单位:千元) ?H?r!MZ%
项目 20×8 20×7 i[n1}E.@
营业收入 64 000 48 000 B~rK3BS
营业成本 54 000 42 000 ha5\T'
净利润 30 -20 WGn1pW
"bH ~CG:Y
20×8年12月31日 20×7年12月31日 lHXH03
存货 16 000 12 000 35T7g65;
流动资产 60 000 50 000 CcQ|0
总资产 100 000 90 000 kA0^~
流动负债 20 000 18 000 Hua8/:![+
总负债 30 000 25 000 3
Gkw.
在审计过程中,约翰发现以下事项: -:q7"s-}b
(1)20×8年12月31日,A公司将未到期金额为人民币6 000 000元的商业承兑票据(附追索权)贴现,银行收取了人民币180 000元的贴现利息。A公司在20×8年12月31日做会计分录: ER+[gT1CQ
借:银行存款5 820 000
yfr
gYA
财务费用 180 000 v/
dcb%
贷:应收票据6 000 000 oJy/PR3
(2) 20×8年6月,A公司为B公司在C银行的贷款提供了担保。20×8年12月,由于B公司未能及时偿还贷款,A公司被银C行起诉,要求偿还贷款3 000 000元。20×8年12月31日官司尚未判决,根据管理层对担保损失的合理性估计,A公司做出以下会计分录: S]m[$)U%@
借:营业外支出 3 000 000 qE[}Cf]X
贷:预计负债 3 000 000 P/5r(l5
20×9年1月10日,A公司收到法院判决:A公司应赔偿C银行人民币 2 500 000元。A公司支付了这笔款项,并于20×9年1月末将做出如下会计分录: ]&
>)=b!,
借:预计负债 3 000 000 x1h!_^(QfF
贷:银行存款 2 500 000 [<t*&Kr+o
营业外收入 500 000 ovp>"VuC
要求: F(r&:3!97
(1)在营业收入和净利润两者之中,选择一个用于计算A公司20×8年财务报表层次的计划重要性水平,两者中哪一个更合适一些?并说明理由。 Iq *7F5B
(2)根据以上未经审计的财务报表信息,运用分析程序分析重大错报风险,请计算以下比率: W
RCi!
(a)20×8年存货周转率 lki(_@3
(b)20×8年销售毛利率 zZ63
P
(c)20×8年总资产净利率 W2^R$"U
(d)20×8年12月31日的流动比率 s~CA
@
(3)根据上述事项,注册会计师约翰应提出哪些审计调整建议,并列示调整分录。(调整分录不考虑所得税的影响) Kt(p|
【答案】 hSmM OS{
(1)应选择营业收入作为计算重要性水平的基础。 <:w7^m
因为营业收入具有稳定性,净利润有亏转盈,不具有稳定性。 L<n_}ucA
r%4:,{HF
(2)存货周转率=54 000/[(16000+12000)/2]=3.86 aUV>O`|_
销售毛利率=(64000-54000)/64000×100%=15.63% y5I7pbe
总资产净利率=30/[(100000+90000)/2]=0.03% y- YYDEl
流动比率=60000/20000=3 "$_ypgRrSR
(3) w&H7S{
a.应建议做如下审计调整分录: ~n?U{
RmH
借:应收票据 6 000 000 tq[C"| dH
贷:短期借款 5 820 000 :>=,sLfJ
财务费用 180 000 [Pay<]c6g
b.应建议做如下审计调整分录: I
g`#U~
借:预计负债 3 000 000 eYFCf;
贷:营业外支出 500 000 _"n4SXhq
其他应付款 2 500 000 &IPT$=u