You are on page 1of 27

Problem 6-5

a.
Accounts receivable
Notes receivable
Installments receivable
Advances to suppliers
Advances to subsidiary
Claim receivable
Subscriptions receivable
Accrued interest receivable
Customer's credit balances
Advances from customers
Receivables
b.

Accounts receivable
Allowance for doubtful accounts
Notes receivable
Installments receivable
Advances to suppliers
Claim receivable
Subscriptions receivable
Accrued interest receivable
Total trade and other receivables

c.

775,000
100,000
300,000
150,000
400,000
15,000
300,000
10,000
30,000
20,000
2,000,000
775,000
(50,000)
100,000
300,000
150,000
15,000
300,000
10,000
1,600,000

The advances to subsidiary should be classified as noncurrent and


presented as long-term investment.
The customers' credit balances and advances from customers should
be classified as current liabilities and included as part of
"trade and other payables".

Problem 6-6
a.
Accounts receivable - January 1
Charge sales
Total
Less: Collections from customers
Writeoff
Merchandise returns

5,300,000
35,000
40,000

Allowances to customers

25,000

Accounts receivable - December 31


b.

c.

Subscriptions receivable
Deposit on contract
Claim receivable
Advances to employees
Advances to affiliates
Advances to supplier
Accounts receivable
Accounts receivable
Claim receivable
Advances to employees
Advances to supplier
Total trade and other receivables

d.

150,000
120,000
60,000
10,000
100,000
50,000
490,000
1,200,000
60,000
10,000
50,000
1,320,000

The subscriptions receivable should be deducted from subscribed share capital

The deposit on contract should be classified as noncurrent and presented non-current ass

The advances to affiliates should be classified as noncurrent and presented as long-term i

600,000
6,000,000
6,600,000

5,400,000
1,200,000

ubscribed share capital

nt and presented non-current asset.

rent and presented as long-term investment.

Problem 6-7
Requirement 1
1.

2.

3.

4.

5.

6.

Accounts receivable
Sales
Notes receivable
Accounts receivable

3,600,000
3,600,000
400,000
400,000

Doubtful accounts
Allowance for doubtful accounts

90,000

Allowance for doubtful accounts


Accounts receivable

20,000

Sales return
Accounts receivable

15,000

Cash

90,000

20,000

15,000
2,450,000

Accounts receivable
7.

8.

Sales discount
Accounts receivable
Cash

2,450,000
45,000
45,000
150,000

Notes receivable

150,000

Requirement 2
Notes receivable

250,000

Requirement 3
Accounts receivable

670,000

Less: Allowance for doubtful accounts

(70,000)

Net realizable value

600,000

Problem 6-8
FOB destination and freight collect
1. Accounts receivable
Freight out
Sales
Allowance for freight charge
2.

Cash
Sales discount
Allowance for freight charge
Accounts receivable

FOB destination and freight prepaid


1. Accounts receivable
Freight out
Sales
Cash
2.

Cash
Sales discount
Accounts receivable

500,000
10,000
500,000
10,000
475,000
15,000
10,000
500,000

500,000
10,000
500,000
10,000
485,000
15,000
500,000

FOB shipping point and freight collect


1. Accounts receivable
Sales
2.

Cash
Sales discount
Accounts receivable

FOB shipping point and freight prepaid


1. Accounts receivable
Sales
Cash
2.

Cash
Sales discount
Accounts receivable

500,000

485,000
15,000

510,000

495,000
15,000

500,000

500,000

500,000
10,000

510,000

Problem 6-9
1.

2.

3.

Accounts receivable
Sales

4,000,000

Cash
Sales discount
Accounts receivable

1,470,000
30,000

Cash

1,000,000

4,000,000

1,500,000

Accounts receivable
4.

5.

Sales return
Accounts receivable
Sales return
Allowance for sales return

1,000,000
100,000
100,000
20,000
20,000

Problem 6-10

July

Gross method
1 Accounts receivable
Sales
2 Accounts receivable
Sales
12 Cash
Sales discount
Accounts receivable
30 Cash

50,000

July
50,000

200,000
200,000
196,000
4,000
200,000
50,000

Accounts receivable

50,000

Net method
1 Accounts receivable
Sales
2 Accounts receivable
Sales
12 Cash

49,000
49,000
196,000
196,000
196,000

Accounts receivable

30 Cash

196,000

50,000
Accounts receivable
Sales discount forfeited

49,000
1,000

Problem 6-11
a. Credit sales (75% x 5M)

3,750,000

Doubtful accounts (2% x 3.75M)

75,000

Doubtful accounts expense


Allowance for doubtful accounts

75,000

b. Doubtful accounts expense (1% x 5M)


Allowance for doubtful accounts

50,000

75,000

50,000

c. Required allowance

80,000

Less: Credit balance of allowance

(20,000)

Doubtful accounts expense


Doubtful accounts expense
Allowance for doubtful accounts

60,000
60,000
60,000

d. Required allowance (10% x 500,000)

50,000

Less: Credit balance of allowance

(20,000)

Doubtful accounts expense


Doubtful accounts expense
Allowance for doubtful accounts

30,000
30,000
30,000

Problem 6-12
a.

Required allowance (5% x 600,000)

30,000

Add: Debit balance in allowance account

10,000

Doubtful accounts expense

40,000

Doubtful accounts
Allowance for doubtful accounts
b.

c.

40,000
40,000

Required allowance

50,000

Add: Debit balance in allowance account

10,000

Doubtful accounts expense

60,000

Doubtful accounts
Allowance for doubtful accounts

60,000

Doubtful accounts (2% x 1.9M)


Allowance for doubtful accounts

38,000

60,000

38,000

Problem 6-13
a.

b.

Doubtful accounts (3% x 8M)


Allowance for doubtful accounts

240,000

Doubtful accounts
Allowance for doubtful accounts

170,000

Allowance - January 1
Doubtful accounts (squeeze)

100,000
170,000

Recovery
Total

20,000
290,000

Accounts written off

c.

240,000

170,000

(130,000)

Allowance - December 31 (8% x 2M)

160,000

Doubtful accounts
Allowance for doubtful accounts

210,000

Allowance - January 1
Doubtful accounts (squeeze)

100,000
210,000

Recovery
Total

20,000
330,000

Accounts written off


Allowance - December 31

210,000

(130,000)
200,000

Problem 6-14
Requirement a
1.

2.

3.

Accounts receivable
Sales

7,000,000

Cash
Sales discount
Accounts receivable (2.45M / 98%)

2,450,000
50,000

Cash

3,900,000

7,000,000

2,500,000

Accounts receivable
4.

5.

3,900,000

Allowance for doubtful accounts


Accounts receivable

30,000

Accounts receivable
Allowance for doubtful accounts

10,000

Cash

10,000

30,000

10,000

Accounts receivable
6.

10,000

Sales return
Accounts receivable

70,000
70,000

Requirement b
Doubtful accounts
Allowance for doubtful accounts

40,000
40,000

Rate = 40,000 /1M =4%


Allowance for doubtful accounts - December 31 (4% x 1.5M)
Less: Allowance before adjustment

(20,000)

Doubtful accounts expense


Requirement c
Accounts receivable - December 31
Allowance for doubtful accounts
Net realizable value

60,000
40,000

1,500,000
(60,000)
1,440,000

Problem 6-15
Requirement a
1.

2.

3.

Cash
Accounts receivable
Sales (800,000 / 10%)
Cash
Sales discount (5% x 720,000)
Accounts receivable (10% x 7.2M)
Cash

800,000
7,200,000
8,000,000
684,000
36,000
720,000
5,940,000

Accounts receivable
4.

5.

6.

5,940,000

Sales discount
Allowance for sales discount

10,000

Sales return
Accounts receivable

80,000

Allowance for doubtful accounts


Accounts receivable

60,000

Accounts receivable
Allowance for doubtful accounts

10,000

Cash

10,000

10,000

80,000

60,000

10,000

Accounts receivable
7.

Doubtful accounts
Allowance for doubtful accounts

10,000
70,000
70,000

Required Allowance - December 31 (5% x 2.4M)

120,000

Less: Allowance before adjustment

(50,000)

Doubtful accounts expense

70,000

Rate = 100,000 /2M = 5%


Requirement b
Accounts receivable
Less: Allowance for doubtful accounts
Allowance for sales discount
Net realizable value

2,400,000
120,000
10,000

(130,000)
2,270,000

Problem 6-16
Requirement a
1.

2.

3.

4.

5.

Accounts receivable
Sales (3,070,000 - 470,000)

2,600,000

Cash (2,455,000 - 1,455,000)


Accounts receivable

1,000,000

Cash
Sales discount
Accounts receivable (1,455,000 / 97%)

1,455,000
45,000

Allowance for doubtful accounts


Accounts receivable
Cash

2,600,000

1,000,000

1,500,000
20,000
20,000
470,000

Sales
6.

7.

8.

470,000

Sales returns and allowances


Accounts receivable

55,000

Sales returns and allowances


Cash

10,000

55,000

10,000

Accounts receivable
Allowance for doubtful accounts

5,000

Cash

5,000

5,000

Accounts receivable
9.

Doubtful accounts expense


Allowance for doubtful accounts
Credit Sales
Less: Sales discount
Sales returns and allowances
Net credit sales
Doubtful accounts (2.5M x 2%)

Requirement b
Accounts receivable
Less: Allowance for doubtful accounts

5,000
50,000
50,000
2,600,000
45,000
55,000

(100,000)
2,500,000
50,000

625,000
(60,000)

Net realizable value

565,000

Problem 6-17
A.
1. Accounts Receivable
Sales

7,935,000

2. Cash
Sales Discount
Accounts Receivable

4,410,000
90,000

3. Cash
Sales Discount
Accounts Receivable

2,475,000
25,000

7,935,000

4,500,000

2,500,000

4. Accounts Receivable
Allowance for Doubtful Accounts

15,000

Cash

15,000

15,000

Accounts Receivaable
5. Cash

15,000
900,000

Accounts Receivable

900,000

6. Allowance for Doubtful Accounts


Accounts Receivable

55,000

7. Sales Return
Accounts Receivable

30,000

55,000

30,000

B.
Accounts Rec. Jan 1
Sales
Recovery
Collections
Sales discount
Writeoff
Sales return
Accounts Rec. Dec 1

1,500,000
7,935,000
15,000
(8,000,000)
(115,000)
(55,000)
(30,000)
1,250,000

Rate: 60,000/1,500,000= 0.004


Allowance for Doubtful Accounts
1,250,000 x 0.004
Less: Allowance before adjustment
Doubful accounts expense

50,000
(20,000)
30,000

C.
Accounts Rec. Dec. 31
Allowance for Doubful Accounts
Net Realizable value

1,250,000
(50,000)
1,200,000

Problem 6-18
Amount
1.

Not yet due


1 - 30 days past due
31 - 60 days past due
61 - 90 days past due

5%
25%
50%

60,000
25,000
75,000

120,000

100%

120,000

3,270,000

280,000

Allowances - January 1
Receivables

170,000
30,000

Doubtful accounts (squeeze)


Total

345,000
545,000

Less: writeoff (235,000 + 30,000)


Required allowance - December 31
3.

Required
Allowance

1,700,000
1,200,000
100,000
150,000

Over 90 days past due

2.

Percent of
Uncollectible

Accounts receivable
Less: Allowance for doubtful accounts
Net realizable value

(265,000)
280,000
3,270,000
(280,000)
2,990,000

Problem 6-19
1.
1,000,000
400,000
300,000
200,000

1%
5%
10%
25%

=
=
=
=

10,000
20,000
30,000
50,000

60,000

100%

60,000

1,960,000
2.

3.

Allowance - January 1
Recoveries

90,000
20,000

Doubtful accounts (unknown)


Total

200,000
310,000

Less: writeoff (100,000 + 40,000)

140,000

Allowance - December 31

170,000

Doubtful accounts
Allowance for doubtful accounts

20,000
20,000

Correct amount

200,000

Recorded (2% x 9M)

180,000

Understatement
4.

170,000

Accounts receivable - December 31


Less: Allowance for doubtful accounts
Net realizable value

20,000
1,960,000
170,000
1,790,000

Problem 6-20
1.

Writeoff

2011
26,000

2012
29,000

2013
30,000

Total
85,000

Less: Recoveries

(2,000)

(3,000)

(4,000)

(9,000)

Net writeoff

24,000

26,000

26,000

76,000

Percentage to be used in computing the allowance = 76,000 / 3.8M = 2%


2.

Credit sales for 2013


Multiply by bad debt percentage
Provision for doubtful accounts

3.

Accounts receivable - January 1, 2013


Add:
Credit sales for 2013
Recoveries
Total
Less:

Collections in 2013
Writeoff

3,000,000
2%
60,000
250,000
3,000,000
5,000
2,615,000
40,000

Accounts receivable - December 31, 2013


4.

Allowance for doubtful - Jan.1


Add: Doubtful accounts 2013
Recoveries
Total
Less: Writeoff
Allowance for doubtful - Dec.31

3,005,000
3,255,000
2,655,000
600,000
20,000

60,000
5,000

65,000
85,000
(40,000)
45,000

Requirement 1
Accounts Receivable-Dec 31, 2012
Add: Sales for 2013
Recovery of written off accounts
Total
Less: Collections from Customers
Accounts written off
Accounts settled by note
Accounts Receivable-Dec 31, 2013

600,000
5,000,000
10,000
4,360,000
50,000
200,000

5,010,000
5,610,000

4,610,000
1,000,000

Requirement 2
Allowance for doubtful accounts-Dec 31,2012

30,000

Add: Recovery of written off accounts


Total

10,000
40,000

Less: Accounts written off

50,000

Allowance before adjustment- Dec. 31, 2013


Requirement 3
Required Allowance for doubtful accounts-Dec 31,2013
On Current Account
35,000
(700000 x 5%)
On Past Due Accounts
60,000
(300000 x 20%)
Total Required Allowance
95,000

(10,000)

Requirement 4
Required Allowance- Dec. 31 2013
Add: Debit Balance before adjustments
Total Increase in Allowance

95,000
10,000
105,000

Requirement 5
Doubtful Accounts
Allowance for doubtful accounts

105,000
105,000

Problem 6-23
1.

Allowance - January 1, 2013


Doubtful accounts recorded (2% x 20M)

500,000
400,000

Recovery
Total

50,000
950,000

Less: Writeoff (300,000 + 100,000)

2.

Allowance before adjustment

550,000

5,000,000 x 5%
2,000,000 x 10%
1,000,000 x25%

250,000
200,000
250,000

500,000 -100,000 x 75%

300,000

Required allowance - December 31, 2013


3.

(400,000)

Doubtful account
Allowance for doubtful accounts
(1M - 550,000)

1,000,000
450,000
450,000

Problem 6-24
1.

Allowance - 1/1/2013 (1% x 2.8M)

28,000

2.

Allowance - 1/1/2013
Doubtful accounts recorded in 2013 (1% x 3M)

28,000
30,000

Recovery
Total

7,000
65,000

Writeoff

(27,000)

Allowance before adjustment


3.

4.

38,000

300,000 x 1%
80,000 x 5%
60,000 x 20%

3,000
4,000
12,000

25,000 x80%

20,000

Required allowance - 12/31/2013

39,000

Doubtful account
Allowance for doubtful accounts
(39,000 - 38,000)

1,000

1,000

You might also like