Professional Documents
Culture Documents
P1,050,000
__375,000
P 675,000
P4,200,000
__1,500,00
P2,700,000
___X 25%
P 675,000
9-2: a
Deferred gross profit, before adjustment
Deferred gross profit, end
2006 (6,000 X 35%)
2007 (61,500 X 33%)
2008 (195,000 X 30%)
Realized gross profit, December 31, 2008
(Total P107,235)
2006
P7,230
2007
P 60,750
2008
P 120,150
2,100
20,295
P5,130
P 40,455
___58,500
P 61,650
9-3: c
Deferred gross profit balance, end
P 202,000
____ 20%
P1,010,000
___440,000
P1,450,000
9-4: b
Sales
Cost of installment sales
Deferred gross profit
Less: Deferred gross profit, end
Installment accounts receivables, 12/31
(1,000,000-400,000)
Gross profit rate (300,000 1,000,000)
Realized gross profit
Operating expenses
Operating income
Interest and financing charges
Net income
P1,000,000
__700,000
P 300,000
P 600,000
___X 30%
__180,000
P 120,000
___80,000
40,000
__100,000
P 140,000
9-5: a
Market value of repossessed merchandise
(before reconditioning cost)
Less: unrecovered cost
Unpaid balance (80,000-30,000)
Less: Deferred gross profit (50,000X20%)
P 30,000
P 50,000
___10,000
__40,000
Loss on repossession
(P 10,000)
Installment sales
Less: collection on installment sales
Installment account receivables, 12/31/08
Gross profit rate (500,000 1,000,000)
Deferred gross profit, 12/31/08
P1,000,000
__200,000
800,000
___X 50%
P 400,000
9-6: a
OR
Deferred gross profit (1,000,000-500,000)
Less: Realized Gross Profit (200,000 X 50%)
Deferred gross profit, 12/31/08
P500,000
_100,000
P400,000
P120,000
9-7: d
P 200,000
___65,000
_135,000
(P 15,000)
9-8: b
Realized gross profit:
Collections:
Downpayment
Installment received (205,000-200,000)
Total
Gross Profit Rate (150,000 240,000)
Realized gross profit
P 35,000
___5,000
40,000
_X 62.5%
P 25,000
P165,000
P 200,000
__125,000
__75,000
P 90,000
9-9: b
Sch.1
Date
Apr-1
Apr-1
May-1
Jun-1
Jul-1
Aug-1
Collection
750
625
625
625
625
Applying
to
Interest
Applying
to
principal
125.00
115.00
104.80
__94.40
P439.20
750.00
500.00
510.00
520.20
___530.60
P2,810.80
Balance
of
principal
P7,000.00
6,250.00
5,750.00
5,240.00
4,719.80
4,189.00
P 1,875
P 4,189
__1,466
___2,723
(P 848)
P2,810.80
__X 35%
P 983.78
9-10: c
Year of Sales
2007
2008
Deferred gross profit (Sales X Gross Profit Rate)
2007 (P300,000 X 30%)
2008 (P450,000 X 40%)
2007: Accounts written-off (P25,000 X 30%)
Realized gross profit (P100,000 X 30%)
2008: Accounts written-off, 2007 (P75,000 X 30%)
Accounts written-off, 2008 (P50,000 X 40%)
Realized gross profit, 2007 (P50,000 X 30%)
Realized gross profit, 2008 (P150,000 X 40%)
Deferred gross profit, 12/31/08 (P75,000)
P 90,000
P 180,000
( 7,500)
( 30,000)
( 22,500)
( 60,000)
( 15,000)
________
( 60,000)
P 15,000 P 60,000
9-11: a
Deferred gross profit, 2007 (P1,050,000 - 735,000)
Realized gross profit, 2007 (P150,000 X 30%)
Deferred gross profit, 12/31/07
Realized gross profit, 2008 (P390,000-90,000) X 30%
Deferred gross profit, 12/31/08
P 315,000
( 45,000)
270,000
( 90,000)
P 180,000
9-12: a
Deferred gross profit (Sales - Cost of Installment Sales)
Realized gross profit, 2007 (P630,000 X 40%)
Realized gross profit, 2007 (P450,000 X 40%)
Realized gross profit, 2008 (P900,000 X 30%)
Deferred gross profit, 12/31/08 (P228,000)
2007
P 480,000
( 252,000)
( 180,000)
_______
P 48,000
2008
P450,000
( 270,000)
P180,000
9-13: c
Trade-in value
Less: Actual value
Estimated selling price
Less:reconditioning cost
normal gross profit (25,000 X 15%)
Overallowance
Realized gross profit:
Collection:
Downpayment
Actual value of merchandise-Trade In
Installment collected (5,000 X 3)
Gross Profit Rate:
Sales
Overallowance
Net Sales
P 30,000
P 25,000
P 1,250
__3,750
___5,000
P 5,000
20,000
_15,000
__20,000
P 10,000
P 40,000
P 85,000
( 10,000)
P 75,000
_60,000
P 15,000
_X 20%
P 8,000
9-14: c
Collection excluding interest (P900,000-P300,000)
Gross profit rate (P1,200,000 P3,600,000)
Realized Gross Profit, December 31, 2008
Add Interests
Total Revenue
P 600,000
X 33 1/3%
200,000
__300,000
P 500,000
9-15: a
Wholesale value of repossessed merchandise
Less: unrecovered cost
Unpaid balance:
Sales, 10/1/07
P 24,000
Collection, 2007 (6,000 2,000)
( 8,000)
Collection, 2008 (1,000 X 7)
( 7,000)
Deferred gross profit (9,000 X 25%)
Loss on repossession
P 9,000
__2,250
4,000
___6,750
(P 2,750)
9-16: a
Trade-in Value (P300 X 6)
Less: Actual value
Estimated selling price (P315 X 6)
Less:Reconditioning cost (P25 X 6)
Gross Profit (P1,890 X 10%)
Over-allowance
P 1,800
P 1,890
P150
_189
___339
___1,551
P
249
9-17: a
Deferred gross profit, before adjustment
Deferred gross profit, end
2007: P32,500 X (30% 130%)
2008: P180,000 X (33 1/3% 133 1/3%)
Realized gross profit on installment sales
P 76,000
P 7,500
_45,000
__52,500
P 23,500
9-18: d
Unpaid balance (P27,000 - P16,000)
Multiply by gross profit rate (P734,400 P2,160,000)
Deferred gross profit to be cancelled on repossession
P 11,000
___X 34%
P 3,740
Collection:
2007 Downpayment
2008 Installment collection
Interest
Total
P 600,000
600,000
__540,000
P1,740,000
Cost to be recovered
P4,000,000
9-19: b
Since cost is not yet fully recovered, then no gross profit is to be recognized in 2008.
9-20: d
Regular Sales
Cost of regular sales
Gross profit on regular sales
Add: Realized gross profit on installment sales
2007 (25,000 X 50%)
2008 (62,500 X 55%)
Total realized gross profit
Operating expenses
Net income, 12/31/08
P 187,500
__112,500
P 75,000
P12,500
_34,375
__46,875
121,875
___31,250
P 90,625
9-21: a
Installment sales 2007
Collections:
Down payment (20% x 785,000)
Installment (40% x 628,000)
Installment accounts receivable 2007, 12/31/07
Gross profit rate on sales
Deferred gross profit- 2007, 12/31/07
P785,000
P157,000
251,200
408,200
376,800
35/135
P 97,689
9-22: a
Regular sales
Cost of regular sales
Gross profit on regular sales
Realized gross profit on installment sales:
Installment sales (1,093,750 x 240%)
Installment accounts receivable-12/31/08
Collections
Gross profit on rate on sales
Total realized gross profit
Operating expenses (1,137,500 x 70%)
Net income
P1,575,000
1,050,000
525,000
2,625,000
1,575,000
1,050,000
140/240
612,500
1,137,500
796,250
P 341,250
9-23: a
Regular sales
Cost of regular sales
Gross profit on regular sales
Realized gross profit on installment sales:
Collections excluding Interest (312,000 24,000)288,000
Gross profit rate (270,000/900,000)
30%
Total realized gross profit
Loss on repossession
Fair value of repossessed merchandise
54,000
Less: Unrecovered cost (100,000 x 70%)
70,000
Total realized GP after loss on repossession
Less: Operating expenses
72,000
Installment accounts written-off (44,000 x .70) 30,800
Net operating income
Interest income
Net income
SOLUTIONS TO PROBLEMS
P375,000
215,000
160,000
86,400
246,400
( 16,000)
230,400
102,800
127,600
24,000
P151,600
Problem 9 1
Journal Entries:
2006
Installment A/R2006................ 104,000
Installment A/R2007................
Installment A/R2008................
Installment Sales..................
104,000
Cost of Installment Sales............
Inventory.............................
64,480
Cash...........................................
Installment A/R2006
Installment A/R2007.........
Installment A/R2008.........
Interest Revenue..................
66,980
68,440
64,480
Computations:
2006: P57,200 X .38 =
2007:
73,810
125,520
21,736
21,736
2008
121,000
121,000
68,440
57,200
9,780
2007
116,000
116,000
73,810
145,460
29,120
71,920
_
24,480
116,000
15,000
26,680
76,230
27,550
121,000
68,440
47,560
11,066
29,487
40,553
73,810
47,190
5,700
10,939
29,730
46,369
P21,736
2007:
P29,120 X .38 =
P71,920 X .41 =
Total RGP
P11,066
29,987
P40,553
2008:
P15,000 X .38 =
P26,680 X .41 =
P76,230 X .39 =
Total RGP
P 5,700
10,939
29,730
P46,369
Problem 9 2
Inventory.................................................................................................45,200
Cash.................................................................................................
Notes Receivable 2007 (P32,000 + P62,000 + 3,600)............................97,600
Unearned Interest Revenue (P7,167 + P3,600)...............................
Installment Sales..............................................................................
Cost of Installment Sales (P45,200 P2,000 inventory increase)..........43,200
Inventory..........................................................................................
Cash........................................................................................................35,600
Notes Receivable 2007....................................................................
Unearned Interest Revenue 2007............................................................3,600
Interest Revenue..............................................................................
45,200
10,767
86,833
43,200
35,600
3,600
Installment Sales.....................................................................................86,833
Cost of Installment Sales.................................................................
Deferred Gross Profit on Installment Sales2007...........................
Deferred Gross Profit on Installment Sales2007..................................16,080*
Realized Gross Profit on Installment Sales.....................................
2008:
43,200
43,633
16,080
52,020
Notes Receivable2008..........................................................................89,5001
11,9552
77,545
2.
P24,000
=
P60,000
40%
42%
Gross profit
=
Installment sales
P86,000
=
P200,000
Journal Entries:
Accounts Receivable......................................................................................
Sales.......................................................................................................
Installment Contracts Receivable 2008......................................................
Installment Sales.....................................................................................
Cost of Installment Sales...............................................................................
Shipments on Installment Sales..............................................................
44,020
26,000
29,500*
5,500
44,020
33,525
23,329
43%
600,000
600,000
200,000
200,000
114,000
114,000
Purchases.......................................................................................................
Cash........................................................................................................
Selling Expenses............................................................................................
Cash........................................................................................................
Cash..............................................................................................................
Accounts Receivable..............................................................................
Installment Contracts Receivable 2006...............................................
Installment Contracts Receivable 2007...............................................
Installment Contracts Receivable 2008...............................................
Adjusting Entries:
Installment Sales............................................................................................
Cost of Installment Sales........................................................................
Deferred Gross Profit on Installment sales 2008.................................
Deferred Gross Profit 2006 (P40,000 x 40%).............................................
Deferred Gross Profit 2007 (P80,000 x 42%).............................................
Deferred Gross Profit 2008 (P110,000 x 43%)...........................................
Realized Gross Profit..............................................................................
Doubtful Accounts Expense (1/4 x 1% x P600,000)......................................
Allowance for Doubtful Accounts..........................................................
3.
Closing Entries:
Sales.............................................................................................................
Merchandise Inventory, December 31...........................................................
Shipments on Installment Sales.....................................................................
Merchandise Inventory, January 1..........................................................
Purchases................................................................................................
Selling Expenses.....................................................................................
Doubtful Accounts Expense...................................................................
Income Summary....................................................................................
Realized Gross profit.....................................................................................
Income Summary....................................................................................
Income Summary...........................................................................................
Retained Earnings...................................................................................
Good Buy Mart
Income Statement
Year Ended December 31, 2008
476,000
476,000
210,000
210,000
790,000
560,000
40,000
80,000
110,000
200,000
114,000
86,000
16,000
33,600
47,300
96,900
1,500
1,500
600,000
260,000
114,000
240,000
476,000
210,000
1,500
46,500
96,900
96,900
143,400
Sales.............................................................................................................
Cost of sales:
Merchandise inventory, January 1.......................................................... P240,000
Purchases................................................................................................
476,000
Cost of goods available for sale..............................................................
716,000
Less Shipments on installment sales.......................................................
114,000
Cost of goods available for regular sales................................................
602,000
Less Merchandise inventory, December 31............................................
260,000
Gross profit on regular sales..........................................................................
Add Realized gross profit on installment sales (Schedule 1)........................
Total realized gross profit..............................................................................
Operating expenses:
Selling expenses......................................................................................
210,000
Doubtful accounts expense.....................................................................
1,500
Net income ....................................................................................................
Collections ...........................................
Multiply by Gross profit rate................
2006
P40,000
40%
Schedule 1
Years of Installment Sales
2007
2008
P80,000
P110,000
42%
43%
143,400
P600,000
342,000
258,000
96,900
354,900
211,500
P143,400
Total
P16,000
P33,600
P 47,300
P 96,900
P144,000
260,000
P 62,000
3,500
58,500
20,000
60,000
90,000
200,000
P832,500
P 60,000
8,000
25,200
38,700
131,900
700,600
P832,500
Problem 9 4
1.
2.
2007: GP rate =
2008: GP rate =
Gross profit
Installment sales
=
=
P21,600 + P1,200
P24,000 + P52,000
P150,000 P97,500
P150,000
Installment Sales............................................................................................
Cost of Installment Sales........................................................................
Deferred Gross Profit, 2008....................................................................
Deferred Gross profit, 2007...........................................................................
Deferred Gross Profit, 2008...........................................................................
Realized Gross Profit..............................................................................
=
=
P22,800
P76,000
30%
P52,500
P150,000
35%
150,000
97,500
52,500
14,400
25,900
40,300
Computation:
2007
Sales
P76,000
24,000
52,000
4,000
P48,000
30%
P14,400
Sales.............................................................................................................
Realized Gross Profit.....................................................................................
2008
Sales
P150,000
76,000
74,000
P 74,000
35%
P 25,900
212,000
40,300
Total
P 40,300
Loss on Repossession.............................................................................
Cost of Sales...........................................................................................
Selling and Administrative Expenses.....................................................
Income Summary....................................................................................
Income Summary...........................................................................................
Retained Earnings...................................................................................
3.
400
165,000
66,000
20,900
20,900
20,900
Apple Company
Income Statement
Year Ended December 31, 2008
Sales................................................................................................................................
Cost of sales.......................................................................................................
Gross profit on regular sales.............................................................................................
Add Realized gross profit on installment sales (Schedule 1)............................
Total realized gross profit.................................................................................................
Less Loss on repossession.............................................................................
Total realized gross profit after adjustment for loss on repossession...............................
Selling and administrative expenses...................................................................
P212,000
165,000
47,000
40,300
87,300
400
86,900
66,000
P 20,900
153
Problem 9 4
Schedule 1
2007
Sales
P76 000
24,000
52,000
4,000
P48,000
30%
P14,400
2008
Sales
P150,000
76,000
74,000
P 74,000
35%
P 25,900
Total
P40,300
Problem 9 5
1.
54,400
Installment Sales................................................................................
Cost of Installment Sales.............................................................
Deferred Gross Profit, 2008........................................................
80,000
54,400
54,400
25,600
14,000
8,000
22,000
Computation:
2007
Sales
P82,000
2008
Sales
P 80,000
Total
_ 36,000
46,000
__6,000
P40,000
__35%*
P14,000
_55,000
25,000
___
P 25,000
___32%
P 8,000
DGP, 1/1
P28,700 (26,600 + 2,100)
*2007 Gross profit rate= =
=
ICR, 1/1
P82,000 (36,000 + 40,000 + 6,000)
2.
Sales..................................................................................................
Merchandise Inventory, December 31...............................................
Shipments on Installment Sales.........................................................
Merchandise Inventory, January 1...............................................
Purchases.....................................................................................
Repossessed Merchandise...........................................................
Loss on Repossession..................................................................
Operating Expenses.....................................................................
Income Summary........................................................................
200,000
52,000
54,400
22,000
Income Summary...............................................................................
Retained Earnings.......................................................................
31,500
P 22,000
35%
60,000
180,000
3,000
900
53,000
9,500
22,000
31,500
Sales...........................................................
Cost of sales:
Inventory, January 1............................. P 60,000
Purchases.............................................. 180,000
Repossessed merchandise..................... __3,000
Cost of goods available for sale............ 243,000
Less Shipments on installment sales..... _54,400
Cost of goods available for regular sales
Less Inventory, December 31............... _52,000
Gross profit.................................................
Less Deferred gross profit on installment
sales, 2008............................................
Realized gross profit, 2008..........................
Add Realized gross profit on 2007
installment sales....................................
Total realized gross profit...........................
Less Loss on repossession...........................
Total realized gross profit after adjustment
for loss on repossession........................
Operating expenses.....................................
Net income..................................................
Regular
P200,000
Installment
P80,000
Total
P280,000
188,600
_136,600
P 63,400
54,400
25,600
191,000
89,000
17,600
8,000
17,600
71,400
14,000
22,000
___900
14,000
85,400
__900
P21,100
84,500
_53,000
P31,500
Problem 9 6
1.
London Products
Schedule of Cost of Goods Sold
Year Ended December 31, 2008
Merchandise inventory, January 1....................................................................................
Purchases .......................................................................................................................
Freight-in .......................................................................................................................
Repossessed merchandise..................................................................................
Cost of goods available for sale........................................................................................
Less Merchandise inventory, December 31.........................................................
Cost of goods sold.............................................................................................................
2.
London Products
Schedule of Allocation of Cost of Goods Sold
Year Ended December 31, 2008
3.
P 48,000
238,000
12,000
14,000
312,000
52,000
P260,000
Amount
P60,000
120,000
300,000
120%
125%
On Cash
Price Basis
P 60,000
100,000
240,000
P 400,000
Ratio to
Total
60/400
100/400
240/400
Allocated
Cost
P 39,000
65,000
156,000
P260,000
London Products
Income Statement
Year Ended December 31, 2008
Sales.................................................
Cost of goods sold..............................
Gross profit........................................
Less Unrealized gross profit:
On installment contracts
receivable,12/31 (192,000 x 144/300)
Realized gross profit..........................
Add Realized gross profit on
prior years' sales (Schedule 1):
2006.....................................
19,200
2007.....................................
14,700
Total realized gross profit..................
Less Loss on repossession
(Schedule 2)................................
Total realized gross profit after
adjustment for loss on
repossession................................
Less Operating expenses....................
Net income ........................................
Installment
Charge
Total
Sales
Sales
P480,000 P 300,000
P120,000
260,000
156,000
65,000
P 220,000 P 144,000
P 55,000
92,160
127,840
92,160
51,840
33,900
161,740
33,900
85,740
10,200
10,200
151,540
93,000
P 58,540
Cash
Sales
P 60,000
39,000
P 21,000
P 75,540
Schedule 1
2006
Installment contracts receivable, January 1:
2006 P32,000 40%...............................................................
P80,000
2007
_22,000
58,000
_10,000
P48,000
___40%
P19,200
P160,000
__90,000
70,000
28,000
P 42,000
___35%
P 14,700
2006
P 2,000
2007
P12,000
Total
P 14,000
10,000
28,000
38,000
Schedule 2
4,000
__6,000
P(4,000)
9,800
18,200
P( 6,200)
13,800
__24,200
P( 10,200)
Problem 9 7
1.
2007
2007
2007 installment sales (P400,000 x 42%*)..................................P 168,000
2008:
2007 installment sales (P173,000 x 42%)....................................
2008 installment sales (P560,000 x 38.5%*)............................... ________
Deferred gross profit..........................................................................P 168,000
2008
P 72,660
__215,600
P 288,260
42%
2008
P3,100,000
____68,000
_3,032,000
420,000
1,767,000
_83,000*
2,270,000
358,820
____46,500
405,320
_1,864,680
P1,167,320
38.5%
P 99,000
P 83,000
__111,330
__28,330
P 70,670
Installment
Sales
P3,032,000
_1,864,680
1,167,320
Total
Sales
P3,237,000
_2,022,680
1,214,320
__247,170
920,150
__247,170
967,150
___51,240
971,390
___28,330
P 943,060
___51,240
1,018,390
___28,330
990,060
__592,960
P 397,100
P 560,000
___82,000
P 642,000
___38.5%
P 247,170
Schedule 2
Installment contracts receivable 2007, January 1...............................
Less Installment contracts receivable 2007, December 31.................
Total credits for the period.................................................................
Less Installment contracts receivable 2007 defaulted........................
Total collections................................................................................
Multiply by 2007 gross profit percentage..........................................
Realized gross profit on 2007 installment sales.................................
1.
P 400,000
__173,000
227,000
__105,000
P 122,000
_____42%
P 51,240
P 240,000
160,000
P120,000
__80,000
__200,000
P 600,000
200,000.00
640,000.00
10,920.00
5,080.00
16,000.00
10,767.60
5,232.40
October 31
Cash.............................................................................................. 72,000.00
Notes Receivable (Lot 1)............................................................... 288,000.00
Lot 1.......................................................................................
Deferred Gain on Sale of Land...............................................
December 31
Cash..............................................................................................
Notes Receivable (Lot 1)........................................................
Notes Receivable (Lot 2)........................................................
Notes Receivable (Lot 3)........................................................
Interest Income.......................................................................
160,000.00
240,000.00
240,000.00
120,000.00
78,000.00
6,240.00
5,389.37
6,800.00
59,570.63
Computation:
Collections......................................
Apply to interest:
Lot 1 P288,000.00 x 12% x 2/12
Lot 2 P353,687.60 x 12% x 3/12
Lot 3 P720,000.00 x 12% x 6/12
Apply to principal...........................
2.
Total
P78,000.00
Lot 1
P12,000.00
Lot 2
P16,000.00
Lot 3
P50,000.00
10,610.63
_________
P 5,389.37
_43,200.00
P 6,800.00
5,760.00
59,570.63
_________
P18,429.37
_________
P 6,240.00
153,469.06
Computation:
Lot 1
Lot 2
Lot 3
P78,240.00
P51,701.77 P126,800.00
33.33%
_________
P26,080.00
60%
_________
P31,021.06
_____76%
P96,368.00
713,200.00
Problem 9 9
Galaxy Investment Company
Income Statement
Year Ended December 31, 2008
Sales Schedule 1) ....................................................................................................
Cost of sales (Schedule 2)........................................................................................
Gross profit............................................................................................................
Less Sales commissions..........................................................................................
Gross profit............................................................................................................
Less Deferred gross profit
Installment Notes Balance P5,370,000
=
Installment Sales
P8,060,000
=67% x P6,227,000
P 8,060,000
1,612,000
6,448,000
221,000
6,227,000
4,172,090
2,054,910
909,000
P 1,145,910
Schedule 1
A lots : 26 @ P150,000................................................
B lots : 32 @ P100,000................................................
C lots : 12 @ P80,000..................................................
.........................................................
Total
Sales Price
P3,900,000
3,200,000
960,000
P8,060,000
Cash
Received
P1,650,000
800,000
240,000
P2,690,000
Installment
Notes Balance
P 2,250,000
2,400,000
720,000
P 5,370,000
Schedule 2
Class
A........................................................................
B........................................................................
C........................................................................
Total............................................................
Number of
Unit
Lots
Price
80
P150,000
100
100,000
120 80,000
300
Cost of tract:
Cost of land....................................................................................................
Legal fees, etc................................................................................................
Grading contract.............................................................................................
Water and sewerage system contract.............................................................
Total
Sales Value
P12,000,000
10,000,000
9,600,000
P31,600,000
P 4,800,000
600,000
225,000
184,900
Paving contract...............................................................................................
General office expenses (3/4 x P236,000)......................................................
Total.............................................................................................................
266,300
177,000
P 6,253,200
P6,253,200
Cost rate : = 20% (rounded off)
P31,600,000
Cost of sales (P8,060,000 x 20%)............................................................................
P 1,612,000
Problem 9 10
Rizal Company
Income Statement
Year Ended December 31, 2008
Installment sales [(P14,300 x 7) + (P725 x 4)]............................................
Cost of goods sold on installment (schedule 1)...........................................
Gross profit. ...............................................................................................
Less Deferred gross profit on 19x8 sales
(P103,000 P21,000 = P82,000 x 23%*)..........................................
Realized gross profit on 2008 sales............................................................
Add Realized gross profit on prior years' sales
2006 : P60,000 x 33-1/3*...................................................................
2007 : P115,000 x 35%*....................................................................
Total realized gross profit...........................................................................
Less Loss on repossession (Schedule 4)......................................................
Total realized gross profit after adjustment................................................
General and administrative expenses..........................................................
Net income (loss).......................................................................................
P103,000
__79,310
23,690
__18,860
4,830
P20,000
_40,250
__60,250
65,080
__33,100
31,980
__50,000
P(18,020)
*See Schedule 3
Schedule 1
Purchases (P10,500 x 8).............................................................................
Repossessed merchandise...........................................................................
Cost of goods available for sale..................................................................
Less Inventory, December 31
Number of units on hand...................................................................
Multiply by average unit cost (Schedule 2)........................................
Cost of goods sold on installment...............................................................
P 84,000
___2,520
86,520
1
P 7,210
___7,210
P 79,310
Schedule 2
Purchases during 2008 (P10,500 x 8).........................................................
Add Repossessed merchandise...................................................................
Total..........................................................................................................
divide by Number of units (8 + 4)..............................................................
Average unit cost........................................................................................
P 84,000
___2,520
P 86,520
_____12
P 7,210
Schedule 3
.......................................................
Sales
2006 : P15,000 x 10.......................................
2007 : P14,000 x 20.......................................
2008 : P14,300 x 7.........................................
P725 x 4..............................................
Sales
.......................................................
2006
2007
2008
P150,000
P280,000
_______
150,000
_______
280,000
100,100
__2,900
103,000
120,000
_____
120,000
_20,000
100,000
P 50,000
33-1/3%
20,000
162,000
_____
182,000
_____
182,000
P 98,000
35%
84,000
_2,520
86,520
_7,210
79,310
P23,690
23%
P 2,520
_35,620
P33,100