Professional Documents
Culture Documents
Installment Sales Reviewer Problems and Solutions PD
Installment Sales Reviewer Problems and Solutions PD
Installment Sales Reviewer Problems and Solutions PD
Installment Sales
Installment sales problems have appeared very often in the CPA exam. Therefore, candidates
should be familiar with the accounting techniques applicable to this topic.
When a sale is made on the installment basis, the buyer usually makes a down payment and
promises to pay the balance in regular installments over a specified period of time. Profit on
installment sales is recognized only when earned. Although there are several theoretical points
at which the profit can be assumed to be earned, for CPA examinations purposes, the choice is
generally limited to the installment method.
Installment Method
Under this method, income is recognized only when collections are made. Problems requiring
the use of the installment method of recognizing income have appeared quite regularly in the
CPA exam. The following are the typical problems often encountered in the CPA exam:
To compute the realized gross profit in proportion to the collections made, it is necessary to
determine the gross profit rate for each year’s operations. The following are the formulas in
computing gross profit rate:
Gross Profit
Current year sales: Gross Profit Rate =
Installment Sales
Once the gross profit rates are known, it is possible to compute the realized gross profit based
on cash collections. The formula to be used is:
Realized Gross Profit = Collections (excluding interest) x Gross Profit Rate (based on sale)
Missing Factors. In as much as the realized gross profit under the installment method depends
upon cash collections of receivables, it is important that the amounts collected must be known.
However, in some problems, the collections are not specifically stated. Such collections must be
reconstructed from related information available from the data given. The candidate should
remember the following format in computing the collections:
Current Prior
Year Year
Sales Sales
Installment accounts receivable – beginning xx xx
Installment accounts receivable – end (xx) (xx)
Total credits xx xx
Credit for repossessions (unpaid balance) (xx) (xx)
Credit for installment A/C written off (xx) (xx)
Credit representing collections xx xx
Computation of Deferred Gross Profit, End
To compute the balance of Deferred Gross profit at the end of the year, the following formula
may be used:
If a customer does not make an installment payment at the specified time, it is necessary to
repossess the merchandise in order for the seller to minimize his loss.
This type of installment sales used by car dealers, whereby an old car is received as down
payment from the buyer for sale of the new car. Usually the old car traded-in is overvalued to
induce the trade-in. for problem solving purposes the overvaluation is computed using a
formula below:
a. P720,000 b. 520,000
c. 460,000 d. 280,000
2. Roco Corp., which began business on January 1, 2013, appropriately uses the installment
sales method of accounting for income tax reporting purposes. The following data are
available for 2013:
Under the installment method, what would be Roco’s deferred gross profit at December
31, 2013?
a. P20,000 b. 90,000
c. 80,000 d. 60,000
3. Gray Co., which began operations on January 1, 2013, appropriately uses the installment
method of accounting. The following information pertains to Gray operations for the
2013:
a. P250,000 b. 200,000
c. 160,000 d. 75,000
4. Filstate Co. is a real estate developer that began operations on January 2, 2013. Filstate
appropriately uses the installment method of revenue recognition. Filstate sales are
made on the basis of a 10% downpayment, with the balance payable over 30 years.
Filstate gross profit percentage is 40%. Relevant information for Filstate first year of
operations is as follows:
Sales P16,000,000
Cash collections 2,020,000
The realized gross profit and deferred gross profit at December 31, 2013 are:
5. Long Co., which began operations on January 1, 2013, appropriately uses the installment
method of accounting. The following information pertains to Long’s operations for the
year 2013:
a. P400,000 b. 200,000
c. 300,000 d. 100,000
6. Kiko Co. began operations on January 1, 2013 and appropriately uses the installment
method of accounting. The following information pertains to Kiko’s operations for 2013:
7. Tayag Corp., which began operations in 2013, accounts for revenues using the
installment method. Tayag’s sales and collections for the year were P60,000 and
P35,000, respectively. Uncollectible accounts receivable of P5,000 were written off
during 2013. Tayag’s gross profit rate is 30%. On December 31, 2013, what amount
should Tayag report as deferred revenue?
a. P10,500 b. 9,000
c. 7,500 d. 6,000
8. Laya Corp., which began operations on January 2, 2013, appropriately uses the
installment sales method of accounting. The following information is available for 2013:
a. P320,000 b. 340,000
c. 320,000 d. 240,000
9. Dulce Co., which began operations on January 1, 2012, appropriately uses the
installment method of accounting to record revenues. The following information is
available for the years ended December 31, 2012 and 2013:
2012 2013
Installment sales P1,000,000 P1,800,000
Gross profit realized on sales made in:
2012 150,000 90,000
2013 - 200,000
Gross profit percentages 30% 40%
What amount of installment accounts receivable should Dulce report in its December 31,
2013, statement of financial position?
a. P1,225,000 b. 1,300,000
c. 1,700,000 d. 1,775,000
10. On January 2, 2012, Black Co. sold a used machine to White, Inc. for P900,000, resulting
in a gain of P270,000. On that date, White paid P150,000 cash and signed a P750,000
note bearing interest at 10%. The note was payable in three annual installments of
P250,000 beginning January 2, 2013. Black appropriately accounted for the sale under
the installment method. White made a timely payment of the first installment on
January 2, 2013, of P325,000, which included accrued interest of P75,000. What amount
of deferred gross profit should Black report at December 31, 2013?
a. P150,000 b. 172,500
c. 180,000 d. 225,000
11. White Plains, Inc. sells residential lots on installment basis. The following data was taken
from the accounting records of the company as at December 31, 2013:
a. (1) P389,250; and (2) P378,000 b. (1) 427,500; and (2) 389,250
c. (1) 330,750; and (2) 427,000 d. (1) 378,000; and (2) 339,750
12. In August, 2012, Mega World Inc. sold condominium units costing P1,440,000 for
P2,400,000 receiving P350,000 cash and a mortgage note for the balance payable in
monthly installments. Installment received in 2010 reduced the principal of the note to a
balance of P2,000,000. The buyer defaulted on the note at the beginning of 2013, and
the property was repossessed. The property had a fair market value of P1,150,000 at the
time of repossession.
Compute the gain (loss) on repossession if (1) profit is recognized at the point of sale and
(2) gross profit is recognized in proportion to collections.
a. (1) P(850,000); and (2) P(50,000) b. (1) (850,000); and (2) (450,000)
c. (1) 850,000; and (2) (450,000) d. (1) (50,000); and (2) 50,000
13. Sarao Motors sells locally manufactured jeeps on installment basis. Data presented
below related to the company’s operations for the last three calendar years:
2013 2012 2011
cost of installment sales P8,765,625 P7,700,000 P4,950,000
Gross profit rates on sales 32% 30% 38%
a. (1) P3,044,250; and (2) P4,020,500 b. (1) 3,044,250; and (2) 4,125,000
c. (1) 3,733,750; and (2) 4,020,500 d. (1) 6,993,250; and (2) 4,020,500
14. Polo Company appropriately uses the installment sales method of recognizing revenue.
On December 31, 2013, the accounting records show unadjusted balances of the
following:
For the year ended December 31, 2013, compute (1) total realized gross profit and (2)
the total cash collections in 2013:
a. (1) P182,000; and (2) P135,400 b. (1) 76,000; and (2) 233,000
c. (1) 158,000; and (2) 368,400 d. (1) 106,000; and (2) 97,600
15. Bally Company, which began operations on January 2, 2013 appropriately, uses the
installment method of revenue recognition. The following data pertains to the
company’s operations for the 2013:
16. Nike Company, which began operations on January 5, 2012, appropriately uses the
installment method of revenue recognition. The following information pertains to the
company’s operations for 2012 and 2013:
2012 2013
Sales P300,000 P450,000
Collections from:
2012 sales 100,000 50,000
2013 sales -0- 150,000
Accounts written off from
2012 sales 25,000 75,000
2013 sales -0- 150,000
Gross profit rates 30% 40%
What amount should Nike Company report as deferred gross profit in its December 31,
2013 statement of financial position?
a. P75,000 b. 80,000
c. 112,000 d. 125,000
17. The following accounts appeared in the accounting records of Adidas Sales Company as
of December 31, 2013:
Installment accounts receivable – 2012 P15,000 Repossessions P3,000
Installment accounts receivable – 2013 200,000 Installment sales 425,000
Inventory, December 31, 2012 70,000 Regular sales 385,000
Purchases 555,000 Deferred gross profit - 2012 54,000
Additional information:
Compute (1) the total realized gross profit for 2013 and the (2) loss on repossession:
a. (1) P129,510; and (2) P960 b.(1) 129,510; and (2) 1,464
c. (1) 245,000; and (2) 960 d. (1) 85,500; and (2) 1,464
18. Mango Company, which sells appliances started operations on January 10,2013 operates
on a calendar year basis, and uses the installment method of revenue recognition. The
following data were taken from the 2010 and 2011 accounting records:
2012 2013
Installment sales P480,000 P620,000 Gross profit rates based on cost 25% 20% Cash
collection on 2012 sales 130,000 240,000 Cash collection on 2013 sales 160,000
What is the amount of realized gross profit to be recognized on December 31,2013?
a. P124,500
b. P100,000
c. P92,000 d. P74,667
19. Lacoste Corporation has been using the cash method of revenue recognition. All sales
are made on account with notes receivable given by the customers. The income
statement for 2013 presented the following data:
Revenues – collection on principal P32,000
Revenues – interes 3,600
Cost of goods purchases (includes 45,200
inventory of goods on hand P2,000)
The balances due on the notes on December 31 were as follows:
Notes receivable P62,000
Unearned interest income 7,167
Assuming the use of the installment method of revenue recognition, what is the realized
gross profit on December 31,2013? a. P16,080
b. P25,586
c. P18,060 d. P43,633
20. Sta. Lucia Realty Corporation sells residential subdivision lots on installment basis. The
following data were taken from the company’s accounting records as of December
31,2013. The company uses a uniform gross profit rate:
21. The following information pertains to a sale of real estate by RR Co. to SS Co. on
December 31,2012:
22. Action Inc. sold a fitness equipment on installment basis on October 1,2013. The unit
cost to the company was P60,000 but the installment selling price was set at P85,000.
Terms of payment included the acceptance of a used equipment with a trade-in value of
P30,000. Cash of P5,000 was paid in addition to the traded-in equipment with the
balance to be paid in ten monthly installments due at the end of each month
commencing the month of sale.
It would require P1,250 to recondition the used equipment so that it could be resold for
P25,000. A 15% gross profit was usual from sale of used equipment. The realized gross
profit from the 2013 collections amounted to a. P4,000
b. P34,000
c. P10,000 d. P8,000
23. M & J Corp. which sells goods on installment basis, recognizes at year end gross profit on
collections which is consisted of cost and gross profit. It reported the following:
January 1 December 31
Installment receivables
2011 P120,100 0
2012 1,722,300 P337,200
2013 0 2,050,450
Sales and cost of sales for the three years are as follows:
2011 2012 2013
Sales P1,900,000 P2,610,000 P3,010,0000 Cost of sales 1,235,000 1,425,000 1,896,300
In 2013 the company repossessed merchandise with resale value of P8,500 from
customers who defaulted in payments. The sales were made in 2012 for P27,000 on
which P16,000 was collected prior to default. As collections are made, the company
debits cash and credits installment receivable. For default and repossessions, the
company debits installment receivable. The amount of adjustment on the inventory of
repossessed merchandise to the extent of the unrealized gross profit was a. Zero
b. A decrease of P6,240
c. A decrease of P2,500
d. A decrease of P3,740
24. On October 2013, Haybol Realty Co. sold to Mae Balay a property for P500,000 which is
carried in its books for P250,000. The company received P100,000 on the date of the
sale and a mortgage note for P400,000 payable in twenty (20) semiannual installments
of P20,000 plus interest on the unpaid principal at 16% per annum.
The realized profit to be recognized by Haybol Realty Corp. in 2013 if gross profit is
recognized periodically in proportion to collections would be a. P50,000
b. P100,000
c. P60,000 d. P250,000
25. Quincy Enterprises uses the installment method of accounting and has the following
data at year-end:
26. The Brownout, Inc. began operating at the start of the calendar year 2013 uses the
installment method of accounting:
27. Tear Drops Corp. started operations on 1 January 2012 selling home appliances and
furniture on installment basis. For 2012 and 2013 the following represented operational
details.
In thousand Pesos
2012 2013
Installment sales P1,200 P1,500
Cost of installment sales 720 1,050
Collections on installment sales
2012 630 450
2013 0 900
On 7 January 2013, an installment sale account in 2010 defaulted and the merchandise
with a market value of P15,000 was repossessed. The related installment receivable
balance as of date of default and repossession was P24,000.
28. Four J Co. sold goods on installment. For the year just ended the following were
reported:
29. A refrigerator was sold to Fernandina Castro for P16,000, which included a 40% markup
on selling price. She made a down payment of 20%, payment of four of the remaining 16
equal payment and defaulted on further payments. The refrigerator was repossessed, at
which time the fair value was determined to be P6,800.
30. The Company uses the installment method of accounting to recognize income, Pertinent
data are as follows:
2011
2012 2013
Installment sales P300,000 P375,000 P360,000 Cost of sales 225,000 285,000 252,000
Balances of Deferred Gross Profit at Year end
2011 P52,500 P15,000 P-
2012 - 54,000 9,000
2012 - - 72,000
The total balance of the Installment Accounts Receivable on December 31,2013 is:
a. P270,000
b. P277,500
c. P279,500 d. P300,000
31. In its first year of operations, Guijo Company’s sales were as follows:
Sales basis Mark-up on cost Sales
Cash 25% P250,000
Charge 33-1/3% 400,000
installment 50% 600,000
The cost of goods sold for the year was P900,000.
No. 31 – Continued
If collections on installment sales during the year amounted to P240,000, how much was
the total gross profit realized at the end of the year?
a. P50,000 b. P60,000
c. P80,000 d. P230,000
32. A sale on installment basis was made in 2013 for P8,000 at a gross profit of P2,800. At
the end of 2013, when the installment account receivable had a balance of P3,500, it
was ascertained that the customer would be unable to make further payments. The
merchandise was then repossessed and was appraised at a value of P1,500. The loss on
repossession was: a. P3,500
b. P2,000
c. P775 d. P1,775
33. On January 1,2012 Blim Company commenced its sales of gas stoves. Separate accounts
were set up for installment and cash sales, but perpetual inventory record was not kept.
On the installment sales of a down payment of 1/3 was required, with the balance
payable in 18 equal monthly installments.
The realized gross profit for the year 2013 that would be reported on the income
statement amounted to: a. P131,530
b. P140,000
c. P123,350 d. P131,500
34. The data below are taken from the records of Jess Appliance Co., which sells appliances
exclusively on the installment basis.
2011 2012 2013
Installment sales P365,500 P417,800 P610,750
Gross profit 36% 39% 40%
The balance in the Installment Accounts Receivable controlling accounts at the beginning
and end of 2013 were:
20 13
From sales made in: January 1 December 31
2011 P17,400 P-
2012 205,400 25,800
2013 - 305,520
There was one repossession recorded during 2013, it related to a 2012 sale. The
repossessed appliance was sold at its fair value of P200, which equaled the uncollected
balance in the customer’s installment accounts receivable.
The total realized gross profit on prior year sales on December 31, 2013 and the gain
(loss) from the sale of the repossesses appliance are: a. P76,230 and P(78)
b. P76,230 and P78
c. P69,966 and P78 d. P75,230 and P78
35. Mr. Matias Manuel is a dealer in appliance who sells on an installment basis. A
refrigerator which originally cost P924 was sold by him for P1,650 to Jose Santos who
made a down payment of P220, but defaulted in subsequent payments.
No. 35 – Continued
Mr. Manuel repossessed the refrigerator at an appraised value of P460. To improve its
salability, he expended P60 for reconditioning. He was able to sell the refrigerator to
Pedro Reyes for P1,000 at a down payment of the first installment of P250.
The realized gross profit from the first installment sale (to Jose Santos) and from the
second installment sale (to Pedro Reyes) are: a. P96.80 and P100
b. P26.40 and P120
c. P96.80 and P120 d. P26.40 and P100
36. The Bengal Furniture Company appropriately used the installment sales method in
accounting for the following installment sale. During 2013 Bengal sold furniture to an
individual of P3,000 at a gross profit of P1,200. On June 1 2013, this installment account
receivable had a balance of P2,200 and it was determined that no further collections
would be made. Bengal therefore repossessed the merchandise. When reacquired, the
merchandise was appraised as being worth only P1,000. In order to improve its salability,
Bengal incurred costs P100 for reconditioning. What should be the loss on repossessions
attributable to this merchandise?
a. P220
b. P320
c. P880
d. P1,100
37. Standard Sales Corporation accounts for sales on the installment basis. The balances of
control accounts for Installment Contracts Receivable at the beginning and end of 2013
were:
Dec. 31,2013
Jan. 1,2013
Installment contract receivable - 2011 P24,020 -
Installment contract receivable – 2012 344,460 P67,440
Installment contract receivable – 2013 - 410,090
No. 37 – continued
During 2013, the company repossessed a refrigerator which had been sold in 2012 for P5,400
and P3,200 had been collected prior to default. The company sales and cost of sales figures are
summarized below:
2011 2012 2013
Net sales P380,000 P432,000 P602,000
Cost of sales 247,000 285,120 379,260
The resale price of the repossessed merchandise is P2,000 after reconditioning cost of P200 and
a normal gross profit of 35%.
The total realized gross profit on December 31,2013 and the gain (loss) on repossession are:
38. The 680 Appliance Company reports gross profit on the installment basis. The following data are
available:
Defaults:
Unpaid balance of 2011
Installment contracts Value P12,500 P15,000
assigned to repossessed
Merchandise 6,500 6,000
Unpaid balance of 2012
Installment contracts Value 16,000
assigned to repossessed
Merchandise 9,000
No. 38 - Continued
The total realized gross profit after loss on repossession for 2013 is:
a. P49,775 b. P57,625 c. P48,975 d. P56,625
39. Partial trial balance of Lakan Appliance Corporation as of the end of the fiscal year September
30,2013 follows:
Debit Credit
Deferred gross profit – 2012 P50,000
Installment account receivable - 2012 P12,500 Installment
account receivable – 2013 150,000
Installment sales 375,000
Inventory, September 30,2012 62,500
Loss on repossession 3,750
Purchases 435,000
Repossessions 2,500
sales 312,500
The post closing trial balance on September 30,2012 shows the following balances of certain
accounts:
40. Carlos Labung Appliance Co., sold a stove, costing P1,000 for P1,600 on September 2012. The
down payment was P160, and the same amount was to be paid at the end of each succeeding
month. Interest was charged on the unpaid balance of the contract at ½ of 1% a month,
payments being considered as applying first to accrued interest and the balance to principal.
After paying a total of P640, the customer defaulted. The stove was repossessed in February
2013. It was estimated that the stove had a value of P560 on a depreciated cost basis.
The realized gross profit and the gain (loss) on repossession on December 31,2013 are:
a. P232.76 and P(52.07)
b. P240.00 and P(52.07) c. P232.76 and P(40.00) d. P240.00 and
P(40.00)
41. The Julia Appliance company makes all sales on installment contracts and accordingly reports
income on the installment basis. Installment contracts receivables are accounted for by years.
Defaulted contracts are recorded by debiting Loss on Repossession account and crediting the
appropriate Installment Contract Receivable account for the unpaid balance at the time of
default. All repossessions and trade-ins are recorded at realizable values. The following data
relate to the transactions during 2012 and 2013
2012
2013
Installment sales P150,000 P198,500
Installment contract receivable, Dec. 31:
2012 sales 80,000 25,000
2013 sales 95,000
Purchases 100,000 120,000
New merchandise inventory, Dec. 31 at cost 10,000 26,000
Loss on repossessions 6,000
The company auditor disclosed that the inventory taken on December 31,2013 did not include
certain merchandise received as a trade-in on December 2,2013 for which an allowance was
given. The realizable value of the merchandise is P1,500 which was also the allowance on the
trade-in. No entry was made to record this merchandise on the books at the time it was
received. In 2013, a 2012 contract was defaulted and the merchandise was repossessed. At the
time of default, the repossessed merchandise had a fair value of P2,500. The repossessed
merchandise was neither recorded nor included in the physical inventory on December 31,2013.
The total realized gross profit at December 31,2013 and the adjusted gain (loss) on repossession
are:
Realized Gross profit Gain(Loss) on
repossesion
a. P70,000 P1,100
b. P70,000 (P1,100)
c. P50,400 P1,100
d. P50,400 (P1,100)
42. Kanlaon Corporation started operations on January 1,2012, selling home appliances and furniture
sets both under cash and under installment basis. Data on the installment sales operations for
the two years ended December 31, 2012 and 2013 are as follows:
2012 2013
Installment sales P400,000 P500,000
Cost of installment sales 240,000 350,000
Cash collections on:
2012 installment contracts 210,000 150,000
2013 installment contracts - 300,000
The balance of the Deferred Gross profit account on December 31,2013 is:
a. P130,000
b. P160,000 c. P190,000 d. P76,000
43. United Trading accounts for sales under the installment method. On January 1,2013 its ledger
accounts included the following balances:
44. Presented below is the unadjusted trial balance, as of December 31,2013 of Moslim Products
Corporation:
Cash P5,000
Installment Accounts Receivable - 2012 40,000
Installment Accounts Receivable - 2013 140,000
Inventory, December 31,2013 200,000
Other Assets 497,000
Trade Accounts Payable P50,000
Unrealized Gross Profit - 2011 10,000
Unrealized Gross Profit – 2012 86,000
Unrealized Gross Profit – 2013 100,000
Capital stock 600,000
Retained Earnings 80,000
Repossession Gain 6,000
Operating expenses 50,000 ________
P932,000 P932,000
The cost of goods sold had been uniform over the years at 60% of sales, and the company adopts
perpetual inventory procedures. On the installment sales, the company charges installment
accounts receivable and credits inventory and unrealized gross profit accounts.
Repossessions of merchandise have been made during 2013 due to some customers’ failure to
pay maturing installments. The analysis of these transactions have been summarized as follows:
Inventory P7,500
Unrealized gross profit - 2011 800
Unrealized gross profit – 2012 2,400
Installment accounts receivable - 2011 2,000
Installment accounts receivable – 2012 6,00
0
Repossession gain 2,70
0
The repossessed merchandise were unsold at December 31,2013 and it was ascertained that
these were booked, upon repossession, at their original cost. A fair valuation would be a sales
price of P10,000 after recorditioning cost of P1,000 and a normal gross profit.
The realized gross profit from 2013 sales and the gain (loss) on repossession on December
31,2013 are:
a. P44,000 and (P200) b. P44,000 and P200 c. P56,000 and P300 d.
P56,000 and P200
45. The following selected accounts appeared in the trial balance of Union Sales as of December
31,2013
Debit Credit
Installment Accounts Receivable, 2012 sales P15,000
Installment Accounts Receivable, 2013 sales 200,000
Inventory, December 31,2012 70,000
Purchases 555,000
Repossessions 3,000
Regular Sales P385,000
Installment sales 425,000
Unrealized Gross Profit, 2012 54,000
Additional information:
Installment Accounts Receivable, 2012 sales,
As of December 31,2012 P120,000
Inventory of new and repossessed
Merchandise, December 31,2013 95,000
Gross profit rate on regular sales during the year 30%
Repossession was made during the year on a 2012 sale and the corresponding uncollected
amount at the time of repossession was P7,750.
The total realized gross profit on December 31,2013 and the (loss) on repossession are:
a. P85,5000 and P(1,262.5)
b. P129,262.5 and P(1,262.5) c. P43,762.5 and P1,262.5 d.
P119,622.5 and P1,262.5
46. The books of Paiyakan Company show the following account balances on December 31,2013:
Accounts receivable P313,750
Deferred gross profit (before adjustment) 38,000
Analysis of the accounts receivable reveals the following:
Regular accounts P207,500
2012 installment accounts receivable 16,250
2013 installment accounts receivable 90,000
Sales on installment basis in 2012 were made at 30% above cost, and in 2013 at 33-1/3% above
cost. Expenses paid relating to installment sales were P1,500.
47. The Famcor Sales Company employs the perpetual inventory basis in the accounting for new
cars. On August 15,2012, a new car costing P165,000 and with a list price of P220,000 was sold
to Rose Castro. The company granted Ms. Castro an allowance of P85,000 on the trade-in of her
old car, the current value if which was estimated to be P81,700; the balance of P135,000 was
payable as follows: P35,000 cash at the time of purchase and twenty monthly payments of
P5,000 starting September 1, 2012.
On April 1,2013, Ms. Castro defaulted in the payment of the March 1,2013, installment. The new
car sold was repossessed, and its value to the seller was P40,000.
The total realized gross profit and the gain (loss) on repossession on December 31,2013 are:
a. P32,616.62 and P(13,298)
b. P32,616.62 and P13,298 c. P37,388.62 and P15,810.62 d.
P27,844.62 and P(15,810.62)
48. The Jade Appliances Company started business on January 1,2013. Separate accounts were
established for installment and cash sales. On installment sales, the price was 106% of the cash
sales price. A standard installment contract was used whereby a down-payment of ¼ of the
installment price was required, with the balance payable in 15 equal monthly installment. (the
interest charge per month is 1% of the unpaid cash sale price equivalent at each installment.)
Installment receivable and installment sales were recorded at the contact price. When contracts
were defaulted, the unpaid balances were charged to Bad Debts Expense. The following data are
available:
Sales:
Cash sales P126,000
Installment sales 265,000
Repossessed sales 230
Inventory, January 1,2013:
Purchases, 2013
New merchandise 209,300
Five contracts totaling P1,060 were defaulted, in each case after 3 monthly installments were paid.
49. The following data were taken from the records of Camille Appliance Company before its
accounts were closed for the year 2013. The company sells exclusively on the installment basis
and its uses the installment method of recognizing profit:
2009 2010 2011
Installment sales P400,000 P440,000 P420,000
Cost of installment sales 240,000 272,800 256,200
Operating expenses 100,000 94,000 96,000
Balances as of December 31:
Inst. Contracts Receivable -2011 220,000 110,000 28,000
Inst. Contracts Receivable -2012 250,000 92,000
Inst. Contracts Receivable -2013 238,000
During 2013, because some customers can no longer be located, the company wrote off P9,000
of the 2011 installment accounts and P2,800 of the 2012 installment accounts as uncollectible.
Also during 2013, a customer defaulted and the company repossessed merchandise appraised at
P2,400 after costs reconditioning estimated at P400. The merchandise had been purchased in
2011 by a customer who still owed P5,000 at the date of the repossession.
50. Jing Trading Company, which started operations on January 2,2012, sells video equipment on
installment terms. Whenever a contract is in default, Jing repossesses the merchandise and
writes this off to a Loss on Defaulted Contracts account. Information regarding the repossessed
goods are not recorded in the books but are kept on a memo basis. Proceeds from the sale of
these goods are credited to the Loss on Defaulted Contracts account. The following information
are taken from the books of Jing:
December 31
2013
2012
Installment contracts receivable, 2012 P2,000 P31,500
Installment contracts receivable, 2013 40,000 -
Sales 125,000 75,000
Loss on defaulted contracts 4,275 250
Allowance for defaulted contracts 2,250 2,250
Additional information:
a. No repossessed video equipment was sold in 2012 or 2013 for more than the unpaid
balance of the original contract. A further analysis of the Loss on Defaulted Contracts
accounts showed the following breakdown:
2012 2013
Contracts Contracts
Contracts written off P3,750 P1,500 Less: sales of repossessed goods 800 175 Loss a
defaulted contracts P2,950 P1,325
The repossessed goods on hand on December 31,2013, all of which were repossessed from
2012 contracts, are valued at P200.
b. The P2,000 balance of the Installment Contracts Receivable 2012 account is currently due
and collectible.
c. The gross profit rates on installment sales were 40% in 2012 and 42% in 2013.
d. The rate of bad debts loss for 2013 is estimated to be the same as the 2012 experiences rate
based on sales:
The required balance of the allowance for Defaulted Contracts account and the realized
gross profit on December 31,2013 from 2012 sales are: a. P3,675 and P10,300
b. P3,675 and P9,300 c. P3,675 and P10,300 d. P4,675 and P9,300
ANSWERS
1. C 11. A 21. D 31. D 41. B 2.
C 12. A 22. D 32. C 42. D 3.
B 13. A 23. D 33. A 43. A 4.
A 14. B 24. A 34. B 44. B 5.
C 15. C 25. D 35. C 45. B 6.
C 16. A 26. C 36. B 46. B 7.
D 17. A 27. A 37. B 47. A 8. D
18. D 28. A 38. A 48. A 9. C 19. A 29. B 39. A 49. C 10. A 20. A 30. B 40.
A 50. A
9.
2012 Sales 2013 Sales Total
Installment sales P1,000,000 P2,000,000
Collections (RGP/GPR)
During 2010 (P150,000/P30%) (500,000)
During 2011:
2010 sales (P90,000/30%) (300,000)
2011 sales (P200,000/40%) ________ (500,000)
Installment accounts receivable P500,000 P1,200,000 P1,700,00
12/31/13 0
10. Deferred gross profit (gain) P270,000
Realized gross profit:
Down payment P150,000
Installment collections excluding
interest:
(P325,000 – P75,000)
Total collections
Gross profit rate (P270,000/P900,000) 30% 120,000
Deferred gross profit, 12/31/13 P150,00
11. Installment accounts receivable, January 1 P755,000
Installment sales 950,000
Total P1,705,000
Less: Installment accounts receivable, Dec. 31
Collections
Gross profit rate (P339,750/P755,000) 45%
Realized gross profit 389,250
Installment accounts receivable, December 31 P840,000
Gross profit rate 45%
Deferred gross profit, December 31 12. P378,000
(1) Profit is recognized at the point of sale
P1,150,000
Fair value of repossessed property
Less: Unrecovered cost
Unpaid balance P2,000,000
Deferred gross profit (P2,000,000 x 40%) 800,000 1,200,000
Loss on repossession P(50,000)
13. (1) total realized gross profit
2013 2012 2011
Installment accounts receivable, 1/1/13 P12,890,625 P8,387,500 P1,512,500
Installment accounts receivable, 12/31/13 9,728,125 3,025,000 -0-
Collections during 2013 P3,162,500 P5,362,500 P1,512,500
Gross profit rates 32% 30% 28%
Realized gross profit, 12/31/13 P1,012,000 P1,608,750 P423,500
(Total, P3,044,250)
(2) deferred gross profit, December 31,2013:
15.
Schedule 2:
Installment sales P425,000
Cost of installment sales:
Inventory, January 1,2013 P70,000
Purchases 555,000
Inventory, December 31,2013 (New)
Cost of sales
Cost of regular sales 269,500 263,500
Gross profit on installment sales P161,500
Gross profit rate (P161,500/P425,000) 38%
22. First the over- allowance on the equipment traded- in should be computed as follows:
Trade- in value P30,000
Actual value:
Estimated sales price 25,000
Less: Reconditioning Cost 1,250
Gross profit(25,000 x 15%) 3,750 5,000 20,000
Over allowance P10,000
The over allowance is treated as a deduction from the selling price of new equipment.
The realized gross profit can now be computed as show below:
Collections
Downpayment:
Cash 5,000
Actual value of Trade- in 20,000 25,000
Installment collection (3 mos. X 5,000) 15,000
Total 40,000
Gross Profit Rate – (15,000/ 75,000) 20%
Realized gross profit, 12/31/2013 8,00
0
23. the unrealized gross profit relating to the unpaid balance of P11,000 (P27,000-P16,000) is
3,740 (11,000x34%). The inventory of repossessed merchandise is to be decreased by this
amount.
24. Collection during 2013 100,000
Gross profit rate (250,000/500,000) 50%
REALIZED GORSS PROFIT 50,000
25. Installment accounts receivable-end:
Unrealized gross profit-end 192,000
Divide by GPR on sales (66-2/3% / 116-2/3%) 40% 480,000
ADD: Collections 360,000
Installment Sales P840,00
26. Installment accounts receivable P320,000
Gross Profit Rate on Sales (66- 2/3% / 166-2/3%) 40%
Deferred gross profit, 12/31/2013 P128,000
27.
In Thousand Pesos
2012 2013
Sales Sales
Collections:
Downpayment (1/3 of sales) - P110,000
Collection of installment receivables 77,000 70,000
Total 77,000 180,000
Gross Profit rate (schedule 1) 44% 45%
Realized gross profit on Installment Sales 33,880 81,000
Realized gross profit on Cash Sales 2013 (P37,000 x 45%) - 16,650
Realized Gross Profit (P131,530) P33,880 97,650
Schedule 1 2013 2012
Sales Sales
Sales: Cash 37,000 27,000
Installment 330,000 235,000
Total 367,000 262,000
Cost of Sales:
Inventories, 1/1 45,500 -
Purchases 215,000 193,000
Total 260,500 193,000
Inventories 12/31 60,000 45,500
Cost of sales 200,500 147,500
Gross Profit P166,500 P114,500
Gross profit rate (GP/IS) 45% 44%
34. P76,230 represents the total realized gross profit based on 2013 collections of Installment
Accounts Receivable of 2011 and 2012 sales.
2011 2012
Sales Sales
Collections:
Installment accounts receivable, 1/1/13 P17,400 P205,400
Installment accounts receivable, - 25,800
12/31/13
Total credits 17,400 179,600
Less: credit for repossession ______ 200
Collections during 2013 17,400 179,400
Gross profit rate 36% 39%
Realized gross proft, 12/31/13 P6,264 P69,966
Total realized gross profit:
44%
Gross profit rate
Collections: P250
Gross profit rate 48%
Realized gross profit P120
36. Appraised value of repossessed merchandise P1,000
Unrecovered cost:
Unpaid balance P2,200
Less: deferred gross profit (P2,200 x 40%) 880 1,320
Loss on repossession (P320
Gross profit rate (P1,200 + P3,000 ) =40% 37.
The realized gross profit is computed as follows:
Year of sales
2011 2012 2013
Installment contract receivable, 1/1/13 P24,020 P344,460 P602,000
Installment contract receivable, 12/31/13 -
Total credit 24,020
Credit for repossession _____________
Collections 24,020191,910
Gross profit rate:
2011: 133,000/380,000 35%
2012:146,880/432,000 34%
2013:22,740/602,000 ______ _______ 37%
Realized gross profit P8,407 P93,438.8 P71,006.7
Unrecovered cost
Unpaid balance (P5,400-P3,200) P2,200
Less deferred gross profit (P2,200 x 34%) 748 1,452
Loss on repossession P(452
38. This is computed by deducting the loss on repossession from the total realized gross profit:
Year of Sales
2011 2012 2013 Total
Collections P72,500 P80,000 P62,500
Gross profit rate
2011:P60,000/P240,000 25%
2012:P68,750/P250,000 27.5%
2013:P84,000/P300,000 ______ ______ 28%
Realized gross profit P18,125 P22,000 P17,500 57,625
Loss on repossession
Value of repossessed merchandise P6,000 P9,000
Unrecovered cost:
Unpaid balance 15,000 16,000
Less: deferred gross profit
2011:P15,000x25% 3,750
2012:P16,000x27% _____ 4,400
Unrecovered cost 11,250 11,600
Loss on repossession (P5,250) (P2,600) (7,850)
Total realized gross profit after loss on repossession P49,775
39. The computation is as follows:
Year of sales
2012 2013
Installment contract receivable, 1/1/13 P100,000 P375,000
Installment contract receivable, 12/31/13
Total credit
Credit for repossession-
Collections225,000
Gross profit rate (schedule ) 50% 45%
Realized gross profit (P141,875) P40,625 P101,25
0
Schedule 1 : gross profit rate
2012 sales:
Gross = Deferred gross profit – 2012, 9/30/2012 profit P50,000 = 50%
rate Inst. Contract rec’ble – 2012, 9/30/2012 100,000
2013 sales:
41. P70,000 is the sum of the realized gross profit in 2012 and 2013 which are computed as follows:
2012 2013
Installment contract receivable, P80,000 P200,000
beg. (1/1/13)
Installment contract receivable, 25,000 95,000
beg. (1/1/13)
Total credits 55,000 105,000
Less: credit for repossession 6,000 -
Collections 160 5.67 49,000 154.33 105,000
640 P19.31 P620.69
Gross profit rate (schedule 1) 40% 48%
Realized gross profit 12/31/13 (P70,000) P19,600 P50,40
0
The P1,100 adjusted loss is determined as follows:
Value of repossessed merchandise P2,500
Unrecovered cost:
Unpaid balance 6,000
Less: deferred gross profit (P6,000 x 40%) 2,400 3,600
Adjusted loss on repossession (P1,100
)
Schedule 1 – gross profit rates:
2012 Sales:
Installment sales P150,000
Cost sales:
Purchases P100,000
Merchandise inventory, 12/31 10,000 90,000
Gross profit P60,000
Gross profit rate (P60,000/P150,000) 40%
2013 Sales:
Adjusted installment sales
42. The balance of deferred gross profit on Dec. 31,2013 is computed as follows:
2012 2013
Sales Sales
Installment sales P400,000 Collections in 2012 (210,000) P500,000
Collections in 2013
Installment contract receivable, 12/31/13
Gross profit rate (GP/IS) 40% 30%
Deferred gross profit, 12/31/13 (P76,000) P16,000 P60,00
43. Deferred gross profit before adjustment: 0
The total interest is determined through the use of the following table:
Installment (1) Equivalent (2) Contact (3) Interest (4) Cash
number cash sales 1- sales income1% collection
(4-3) price2-4 x1
First month P1,000 P1,060 265
Second month 735 795 7.35 53
Third month 689.35 742 6.89 53
Fourth month 689.35 6.43 68953
Total interest earned 20.67
Schedule 2 – gross profit rate:
51. The computation of the required balance of the allowance for defaulted contracts account is
shown below:
2013 Bad debts rate
Loss on defaulted contracts P250
Contracts written off 3,750
Sales of repossessed goods (800)
Value of repossessed goods
Total
Divided by 2012 sales ÷75,000
Rate of bad debt loss 4%
Estimated loss from 2013 sales (125,000 x 4%) P5,000
Less: loss on defaulted contract – 2013 sales 1,325
Required balance of allowance, Dec. 31,2013 P3,675
The realized gross profit on Dec. 31,2013 from 2012 Sales is computed below:
Installment contract receivable – 2012, 1/1/13 P31,500
Installment contract receivable – 2012, 12/31/13 (2,000)
Installment contract, receivable written off – 2012 sales
Collections during 2013
Gross profit rate – 2012 40%
Realized gross profit from 2012 sales, 12/31/13 P10,30
0