Professional Documents
Culture Documents
COURSE SYLLABUS
MODULE 3
CONSTRUCTIVE ACCOUNTING
LEARNING OBJECTIVES:
A Careful study of this module should enable you to know, explain and
understand the:
INTERNAL CONTROLS
Cash – includes coins, checks, money orders, bank drafts and other
forms of money substitutes that can be accepted at face value
upon deposit and can be used for general disbursement purposes.
Money on deposit is also included in cash provided there is no
restriction as to its withdrawal.
MAKING DEPOSITS
A business should make regular daily deposits of their collections to protect cash
(coins, bills and checks) it receives.
Recording Deposits in the Checkbook – the checks stubs in the checkbook are a
duplicate record of the Cash in Bank account. The completed check stubs
contain the records of all checking account transactions: deposits, withdrawals
and bank service charges.
WRITING CHECKS:
Writing checks is a simple procedure governed by a few important rules. These rules
must be followed to ensure correct record keeping and proper handling of the
money represented by the check. Complete the check stub before writing the
check to remove the chance of forgetting to complete the stub.
Drawer – is the one who signs the check ordering the bank to
make payment
Drawee – is the bank on which the check is drawn.
The balance in the Cash in Bank account in the general ledger is regularly
compared with the balance in the checkbook. This is to check whether all the
deposits and payments by checks are recorded in the books. If they do not tally,
the error must be located and corrections be made. If the balance in the general
ledger is in agreement with the balance as per the checkbook, the balance will
now be compared with the bank statement.
Cancelled Checks – checks paid by the bank that were deducted from the
depositor’s account and returned together with the monthly bank statement sent by
the bank to the depositor.
The New City Bank Statement of Account showed a balance of P31, 893.20 as of
July 31, 20CY, a bank service charge (bsc) of P500 and a credit memo (cm) for P3,
030.00. Below is the last check issued on July 31, 20CY and the checkbook showed
a deposit of P7, 845.80 and the cash balance of P32, 887.90 as of July 31, 20CY.
The checkbook and the cash per book balance are in agreement.
Module 3 - Constructive Accounting
Note: The checkbook balance and the bank statement balance are not in agreement. The causes of the difference are the
deposit in transit, outstanding checks, bank service charge, and credit memo for note collected by the bank and NSF (No
Sufficient Fund) check.
Module 3 - Constructive Accounting
Outstanding Checks – are checks that have been written and recorded in the
depositor’s book but not yet presented for payment to the bank.
Bank Service Charge – is a fee charged by the bank for maintaining bank
records and for processing bank statement items for the depositor.
Bank Debit Memo – is a charge made by the bank to the depositor’s account,
usually for bank service charge.
Module 3 - Constructive Accounting
Bank Credit Memo – is a credit made by the bank to the depositor’s account,
sometimes for interest credit on deposits or collection made by the bank for the
depositor’s account.
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
NSF Check – is one returned by the bank because there are no sufficient funds in
the drawer’s checking account to cover the amount of the check. Under the current
practice, when a depositor receives a check payment from a customer and deposits
it in the bank, the bank will not credit the depositor’s account until it is cleared by the
drawee bank. If not cleared, the bank returns this check to the depositor as an NSF
check with corresponding bank charges.
If the adjusted balances match, the bank statement has been reconciled. If the
adjusted balances do not match, the error must be found and corrected.
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
Step 1
•
Step 1 Arrange the cancelled issued/cleared checks in numerical order. Compare the
canceled checks with those listed on the bank statement and with the check
stubs and recorded per books.
• List on the bank reconciliation form, by number and amount, all checks issued
which not part of the cancelled checks or listed on the bank statement. These
are the outstanding checks.
• Compare deposits listed on the bank statement to deposits listed and recorded
per books. Deposits per books not listed on the bank statement are deposits in
transit.
• List debit and credit memos listed in the bank statement but not yet recorded
in the depositor’s books.
• List NSF checks returned by the bank for No Sufficient Funds.
Module 3 – Constructive Accounting
Step 2
1. Enter the ending balance shown on the bank statement.
2. Add the total outstanding deposits to the bank statement balance.
3. Add bank error charged to the depositor’s account.
Step 3 4. Deduct total outstanding checks.
5. Deduct the bank error credited to the depositor’s account.
6. Determine the adjusted bank balance.
Step 3
1. Enter the ending cash balance per checkbook or book balance.
2. Add the credit memo credited by the bank not yet recorded.
3. Add book error causing reduction to the cash account.
4. Deduct the debit memo debited by the bank not yet recorded.
5. Deduct NSF Check returned by the bank.
6. Deduct book error causing increase to the cash account.
7. Determine the adjusted book balance.
Module 3 – Constructive Accounting
PETTY CASH
Establishing the Petty Cash Fund – Before a petty cash fund is established, a
business must determine the amount of cash needed in the fund. The
business estimates the amount of cash that it will need for a certain period of
time, usually a month. The entry to establish a petty cash fund is as follows:
Making Petty Cash Payments – The petty cash fund custodian is responsible
for making payments from the petty cash fund. Whenever a cash payment is
made, a petty cash voucher or receipt is completed.
Petty Cash Voucher/Receipt - It is a proof of payment from the petty cash
fund.
Module 3 – Constructive Accounting
Replenishing Petty Cash – As payment are made out of the petty cash fund, the amount
of cash in the petty cash box decreases. Replenishing the petty cash fund restores the
fund to its original balance. If the petty cash vouchers, coins and currency total differ
from the established fund, there is cash short or over.
Assuming at the end of the month the summary of petty cash payments are: Office
Supplies – P544.60; Delivery Expense – P345.90; Advertising Expense – P300.00; Travel
Expenses – P200.00; Miscellaneous Expense – P480.80.
The entry to replenish the fund is:
EXAMPLE PROBLEM 1:
Required:
Under the single entry system transactions are recorded normally to maintain
record of cash, accounts receivable, accounts payable, property and equipment,
and expenses paid. The most important record under the single entry system is
the Cash Record or the Cash Book.
Under this method the cash record or cash book shows the cash receipts and
payments with description of what is received and paid but without specific debits
or credits. With respect to accounts receivable and accounts payable, only a list
of customers and creditors is available with their corresponding balances.
Module 3 – Constructive Accounting
For a Corporation:
EXAMPLE PROBLEM 2:
Required:
a) Determine the net income for 20CY for a Single Proprietorship or Partnership.
b) Determine the net income for 20CY for a Corporation.
Module 3 – Constructive Accounting
Alternate Solution:
Alternate Solution:
1. Sales
2. Purchases
3. Income other than sales
4. Operating Expenses including depreciation
Module 3 – Constructive Accounting
Balance sheet accounts not determinable from incomplete records may be done as
follows:
a. CASH- this can be determined through cash count and by looking at the ban
statement.
c. INVENTORY and SUPPLIES ON HAND at the end- that can be determined by physical
count. To check the accuracy of the count, the beginning inventory plus the
purchases minus the sales (in the case of inventory) or used (in the case of
supplies) should be equal to the ending inventory.
d. Property ad Equiptment- thiscan be determined by loking at the deed of sale and other
documents evidencing ownwership.
e. NOTES and ACCOUNTS PAYABLE- this can be determined from by summarizing the
unpaid invoices and the confirmed promissory notes given to the suppliers.
f. OWNER’S EQUITY OR CAPITAL- this can be determined by subtracting the assets and
liabilities as of any given date.
Module 3 – Constructive Accounting
EXAMPLE PROBLEM 3:
The following data were made available from a single entry set of books of ABC Trading
owned by Juan Abalos and transactions for the current year:
Liabilities
Notes payable P 400,000 P 500,000
Accounts payable 850,000 710,000
Accrued Expense 50,000 40,000
Interest Payable 5,000 15,000
Unearned rent income 20,000 30,000
Total Liabilities P 1,325,000 P1, 295,000
Module 3 – Constructive Accounting
The cash record of the current year showed the following information:
Receipts: Disbursements:
Balance, January 1, P 900,000 Accounts payable P 1,200,000
Accounts Receivable 2,150,000 Notes payable 950,000
Notes receivable 750,000 Cash purchases 450,000
Cash Sales 600,000 Interest paid 50,000
Rent collection 150,000 Expense paid 600,000
Sales of equipment costing Equipment purchased 300,000
P150,000 – 50% depreciated Withdrawals 300,000
Additional investment 400,000
Total P 5,050,000 Total P 3,850,000
Balance, December 31, P 1,200,000
Module 3 – Constructive Accounting
Additional Information:
Required:
a. Determine the Net income or loss for the year ending December 31, 20CY.
b. Compute the gross sales.
c. Compute the total gross purchases.
d. Compute the interest expense.
e. Compute the rent income.
f. Compute the gain on sale of equipment.
g. Compute the expenses
h. Compute the depreciation on furniture and equipment
i. Prepare the Statement of Comprehensive Income for the year ended
December 31, 20CY
j. Prepare the Statement of Financial Position as of December 31, 20CY
Module 3 – Constructive Accounting
Note: If the information given is only the increase or decrease in Notes or Accounts receivable, The
procedure is add the increase or deduct the decrease in your computation. The same procedure is
followed in the computation of purchases below.
Module 3– Constructive Accounting
ABC COMPANY
Statement of Financial Position
As of December 31, 20CY
ASSETS
Current Assets:
Cash P 1,200,000
Notes receivable 600,000
Accounts receivable 1,100,000
Inventory 750,000 P3,650,000
Non Current Assets:
Furniture and Equipment (Net) 900,000
Current Liabilities:
Notes payable P 500,000
Accounts Payable 750,000
Interest Payable 15,000
Unearned rent income 30,000 P 1,295,000
Owner’s Equity:
Juan Abalos, Capital – January 1 P 2,725,000
Add: Net Income 430,000
Additional Investment 400,000
Total P 3,555,000
Less: Juan Abalos, Withdrawals 300,000 3,255,000
EXAMPLE PROBLEM 4:
The following data represents the summarized transactions of XYZ Trading for the year 20CY,
its second year of operations.
Equipment was acquired at the beginning of its first year with a 10-year useful life.
Required:
Under accrual and Unused Store & office supplies 12/31/PY if given.
1. Sales 210,000.00
Capital/ Retained earnings 210,000.00
Unearned Notes/Accounts receivable – 12/31/PY collected in the CY.
4. Purchases 540,000.00
Notes/Accounts payable 540,000.00
Unrecorded Notes/Accounts payable – 12/31/CY.
ERROR CORRECTIONS
Kinds of Errors:
1. Clerical Errors –errors that are normally detected in the performance of the
accounting procedures and are immediately corrected. Examples are
arithmetical errors (error in addition, subtraction, multiplication or division),
posting to the wrong side or account, misstating an amount (over or understated)
or error of omission.
2.
2. Balance Sheet Errors – errors that will affect only the real accounts (balance
sheet accounts). Examples are misstatement of balnce sheet items, errors in the
classification such as current asset is eroneously classified as non-current asset,
etc.
Module 3 – Constructive Accounting
3. Income Statement Errors – errors that will affect only the nominal
accounts (income statement accounts). Examples are misstatement in
the classification of expenses such as curent asset is eroneously
charged to miscellaneous expense, etc.
4.
4. Errors affecting both Balance Sheet and Income Statement – errors
that will affect assets, liability or equity accounts that will have a
corresponding effect on income or expense items. The effect will either
understate or overstate assets, liabilities or equity accounts with
corresponding understatement or overstatement of income and revenue
items that will understate or overstate net income.
Module 3 – Constructive Accounting
Errors Affecting Balance Sheet and Income Statement – The errors that
affect both these statements are either counterbalancing or non-
counterbalancing.
Counterbalancing Errors – are errors that will be offset or corrected over two
periods.
Non-counterbalancing Errors – are errors that are not offset in the next
accounting period.
EXAMPLE PROBLEM 5:
Jumbo Trading owned by Mario Portal reported net income as follows: 20PY –
P350,000; 20CY – P500,000. It is assumed that year-end adjustments for 20CY were
properly made except fro errors and misstatement for 20PY.
The audit and review of the records of Jumbo Trading disclosed the following errors
made in the year 20PY.
1. Inventory at the year-end was understated. P60,000
2. Sales on account was recorded in 20CY. 20,000
3. Purchases on account was recorded in 20CY 15,000
4. Year –end accrued advertising was not recorded 5,000
5. Year – end prepaid insurance was not recorded 8,000
6. Year –end unearned rent income was omitted 6,000
7. Year –end accrued interest income was omitted 3,000
8. Year -end unused office supplies was unrecorded 2,500
9. Year –end depreciation of equipment was omitted 4,000
10. Year –end provision for bad debts was not taken up 3,500
Required:
a. Prepare an analysis showing the corrected net income for 20PY and 20CY.
b. Prepare the correcting entries at year-end of 20CY assuming:
1) Books have not been closed.
2) Books have been closed.
Module 3 – Constructive Accounting
20PY 20CY
Net Income 350,000.00 500,000.00
Errors made in 20PY:
1. Inventory – understated 60,000.00 (60,000.00)
2. Sales on account – unrecorded 25,000.00 (25,000.00)
3. Purchase on account – unrecorded (15,000.00) 15,000.00
4. Accrued advertising – unrecorded (5,000.00) 5,000.00
5. Prepaid insurance – unrecorded 8,000.00 (8,000.00)
6. Unearned rent income – omitted (6,000.00) 6,000.00
7. Accrued interest income – omitted 3,000.00 (3,000.00)
8. Unused office supplies – unrecorded 2,500.00 (2,500.00)
9. Depreciation of equipment – omitted (4,000.00) -
10. Bad Debts – not taken up (3,500.00) -
Errors are treated as prior period adjustments and reported in the current year as
adjustments in the beginning balance of Capital or Retained earnings. If comparative
statements are presented, the prior year statements affected should be restated to
correct for the error.
OBJECTIVES:
RATIO ANALYSIS
EVALUATION OF PROFITABILITY
Module 3 – Constructive Accounting
INVESTMENT ANALYSIS
Module 3 – Constructive Accounting
EXAMPLE PROBLEM 6:
The following are the balance sheet and income statement data of
Module 3– Constructive Accounting
REQUIREMENTS:
1. Prepare comparative balance sheets for 20PY and 20CY, showing peso and
percentage increases or decreases (Horizontal Analysis).
2. Prepare income statement for the year ended December 31 20CY with
common size percentages (Vertical Analysis).
3. Prepare comparative common-size balance sheets as of December 31 20PY
and 20CY (Vertical Analysis).
4. Evaluate the firm’s short-term solvency for 20CY
5. Evaluate the firm’s long-term solvency for 20CY
6. Evaluate the firm’s operational efficiency for 20CY
7. Evaluate the firm’s profitability for 20CY
8. Make an investment analysis for 20CY
Module 3 – Constructive Accounting
PROBLEMS:
3.1 Everest Company received the August Bank Statement that showed
a balance of P38, 810.00 as of August 31. Other information are as follows:
Balance per checkbook
Checks Outstanding: P38, 120.00
3.2 The following information pertains to GH Company’s checking account for the month
of
October current year:
Balance per bank statement, October 31 P 67, 777.70
Balance per checkbook, October 31 73, 331.00
Check Outstanding: No. 159179
310.00
Deposit on October 31 not recorded by the bank 4,000.00
Returned check marked “NSF” 552.30
Bank Service Charge 141.00
3.3 On June 30, the Francis Trading Co. had a cash account balance of P17, 940.
The bank statement for June showed a balance of P6, 970. The deposit of 18, 500
made on June 30 were still in transit. The following information was also available:
Customer’s check returned for no sufficient funds P 530.00
Bank service charges for June 80.00
Check No. 211346 had been written for 3, 620 but had been
recorded in the books at 6, 320 for payment of accounts.
The bank incorrectly credited Francis account for 2, 500 deposit.
1.1 Joy Enterprises owned by Joyce Marcela uses a single entry system and
her accountant provided the following data for the year 20CY:
Module 3 – Constructive Accounting
The cash record of the current year showed the following information:
Module 3 – Constructive Accounting
Additional information:
1. Sales returns and allowances granted to customers P 160, 000
2. Sales discounts granted to customers 50,000
3. Uncollectible accounts written off 60,000
4. Purchase discounts on accounts payable paid 50,000
5. Purchase returns on merchandise purchases 40.000
Required
a. Determine the Net Income or Loss for the year ending December 31, 20CY.
b. Compute the total gross sales.
c. Compute the total gross purchases.
d. Compute the interest expense.
e. Compute the rent income.
f. Compute the depreciation on equipment.
g. Compute the result on sale of equipment.
h. Prepare the Income Statement for the year ended December 31 20CY.
i. Prepare the Balance a Balance Sheet as of December 31 20CY.
Module 3 – Constructive Accounting
The cash recorded of the current year showed the following information:
Receipts:
Module 3 – Constructive Accounting
Additional information:
Required:
a. Determine the Net Income or Loss for the year ending December 31 20CY
b. Compute the total Sales.
c. Compute the total purchases.
d. Compute the insurance expense.
e. Compute the interest income.
f. Compute the depreciation on equipment
g. Prepare the Income Statement for the year ended December 31, 20CY.
Module 3 – Constructive Accounting
1.1 The following data represents the summarized transactions of ABC Trading
owned by Adeline Cruz for the year 20CY, its second year of operations.
At the beginning of its first year, equipment was acquired with a 10-year useful life.
Additional information at December 31 20CY
Module 3 – Constructive Accounting
Required:
2. Income statement for the year ended December 31, 20CY under Cash basis
of accounting.
3.7 Zulu Enterprises began operations on January 1, 20PY. During the two-year
period ended December 31, 20CY the cash basis of accounting has been
employed. The trial balance prepared from these records on December 31, 20CY
appeared as follows:
Module 3 – Constructive Accounting
The following data were gathered from the records which showed:
a. Accounts receivable
December 31, 20PY 150,000
December 31, 20CY 250,000
b. Included in sales of 20PY was a 30,000 deposit by a customer for
merchandise to be delivered in 20CY
c. Accounts payable:
December 31, 20PY 140,000
December 31, 20CY 175,000
d. Included in purchases of 20PY was 50,000 cash advance to supplier for
merchandise to be delivered in 20CY.
e. Accrued expenses:
December 31, 20PY 140,000
December 31, 20CY 175,000
f. Merchandise Inventory:
December 31, 20PY 350,000
December 31, 20CY 420,000
Module 3 – Constructive Accounting
Required:
1. Compute the income statement accounts that will be converted from cash to
accrual basis.
2. Prepare the adjusting entries on December 31, 20CY.
3. Statement of Comprehensive Income for the year ended December 31, 20CY\
under accrual basis
4. Statement of Financial Position as of December 31, 20CY
Module 3 – Constructive Accounting
1.8 State the effects of each of the following errors made in 20PY and the
following errors made in 20PY and the balance sheets and the income
statements prepared in 20PY and 20CY following the analysis of accounting
errors format below.
f. Accrued interest receivable was not recognized and recorded at the end of
20PY amounting to P3, 000.
g. Prepaid insurance of P2, 500 was not recognized and recorded at the end of
20PY.
i. Unearned rent of P5, 000 was not recorded at the end of 20PY.
1.8 Rambo Trading owned by John Rambo reported net income as follows:
20PY – 250,000; 20CY – 300,000. It is assumed that year-end adjustments for 20CY
were properly made expect for errors and misstatements for 20PY.
The audit and review of the records of Rambo Trading disclosed the following errors
made in the year 20Y:
1. Inventory at the year-end was overstated P 30, 000
2. Sales on account was recorded in 20CY 12, 500
3. Purchases on account was recorded in 20CY 10, 000
4. Year-end accrued advertising was not recorded 3, 000
5. Year-end prepaid insurance was not recorded 4, 000
6. Year-end unearned rent income was omitted 3, 500
7. Year-end accrued interest income was omitted 2, 500
8. Year-end unused office supplies was unrecorded 2, 000
9. Year-end depreciation of equipment was omitted 5, 000
10. Year-end provision for bad debts was not taken up 1, 750
Module 3 – Constructive Accounting
Required:
a. Prepare an analysis showing the corrected net income for 20PY and 20CY:
b. Prepare the correcting entries at year-end f 20CY assuming:
1. Books have not been closed
2. Books have been closed
3.9.1 The following errors were discovered in the accounting records of Paul and
Phil Partnership on January 5, 20SY.
The partners share profit and losses as follows: Paul -40%; Phil – 60%.
1. Prepare correcting journal entries on January 5, 20SY, assuming that the books were closed for
20CY.
2. Prepare the correcting journal entries on January 5, 20SY, assuming that the books were still open
for 20CY.
• SY – Subsequent year.
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
Cam had 10, 000 shares of common stock outstanding throughout the year. The
market price of the stock at year-end was P65 per share. All sales are on credit.
Compute the following ratios as of the end of 20CY or for the year-ended December
31, 20CY, whichever is appropriate.
Module 3 – Constructive Accounting
3.12 The balance sheet, income statement and related information of the Brief Company
are shown below:
Module 3 – Constructive Accounting
Additional Information: -
There were no preferred dividends in arrears and the balance in the accounts receivable and
inventory accounts are unchanged from January 1, 20CY and there were no change in the
bonds payable, preferred stock or common stock accounts during 20CY.
a. Current ratio
b. Number of times bond interest was earned
c. Average number of days’ sales in inventories (360 days)
d. Book value per share of common stock
e. Rate of return on common stockholders’ equity
f. Debt equity ratio
Module 3 – Constructive Accounting
3.13
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
Module 3 – Constructive Accounting
REQUIRED
Compute the following ratios and measurable for 20CY:
a. Amount of Working Capital
b. Amount of Net Monitory Asset
c. Current Ratio
d. Acid-test (Quick) Ratio
e. Cash flow from Operations to Current Liabilities
f. Inventory Turnover
g. Ratof gross Profit on sales
h. Book value per share of stock
i. Ratio of Net Income to Net Sales
j. Net earnings per share of stock
k. Rate of return on invested capital
l. Cash Flow from Operational to Total Liabilities
m. Ratio of Stockholders’ Equity to Total Liabilities
Module 3 – Constructive Accounting
REQUIRED
Compute the following:
a. Cash P _________
b. Accounts receivable _________
c. Inventory _________
d. Total current assets P __________
Module 3 – Constructive Accounting
Sales P 1) 2) %
Sales Return 3) 10)
Net Sales P 4) 5)
Cost of Sales 6) 70%
GrossProfit P 7) 8)
Expenses 9) 10)
Net Profit P 35, 000 17.50%