Beruflich Dokumente
Kultur Dokumente
8
8-1.
SUBSTANTIVE TESTS
OF RECEIVABLES AND SALES
8-2.
There are two common types of confirmations used for confirming accounts
receivable: positive confirmations and negative confirmations. A positive
confirmation is a communication addressed to the debtor requesting him to
confirm directly whether the balance as stated on the confirmation request is
correct or incorrect. A negative confirmation is also a communication addressed
to the debtor, but it requests a response only when the debtor disagrees with the
stated amount.
A positive confirmation is more reliable evidence because the auditor can perform
follow-up procedures if a response is not received from the debtor. With a
negative confirmation, failure to reply must be regarded as a correct response even
though the debtor may have ignored the confirmation request.
Offsetting the reliability disadvantage, negative confirmations are less expensive
to send than positive confirmations, and thus more of them can be distributed for
the same total cost. The determination of which type of confirmation to be sent is
an auditors decision, and it should be based on the facts in the audit. The
following are the most important circumstances where positive confirmations
should be used:
8-2
There are a small number of large accounts which account for a significant
portion of total accounts receivable.
There are suspected conditions of dispute, inaccuracy, or irregularity. This
would be the case when internal controls are considered inadequate or if
prior years audit test results are unsatisfactory.
The rules of certain regulatory agencies require them. This is the case for
brokers and dealers in securities.
It is acceptable to confirm accounts receivable prior to the balance sheet date if the
internal control structure is adequate and can provide reasonable assurance that
sales, cash receipts and other credits are properly recorded between the date of the
confirmation and the end of the accounting period. Other factors the auditor is
likely to consider in making the decision are the materiality of accounts receivable
and the auditors experience in prior years. If the decision is made to confirm
accounts receivable prior to year end, it is necessary to test the transactions
occurring between the confirmation date and the balance sheet date by examining
internal documents and performing analytical procedures at year end.
8-4.
8-3
8-5.
8-6.
(a) When customers fail to respond to positive confirmation requests the CPAs
may not assume with confidence that these customers reviewed the requests
and found no disagreement and therefore did not reply. Some busy customers
will not take the time to review confirmation requests and will not respond;
hence, obvious exceptions may exist without being reported to the CPAs.
(b) If there is no response to a second request, the CPAs may mail a third request
and possibly make telephone calls in an effort to get a reply directly from the
customer. When it becomes apparent that the confirmation program will not
produce further evidence, the CPAs should consider each remaining customer
as to the size, nature, and age of the balance and the apparent reason for the
lack of a reply before they decide what additional work is necessary in the
circumstances. The CPAs should carry out the alternative audit procedures of
examining customers purchase orders or contracts, shipping documents and
sales invoices of the client, and remittances by nonconfirming customers
received by the client subsequent to the balance sheet date. The auditors may
also verify the existence, location, and credit standings of the nonconfirming
customers by reference to credit agencies or other sources independent of the
client.
8-7.
North, Inc.
No, the matter remains unresolved. First, oral evidence from the client is never in
itself sufficient; the auditors must follow up to determine the reliability of the oral
evidence. Second, payment of an account receivable is not confirmation; the
account might be fictitious, and the payment could have been made by a
dishonest employee who had created the fictitious account to conceal a cash
shortage. The auditors must examine the customer purchase order or contract, and
copies of the sales invoice and shipping document, in support of the unconfirmed
receivable. They should also determine the genuineness of the customer by
reference to the telephone directory or to credit agency reports.
8-8.
8-4
1) Sales
Accounts receivable
P11,100
P11,100
Inventory
Cost of goods sold
8,600
8,600
1,277
1,277
3,634
3,634
13,000
13,000
334
334
250
250
8-5
(See completed Exhibits 1.1 and 1.2 reproduced below and on the following
page.)
Exhibit 1.1
Montys Meat, Inc.
Accounts Receivable - Trade
Aging Analysis
October 31, 2006
Conf.
No.
1060
1061
1064
1602
1603
1607
1608
1612
10/31
10/31
11/27
Customer
Balance
Culleys Meats
Jolly Roger Restaurant
ABC Grocery
(Other)
Rudys Deli
General Foods Grocers
Kims Fresh Meats
Dills Discount Grocery
Dianas Supper Club
Balance per ledger
Audit Adjustments
P 1,330
466
4,256
329,433
378
13,468
2,334
12,469
866
P365,000
P (29,345)
Audited balance
P335,655
#
Current
P
&
#
1,330
P
3,000
280,763
13,000
1,074
12,469
334
P 311,970
P (28,068)
466
1,256
33,467
P12,324 P 2,879
378
468
1,260
P 36,449
532
P13,234 P 3,347
P(1,277)
P 283,902
P 36,449
P13,234 P 2,070
P(210,113)
P (13,353)
Outstanding
P 73,789
P 23,096
P13,234 P 2,070
10%
25%
7,379
P 5,774
1-30
Estimated uncollectible
P 24,487
0 P
70%
Reviewed by:
Initial
Date
100%
P 9,264 P 2,070
Prepared by:
Initial
Date
0 &
8-6
Exhibit 1.2
Montys Meat, Inc.
Accounts Receivable - Trade
Allowance for Doubtful Accounts
October 31, 2006
11/1/05
11/1 - 10/31
11/1 - 10/31
P28,000 #
24,000 &
(37,000) @
10/31/06
P15,000
AJE 2
AJE 6
(1,277)
P13,723
P10,777
Audited balance
P24,500 ^
10/31/06
AJE 6
Bad debts expense
Allowance for doubtful accounts
P10,777
P10,777
#
&
@
^
Prepared by:
Initial
Date
Reviewed by:
Initial
Date
8-7
Makati Company
For all of the exceptions, the auditor is concerned about four principal things.
(a) Whether there is a client error. Many times the confirmation response
differences are due to timing differences for deposits in the mail and
inventory in transit to the customer. Sometimes customers misunderstand the
confirmation or the information requested. The auditor must distinguish
between those and client errors.
(b) The amount of the client error if any.
(c) The cause of the error. It would be intentional, a misunderstanding of the
proper way to record a transaction, or a breakdown of internal control.
(d) Potential errors in the sample not tested. The auditor must estimate the error
in the untested population, based on the results of the tests of the sample.
Suggested steps to clear each of the comments satisfactorily are:
1.
2.
(a) The cause should be investigated thoroughly. If the credit was posted to
the wrong account, it may indicate merely a clerical error. On the other
hand, posting to the wrong account may indicate lapping.
(b) Such a comment may also indicate a delay in posting and depositing of
receipts. If upon investigation such is the case, the company should be
informed immediately so that it can take corrective steps.
3.
4.
8-8
The auditor should first evaluate how long it takes to ship goods to the
customer in question. If it ordinarily takes more than five days, there is no
indication of error.
A comment of this type may indicate that the company may be recording
sales before an actual sale has taken place. The auditor should examine the
invoice and review with the appropriate officials the companys policies.
Sales, cost of sales, inventories and accounts receivable may have to be
adjusted if title has not passed to the buyer as of December 31, 2005.
6.
(a) Determine if such advance payment has been received and that it has
been properly recorded. A review should be made of other advance
payments to ascertain that charges against such advances have been
properly handled.
(b) If the advance payment was to cover these invoices, the auditor should
propose a reclassification of the P1,350, debiting the advance payment
account and crediting accounts receivable--trade.
7.
(a) Examine the shipping order for indications that the goods were shipped
and, if available, carriers invoice and/or bill of lading for receipt of the
goods.
(b) If it appears that goods were shipped, send all available information to
the customer and ask the customer to reconfirm. If the customer still
insists that goods were never received, all data should be presented to an
appropriate company official for a complete explanation. This may
indicate that accounting for shipments is inadequate and consideration
should be given to reviewing the procedures to determine if
improvements can be made.
(c) If the goods were not shipped, the auditor should recommend an
adjustment reducing sales, cost of sales, and accounts receivable, and
increasing inventories.
8.
9.
As title on any goods shipped on consignment does not pass until those goods
are sold, the sales entry should be reversed, inventory charged, and cost of
sales credited if it is actually a consignment sale. Other so-called sales should
be reviewed and company officials queried to determine if other sales actual
represent consignment shipments; if so, the adjustment set forth in the
preceding sentence should be made for all consignment shipments.
8-9
Ken Company
Requirement (a)
Ken Company
Accounts Receivable Aging Schedule
May 31, 2006
Age Category
Not yet due
Less than 30 days past due
30 to 60 days past due
61 to 120 days past due
121 to 180 days past due
Over 180 days past due
Proportion
of
Total
Amount
in
Category
Probability
of
Non-Collection
.680
.150
.080
.050
.025
.015
1.000
P 816,000
180,000
96,000
60,000
30,000
18,000
P1,200,000
.010
.035
.050
.090
.400
.900
Estimated
Uncollectibl
e Amount
P 8,160
6,300
4,800
5,400
12,000
16,200
P52,860
Requirement (b)
Ken Company
Analysis of Allowance for Doubtful Accounts
May 31, 2006
June 1, 2005 balance
Bad debt expense accrual (3,000,000 x .04)
Balance before write-offs of bad accounts
Write-offs of bad accounts
Balance before year-end adjustment
Estimated uncollectible amount
Additional allowance needed
P 30,250
120,000
P150,250
108,750
P 41,500
52,860
P 11,360
Debit
Credit
11,360
11,360
Requirement (c)
1.
2.
8-10
8-11.
Demo Inc.
Requirement (a)
DEMO INC.
Accounts Receivable
12-31-05
Balance
Per General
Per
Ledger
Subsidiary
Unadjusted Balances
Add (Deduct) Adjustments:
AJE (2) to correct
understatement of
accounts written off on
October 31.
P197,000
P198,240
P76,820
P22,180
P6,000
(200)
(1,000)
(1,000)
2,000
2,000
500
500
1,440
_______
______
_
_______
_______
______
P199,740
P199,740
P95,240
P77,320
P22,180
P5,000
(1,000)
2,000
500
DEMO INC.
Allowance for Doubtful Accounts
12-31-05
Balance per Ledger
Add (Deduct) Adjustments:
AJE (1) to correct error in recording bad debts recovery
(2) to correct understatement of accounts written off
(3) to write off definitely uncollectible accounts
(4) to adjust allowance to required balance (Schedule 1)
P12,000.00
324.00
( 200.00)
( 1,000.00)
( 6,359.80)
Adjusted
Total
P 95,240
77,320
22,180
5,000
_______
P199,740
8-11
P 4,764.20
Required
%
Allowance
Amount
1
2
3
P2,000-50%
P3,000-20%
P 952.40
1,546.40
665.40
1,000.00
600.00
P4,764.20
8-12.
Bad Debts
Allowance for Doubtful Accounts
324.00
200.00
1,000.00
Accounts Receivable
Advances from Customers
2,000.00
Accounts Receivable
Customers accounts with credit balances
324.00
200.00
1,000.00
2,000.00
500.00
500.00
Accounts Receivable
Sales
1,440.00
6,359.80
1,440.00
6,359.80
Tripoli Company
Requirement (1)
Accounts receivable, trade..............................................
Advances to suppliers.....................................................
Due from officers............................................................
Subscriptions receivable share capital.........................
Expense advances to salespeople....................................
Accounts payable, trade (P19,250 P450)*............
Advances from customers on sales contracts...........
Salaries payable.......................................................
Allowance for doubtful accounts.............................
40,000
450
2,500
4,600
1,000
19,250
450
3,300
500
8-12
23,050
2,000
40,000
500
P39,500
450
2,500
4,600
1,000
Current liabilities:
Accounts payable, trade...........................................
Customers credit balances.......................................
Cash advances from customers on sales
(not yet shipped)...................................................
Salaries payable.......................................................
*
19,250
2,000
450
3,300
These amounts are netted against normal balances to reflect control balances;
but if material in amount, they should be reported separately on the balance
sheet as indicated in Requirement 2.
Pearl Corporation
1.
2003
P 3,300a
P90,000
2004
P 5,700c
P158,000
2005
P 7,800e
P210,000
2006
P 16,800
P459,000
P 9,500b
P 19,900d
P 29,500f
P 58,900
0.347
0.286
0.264
0.285#
8-13
2.
debts in the previous 2 years. Therefore, the bad debts on 2005 sales of P6,200 and
P1,000 are about 92.2% of the total bad debts expected on 2005 sales.
P19,900 + P210,000 - P200 - P14,200 - P178,800 - P300 - P700 - P6,200 = P29,500
8-14.
Flores Corporation
Requirement (1)
Flores Corporation
Analysis of Changes in the
Allowance for Doubtful Accounts
For the Year Ended December 31, 2006
Balance at January 1, 2006
Provision for doubtful accounts (P9,000,000 x 2%)
Recovery in 2006 of bad debts written off previously
Deduct write-offs for (P90,000 + P60,000)
Balance at December 31, 2006, before additional impairment loss
Increase in estimated uncollectible accounts during 2006 (P235,300 - P175,000)
Balance at December 31, 2006, adjusted (Schedule 1)
P130,000
180,000
15,000
P325,000
150,000
P175,000
60,300
P235,300
Schedule 1:
Computation of Allowance for Doubtful Accounts
at December 31, 2006
Aging category
November-December 2006
July-October
January-June
Prior to 1/1/06
a
Balance
P1,140,000
600,000
400,000
70,000 a
Percent
2
10
25
75
Doubtful accounts
P 22,800
60,000
100,000
52,500
P235,300
P130,000 - P60,000
Requirement (2)
Flores Corporation
Journal Entry
December 31, 2006
Bad Debt Expense
Allowance for Doubtful Accounts
To increase the allowance for doubtful
accounts at December 31, 2006, resulting
60,300
60,300
8-14
8-15.
Visayas Company
Requirement (a)
Visayas Company
Accounts Receivable
12.31.06
Balance, 12.31.05
Add: Sales on account for the year
Total
Less: Collections during the year
- with discount (1)
- without discount (2)
Accounts written off
Credit memo for sales returns & allowances
P 546,400
2,622,832
P3,169,232
P2,050,859
848,118
18,700
37,000
Balance, 12.31.06
Total collections
Less: Accts paid w/ discount
Accts paid by customers w/o
discount
2,954,677
P 214,555
P2,857,960
2,009,842
P 848,118
(2)
Requirement (b)
AJE (1) Doubtful accounts expense
Allowance for doubtful accounts
6,599
6,599
Supporting Analysis:
% allowance to AR 12.31.05
Required % allowance to
AR 12.31.06
Required allowance 12.31.06
2% x P214,555
3%
2/3 x 3%
2%
P4,291
P 16,392
P546,400
P 16,392
18,700
P( 2,308)
4,291
8-15
P 6,599
Charry Company
Requirement (a) Adjusting Journal Entries
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
Accounts Receivable
Customers accounts with credit balances
(P500 + P5,000)
5,500
Sales
Accounts Receivable
5,000
Subscriptions Receivable
Accounts Receivable
15,000
Deposit on Contract
Accounts Receivable
15,000
Claims Receivable
Accounts Receivable
500
Advances to Employees
Accounts Receivable
500
5,500
5,000
15,000
15,000
500
500
10,000
10,000
5,000
5,000
P59,500
500
500
5,000
Investments
Advances to Affiliated Company
10,000
Other Assets
Deposit on Contract
15,000
Shareholders Equity
8-16
xxx
Supporting Analysis:
Charry Company
Accounts Receivable -Trade
12-31-06
Balance per ledger
Add (Deduct) Adjustments:
AJE (1) To reclassify accounts with credit balances
(2) To reverse entry for consignment deliveries
(3) To reclassify subscriptions receivable
(4) To reclassify deposit on contract
(5) To reclassify balance of claims from carrier for
shipping damages
(6) To reclassify employees IOUs
(7) To reclassify advances to affiliate
(8) To reclassify advances to supplier
Net adjustments
P105,000
5,500
( 5,000)
( 15,000)
( 15,000)
(
500)
(
500)
( 10,000)
( 5,000)
( 45,500)
Balance as adjusted
P 59,500
If correct entries were made for the transactions given, the Accounts
Receivable account would show the following postings:
Accounts Receivable
Jan. 1 Balance
Charge Sales
Recoveries of
accounts written off
P 56,000
625,000
1,000
________
P682,000
________
P682,000
8-17.
Collections
Write offs
Merchandise returns
Allowance for shipping
damages
Balance Dec. 31
P615,000
3,500
2,500
1,500
P622,500
59,500
P682,000
8-17
1998
P183
105
(212)
P 76
Requirement (3)
(a) The ratio of bad debt expense to operating revenue for the two years is: 2006,
P105/P3,729 = 2.8%; 2005, P81/P3,534 = 2.3%. This ratio appears relatively
stable although is increasing.
(b) The composite rate of uncollectible accounts as a percentage of gross
accounts receivable = ending allowance balance/ending accounts receivable.
The ratio for 2006 is P212 / (P951 + P212) = 18.2%, and for 2005 is P183 /
(P972 + P183) = 15.8%. This ratio is less stable and also is increasing.
(c) Bad debt expense is considerably higher than the write-offs in 2006. The firm
has experienced an increase in expected write-offs. Apparently the firm
expects an increase in bad debts, which is partially an estimate of future
write-offs.
8-18.
Rain Company
Requirement (1)
Present value of the note:
P150,000 x (PV1, 12%, 3) (0.71178) = P106,767
8-18
Requirement (2)
Correction and Collection Schedule:
Date
1-1-2005
12-31-2005
12-31-2005
12-31-2006
12-31-2007
12-31-2007
+
+
+
Note Receivable
Change
Balance
P150,000
P 43,233
106,767
12,812
119,579
14,349
133,928
16,072
150,000
150,000
0
* Rounded.
8-19.
1.
d.
2.
c.
8-20.
3.
b.
4.
c.
Luce Company
(1)
AJE:
30,000
24,000
30,000
24,000
Ans.
(c)
AJE:
Sales
10,000
8-19
10,000
(4)
8-21.
(a)
P48,000
P150
(b)
P 32,000
48,000
P 16,000
(5)
Accounts receivable from Mr. Sia is correctly stated because the goods are
considered sold in 2006.
Ans. (a)
(6)
Ans.
(d)
ETC Co.
Adjusting Journal Entries
AJE 1.
2.
3.
4.
5.
6.
Cash
Other Current Liabilities (UCPB Overdraft)
225,000
225,000
Accounts Receivable
Cash
37,500
Cash
Accounts Payable
28,709
Notes Payable
Interest Expense
Cash
67,500
16,200
Cash BPI
Other Current Liabilities (UCPB Overdraft)
25,000
Cash SBTC
Accounts Receivable
73,690
37,500
28,709
83,700
73,690
Cash
5.31.06
Per books
AJE
1.
2.
3.
25,000
P 15,825,000
225,000
(37,500)
28,709
8-20
AJE 2.
6.
Subsidiary Ledger
P8,047,054
37,500
(1) (c)
General Ledger
P7,868,029
37,500
(73,690)
(375,215)
122,500
P7,831,839
P7,831,839
(2) (b)
Subsidiary Ledger
P1,617,340.00
P1,437,706.50
P1,474,450.00
P1,779,867.50 + P37,500
___________ P375,215
(3) (a) P8,047,054.00
8-22.
Amount
Estimated to be
Uncollectible
= 1,617,340.00 x 5 = 80,867.00
= 1,437,706.50 x 10 = 143,770.70
= 1,474,450.00 x 15 = 221,167.50
= 1,442,152.50 x 20 = 288,430.50
P7,831,839.00
P771,439.50
Ling, Inc.
Requirement (1)
LING, INC.
Long-term Receivables Section of Balance Sheet
December 31, 2005
9% note receivable from sale of division, due in annual
installments of P500,000 to May 1, 2007, less current
installment
8% note receivable from officer, due December 31, 2007,
collaterized by 10,000 shares of Ling, Inc., ordinary shares
with a fair value of P450,000
Non-interest-bearing note from sale of patent, net of 15%
imputed interest, due April 1, 2007
P 500,000 [1]
400,000
84,105 [2]
8-21
112,400 [3]
P1,096,505
Requirement (2)
LING, INC.
Selected Balance Sheet Balances
December 31, 2005
Current portion of long-term receivables:
Note receivable from sale of division
Installment contract receivable
Total
P500,000 [1]
27,600 [3]
P527,600
P 60,000 [4]
11,200 [5]
P 71,200
Requirement (3)
LING, INC.
Interest Income from Long-Term Receivables
and Gains Recognized on Sale of Assets
For the Year Ended December 31, 2005
Interest income:
Note receivable from sale of division
Note receivable from sale of patent
Note receivable from officer
Installment contract receivable from sale of land
Total interest income for year ended 12/31/05
P105,000
8,505
32,000
11,200
P156,705
P 37,600 [8]
50,000 [9]
P 87,600
Explanation of amounts:
[1] Long-term Portion of 9% Note Receivable at 12/31/05
Face amount, 5/1/00
Less: installment received 5/1/05
Balance, 12/31/05
P1,500,000
(500,000)
P1,000,000
[6]
[2]
[7]
[5]
8-22
(500,000)
P 500,000
11,200
32,000
P 100,000
(24,400)
[2]
P 75,600
8-23
P40,000
(2,000)
P
(38,000)
37,600
P 200,000
(150,000)
P 50,000
Grande Company
Requirement 1
PAS 39, paragraph 63 will be applied in this case. On December 31, 2006,
Grande Company should record the 2006 accrued interest and the impairment:
Notes / Interest Receivable (0.06) (100,000)
Interest Income
6,000
6,000
55,537 *
55,537
P106,000
50,463
P 55,537
Requirement 2
The entries with the corresponding computations follow:
Effective Interest Method
December 31, 2007
Allowance for decline in note value
Interest income (0.06) (50,463)
December 31, 2008
Allowance for decline in note value
Interest income
(0.06) (50,463 + 3,028)
Cash
Notes receivable
3,028
3,028
3,209
3,209
30,000
30,000
8-24
1,602
1,602
1,698*
1,698
Cash
*
Notes receivable
30,000
46,000
30,000
46,000
8-24.
Amy Corporation
Requirement 1
Accounts Receivable (Trade)
Accounts Receivable (Officer)
Ordinary Shares Subscriptions Receivable
Advances to Employees
Notes Receivable (Trade)
Deposit to Guarantee Contract Performance
Utility Deposit
Receivables
15,500
3,600
12,000
1,800
6,000
5,000
500
44,400
Requirement 2
Accounts receivable (trade)--current asset, trade receivable
Accounts receivable (officer)--normally current nontrade receivable
Ordinary shares subscription receivable--current or noncurrent asset, depending
on due date; nontrade receivable
8-25.
8-25
Balance
P193,000
114,000
73,000
41,000
25,000
19,000
P465,000
Estimated
Percentage
Uncollectible
0.008
0.020
0.050
0.200
0.350
0.600
Estimated
Amount
Uncollectible
P 1,544
2,280
3,650
8,200
8,750
11,400
P35,824
Requirement 2
a.
35,824
38,824
33,024
b.
c.
8-26.
35,824
38,824
33,024
Blue Corporation
Requirement 1
2005
Dec.
Dec.
1
11
140,000
175,000
175,000
1,000
1,000
8-26
2006
Jan. 29
29
29
Cash
Accounts Receivable Assigned
86,000
Notes Payable
Interest Expense (P140,000
x 0.12 x 1/12)
Cash
86,000
Cash
Accounts Receivable Assigned
60,000
86,000
1,400
87,400
60,000
54,540
Accounts Receivable
Accounts Receivable Assigned
(P175,000 P1,000
P86,000 P60,000)
28,000
28,000
Requirement 2
On the December 31, 2005 balance sheet of the Blue Corporation, the assigned
accounts receivable and the remaining liability would be reported as follows:
8-27.
Current Assets:
Accounts receivable assigned
P88,000
Current Liabilities:
Note payable
P54,000
Tandy Shoes
Sept. 15
21
29
Accounts Receivable
Credit Card Expense (P2,100 x 0.05)
Sales
Sales Returns and Allowances
Accounts Receivable
Credit Card Expense (P200 x 0.05)
Cash
Accounts Receivable
1,995
105
2,100
200
190
10
1,805
1,805
8-28.
8-27
Gabe Company
GABE COMPANY
Income Statement Effect
For the Year Ended December 31, 2005
Expenses resulting from accounts receivable assigned
(Schedule 1)
Expenses resulting from accounts receivable sold
(P300,000 P260,000)
Total expenses
P15,100
40,000
P55,100
Interest expense
Total expenses
P200,000
x
85%
P170,000
x
3%
P 5,100
10,000
P 15,100