AFAR FORMULAS HOBA COMPUTATION FOR COGS, ENDING INVENTORY, ALLOWANCE, COGAS SFHO Outside Purchase COGAS End. Inventory SHFO Outside Purchase COGS COST OF SFHO: If based on Cost: Cost = RETAIL P xx xx P xx COST Net of Markup Just copy amount P xx ( xx ) ( xx ) P xx Net of Markup Just copy amount P xx Allowance Retail - Cost n/a P xx n/a Retail - Cost P xx. SFHO @retailed amount 1+ mark −up rate If Based on Sales: Cost = SFHO - (SFHO x Markup Rate) NET INCOME Home Office Sales P xx COGS ( xx ) Gross Profit P xx OpEx ( xx ) Net Income P xx Branch Sales COGS Gross Profit P xx OpEx Unrecorded Expenses Net Income P xx Realized portion of Allowance True Income P xx ( xx ) ( xx ) ( xx ) xx P xx It is the NET INCOME that is reflected in the FS of the brand and HO, and not the true income. COST OF SALES OF HOME OFFICE Beginning Inventory Purchases Less: Shipment to Branch Ending Inventory COGS P xx xx ( xx ) ( xx ) P xx LONG-TERM CONSTRUCTION CONTRACT GENERAL FORMULA: Contract Price Less: TEC Cumulative Cost Incurred to Date Est. Cost to Complete TEC Est. Gross Profit/(Loss) Multiply by: % of Completion Gross Profit/(loss) to Date Less: PY Gross P/L to Date Realized Gross P/L for the Year % of COMPLETION P xx P xx xx P xx ZERO PROFIT P xx P xx xx P xx xx P xx x% P xx xx P xx xx P xx/(xx) P(xx) xx P xx COMPUTATION OF % OF COMPLETION: % of Completion = Cost AT completion” = TEC CumulativeCost Inccured TEC Alternative Formula: % of Completion = applies only if there’s NO LOSS Construction∈Progress Contract Price OTHER FORMULAS: Contract Price Multiply by: % of Completion REVENUE TO DATE Less: Cost incurred to Date Gross Profit/(Loss) to Date Revenue to Date (Current Year) P xx Revenue to Date (Prior Year) Revenue for the year Construction cost of Sales (Squeezed) Gross Profit/(Loss) for the Year P xx x% P xx ( xx ) P xx ( xx ) P xx ( xx ) P xx CONSTRUCTION IN PROGRESS CONSTRUCTION IN PROGRESS Cost incurred to date P xx Gross Profit for the year xx P xx CIP, Balance P xx CIP > Progress Billing = ASSET CIP < Progress Billing = LIABILITY “Est. Loss for the Year FRANCHISE REVENUE RECOGNITION Revenue STAND ALONE PRICE Trade-Name Franchise Stall Deliveries Others… P xx xx xx xx P xx FRACTION * INITIAL F.FEE xx/xx xx/xx xx/xx xx/xx P xxx COLLECTION IS REASONABLY ASSURED Down Payment P xx PV of the Balance Less: Direct Cost Gross Profit CFF Interest Income xx Indirect Cost Net Income = ALLOCATION P xx xx xx xx * xx/xx Finished xx/xx xx/xx Used portion = P xx xx xx xx P xx xx ( xx ) P xx xx ( xx ) P xx If the down payment is REFUNDABLE, recognized total Initial Franchise Fee (IFF) as unearned revenue. COLLECTION IS NOT REASONABLE ASSURED Down Payment P xx Collection (at PV) Total Collection Multiply by: Gross Profit Ratio x% REALIZED GROSS PROFIT CFF Interest Income xx Indirect Cost NET INCOME Gross xx P xx P xx xx ( xx ) P xx Profit Ratio = Down payment + PV of tℎe Balance − Direct Cost Down Payment + PV of tℎe Balance REVENUE FROM FRANCHISE FEE = IFF + CFF NO SUBSTANTIAL PERFORMANCE CFF Interest Income Indirect Cost NET INCOME xx P xx ( xx ) P xx CONSIGNMENT Net Sales Cost of Sales Gross Profit OpEx Commission Expense Freight-out Bad debt Expense Samples Consumed NET INCOME Cash/Collection from credit sales Less: Payment made by consignee in behalf of the consignor Sales Commission NET REMITTANCE Cost of Consigned goods * (units sold/total units) Freight In * (units sold/total units) Cartage Cost * (units sold/total units) COST OF SALES PART OF COST OF SALES 1. Freight from consignor to Consignee 2. Cartage cost PART OF EXPENSE 1. Commission of Consignee 2. Freight from Consignee to third person 3. Freight from Consignee to consignor P xx ( xx ) P xx ( xx ) ( xx ) ( xx ) ( xx ) ( xx ) P xx ( xx ) P xx ( xx ) P xx P xx xx xx P xx GOVERNMENT ACCOUNTING JOURNAL ENTRIES: 1. Receipts of the Notice of Cash Collection (NCA) from Department of Budget and Management (DBM). Cash-MDS, Regular P xx Subsidy Income National Government P xx 2. Reversion of UNUTILIZED NCA Subsidy Income National Government Cash-MDS, Regular 3. To record acquisition of equipment acquired on account Equipment P xx Accounts Payable P xx To record payment of Accounts Payable Accounts Payable Due to BIR Cash-MDS, Regular P xx xx 4. P xx P xx 5. To record the remittance of the tax withheld Due to BIR P xx Cash-Tax Remittance Advice 6. Establishment of Petty Cash Fund Petty Cash Fund Cash-MDS, Regular P xx 7. Replenishment of Petty Cash Fund Various Expenses Cash-MDS, Regular P xx 8. To record unused Petty Cash Fund Cash-Collecting Office Petty Cash Fund P xx 9. To record liabilities to officers and employees Salaries & wages, Regular P xx PERA xx Due to BIR Due to GSIS Due to Pag-ibig P xx P xx P xx P xx P xx xx xx P xx Due to Philhealth Due to Officers & Employees 10. 11. To record Cash Advance for the payroll Advances for Payroll Cash-MDS, Regular To record the liquidation of the payroll Due to Officers & Employees Advances for Payroll xx xx P xx P xx P xx P xx 12. To record remittances of GSIS, Pag-ibig, and Philhealth Due to GSIS P xx Due to Pag-ibig xx Due to Philhealth xx Cash-MDS, Regular P xx 13. To record cash advance Advances to Officers & Employees Cash-MDS, Regular P xx P xx 14. To record liquidation of cash advance Expense P xx Advances to Officers & Employees P xx 15. To record the refund of the unused cash advance Cash-collecting Officer P xx Advances to officers & Employees P xx 16. To record the receipt of notes receivable Notes Receivable Revenue P xx 17. 18. 19. 20. Receipt of payment from notes receivable Cash-collecting Officer Notes Receivable Interest Income P xx P xx P xx xx To record the net income of the agency Sales Revenue P xx Other Income xx Revenue & Expense Summary P xx Revenue & Expense Summary P xx Acc. Surplus / (Deficit) P xx To record loan payable Cash in Bank - Local/Foreign Currency P xx Loan Payable - Local/Foreign Currency To record the loss from Loan payable under foreign currency Loss on Foreign Currency P xx P xx Loan payable - Foreign Currency 21. To record the gain from loan payable under foreign currency Loan payable - Foreign Currency P xx Gain on Foreign Exchange P xx 22. Settlement of Loan Payable Loan Payable - Foreign/Local Currency Cash in bank - Foreign/Local Currency P xx P xx P xx ADDITIONAL INFORMATION The receipt of allotment from the DBM shall be recorded in Registry of Allotments, Obligations and Disbursements. To record the incurrence of the obligation it shall be posted in the Obligation Request Status (ORS), RAOD Capital Outlay Government Accounting Manual (GAM) took effect on January 1, 2016 Government Accounting encompasses the process of analyzing, recording, classifying, summarizing and communicating all transactions involving the receipt and disposition of government funds and property, and interpreting the results thereof. COVERAGE OF GAM 1. Basic accounting policies and principles in accordance with the Philippine Public Sector Accounting Standards (PPSAS) adopted through COA Resolution No. 2014-003 2. Revised Chart of Accounts (RCA) prescribed under COA Circular No. 2013002 3. The accounting procedures, books, registries, records, forms, reports, and financial statements and illustrative accounting entries. Government Budget is the financial plan of the government for a given period, usually for a fiscal year, which shows what resources are, and how they will be generated and used over the fiscal period. Responsibility Accounting provides access to cost and revenue information under the supervision of a manager having a direct responsibility for its performance. It is also a system that measures the plans and actions of each responsibility center OBJECTIVE OF RESPONSIBILITY ACCOUNTING 1. Ensure that all costs and revenues are properly charged/credited to the correct responsibility center so that deviations from the budget can be readily attributed to managers accountable thereof. 2. Provide a basis for making decisions for future operations 3. Facilitate review activities, monitoring the performance of each responsibility center and evaluation of the effectiveness of agency’s operations. Services of the Government Agency shall be recognized as revenue when: a. The services are rendered b. If not practicable, when fees are collected upon issuance of the respective permits, certificates of registration plates, stickers, clearance, certification franchises, and licenses Statement of Financial Position, Statement of Comparison of Budget & Actual Amounts, and Statement of cash flows are included in the complete set of General Purpose FS. Regular Agency Fund, Foreign Assisted Project Fund, and Trust receipts are different fund cluster. BUSINESS COMBINATION - STOCK ACQUISITION STEP ACQUISITION If the FV of the previously acquired shares (without controlling interest) is not given at the time there’s new acquisition that makes it to have controlling interest, use this formula: FV of Previously = Value of of Newly Acquired Sℎares +Control Premium % of tℎe newly acquired sℎares x % of Previously Acquired Shares Acquired Shares FULL GOODWILL METHOD IS USE Always compare the FV of the NCI to the proportionate share of the NCI. If Proportionate share is greater than the FV, then use the proportionate share of NCI. FV OF NCI Consideration − Inclusive Control Premium % of Controlling Interest NCI Total Assets (Not including unidentifiable assets) Less: Total Liabilities FAIR VALUE OF NET ASSETS Less: Overvaluation of Assets Add: Undervaluation of Assets ADJUSTED FVNA Multiply by: % of NCI Proportionate Share of NCI FVNA Less: Consideration % controlling Interest % of NCI BARGAIN/(GOODWILL) P xx ( xx ) P xx ( xx ) xx P xx x% P xx P xx ( xx ) ( xx ) P xx For the consolidated TOTAL ASSETS; Parent - BOOK VALUE ; SUBSIDIARY - FV Don’t include unidentifiable intangible assets of SUBSIDIARY = x % of CONSOLIDATION SUBSEQUENT TO THE DATE OF ACQUISITION CONSOLIDATED NET INCOME Net Income of Parent Net Income of Subsidiary Amortization of Excess Impairment Loss Intercompany Dividend Gain on Acquisition σ σ σ Consideration FVNA GOODWILL PARENT -CI P xx xx xx/(xx) ( xx ) ( xx ) xx P xx SUBSIDIARY - NCI P xx xx/(xx) ( xx ) P xx Amortization of Excess - this shall be allocated properly to years when it will be realize. The amortization of excess is computed according to its effect to the EXPENSES. a) If OVERVALUATION of Expenses - ADD Back to Income b) If UNDERVALUATION of Expenses - DEDUCTED from Income Impairment Loss a) FULL GOODWILL - if the result is GOODWILL, this shall be subject for impairment loss. The amount of impairment loss shall be divided to both parent & the subsidiary according to goodwill allocated to each. b) PARTIAL GOODWIL - if the result is GOODWILL, this shall be subject for impairment loss and ONLY the parent shall bear the loss. Distribution shall be base on the Goodwill Allocated for CI and NCI Intercompany Dividend Intercompany Dividend = Dividend declared by Subsidiary x % of CI This amount shall be DEDUCTED from the income of PARENT only CI P xx xx P xx NCI P xx xx P xx NON-CONTROLLING INTEREST NCI - Beginning NCI - NI Dividend Declared by Subsidiary (%of NCI) NCI, Ending Total P xx xx P xx P xx xx ( xx ) P xx WORKING PAPERS ON THE DATE OF ACQUISITION 1. 2. 3. 4. Adjustment to SUBSIDIARY Assets (Assume there is Overvaluation in assets of the subsidiary and there is goodwill in its assets) Investment in Subsidiary (Controlling Interest %) P xx Non-Controlling Interest xx Over-valuated Assets P xx Goodwill xx Adjustment to Subsidiary's EQUITY Share Capital P xx Share Premium xx Retained Earnings xx Investment in Subsidiary (Controlling Interest) P xx Non-Controlling Interest xx Adjustment to GOODWILL computed Goodwill P xx Investment in Subsidiary (Controlling Interest) P xx Non-Controlling Interest xx GAIN ON ACQUISITION Investment in Subsidiary P xx Gain on Acquisition P xx CONSOLIDATED RETAINED EARNINGS Consolidated R/E, Beginning CI - Net Income of Parent Dividend Declared by Parent CONSOLIDATED R/E, Ending CONSOLIDATED SHE Share Capital - Parent Share Premium - Parent Consolidated R/E NCI, Ending (SHE of subsidiary in CONSO FS) CONSOLIDATED SHE P xx xx ( xx ) xx P xx P xx xx xx P xx SALE OF FIX ASSET (UPSTREAM & DOWNSTREAM) CONSOLIDATED DEPRECIATION EXPENSE Depreciation Expense - Parent Depreciation Expense - Subsidiary Amortized portion of Under/(Over) Valued FA Amortized portion of (URP)/URL of FA CONSOLIDATED DEPRECIATION EXPENSE UNREALIZED PROFIT/(LOSS) = Unrealized Portion REALIZED PROFIT/(LOSS) = Portion P xx xx xx/(xx) (xx)/xx P xx Gross Profit Estimated Useful Life Gross Profit Estimated Useful Life CONSOLIDATED NET INCOME Net Income - Parent Net Income - Subsidiary Realized URP/(URL) from PY - if Down Realized URP/(URL) from PY - if UpS (URP)/URL - if DownS (URP)/URL - if UpS Amortization Excess Intercompany Dividends Gain on Acquisition PARENT - CI P xx xx xx/(xx) xx/(xx) (xx)/xx (xx)/xx xx/(xx) (xx) xx P xx CONSOLIDATED FIXED ASSETS Fixed Assets - Parent Fixed Assets - Subsidiary (Over)/Under Valuation of FA Amortized portion of Over/(Under) valued FA URP/(URL) on sale of FA (RP)/RL on sale of FA CONSOLIDATED FIXED ASSETS x % of Realized SUBSIDIARY - NCI P xx xx/(xx) (xx)/xx xx/(xx) P xx xx/(xx) x % of P xx xx (xx)/xx xx/(xx) (xx)/xx P xx If the fixed asset is a LAND, no amortization needed, recognized the whole amount. SALE OF MERCHANDISE (UPSTREAM & DOWNSTREAM) CONSOLIDATED SALES REVENUE Sales Revenue - Parent Sales Revenue - Subsidiary Less: Intercompany Sales CONSOLIDATED SALES REVENUE P xx xx ( xx ) P xx CONSOLIDATED COST OF GOODS SOLD COGS - Parent COGS - Subsidiary Less: Intercompany Sales Realized (Profit)/Loss from PY Unrealized Profit/(Loss) CONSOLIDATED COGS P xx xx ( xx ) (xx)/xx xx/(xx) P xx CONSOLIDATED NET INCOME Net Income - Parent Net Income - Subsidiary Realized URP/(URL) from PY - if Down Realized URP/(URL) from PY - if UpS (URP)/URL - if DownS (URP)/URL - if UpS Amortization Excess Intercompany Dividends Gain on Acquisition PARENT - CI P xx xx xx/(xx) xx/(xx) (xx)/xx (xx)/xx xx/(xx) (xx) xx P xx SUBSIDIARY - NCI P xx xx/(xx) (xx)/xx xx/(xx) P xx CONSOLIDATED GROSS PROFIT Gross Profit - Parent Gross Profit - Subsidiary Realized URP/(URL) from PY (URP)/URL CONSOLIDATED GROSS PROFIT CONSOLIDATED ENDING INVENTORIES Ending Inventory - Parent Ending Inventory - Subsidiary (URP)/URL CONSOLIDATED ENDING INVENTORY P xx xx xx/(xx) (xx)/xx P xx xx P xx (xx)/xx P xx ENTRY UPON SALE: PARENT/SUBSIDIARY: PARENT/SUBSIDIARY: Accounts Receivable Sales P xx Merchandise Inventory P xx Accounts Payable WORKING PAPER ENTRIES: 1. 2. 3. 4. P xx To eliminate INTERCOMPANY SALES Sales P xx Cost of Goods Sold P xx To eliminated RECEIVABLE and PAYABLE Accounts Payable P xx Accounts Receivable P xx To eliminate REALIZED UNREALIZED PROFIT/(LOSS) of ENDING INVENTORY from PY URP: Cost of Goods Sold P xx Merchandise Inventory P xx URL: Merchandise Inventory P xx Cost of Goods Sold P xx To eliminated REALIZED URP/URL from RETAINED EARNINGS from PY Realized URP: Retained Earnings P xx Cost of Goods Sold P xx Realized URL: Cost of Goods Sold Retained Earnings P xx P xx P xx Both the REALIZED and UNREALIZED PROFIT/(LOSS) were already included in the reported net income of each party. That’s why, only the UNREALIZED PROFIT/(LOSS)is DEDUCTED/ADDED from the net income because it should not yet form part of the net income of the entity. BUSINESS COMBINATION - MERGER TOTAL ASSETS OF MERGED CORPORATION Book Value of the Assets of ACQUIRER FV of the Assets of ACQUIREE xx Cash Consideration Paid Acquisition Related Cost Paid ( xx ) Goodwill from Acquisition TOTAL ASSETS OF THE MERGED CORPORATION P xx ( xx ) ( xx ) P xx TOTAL LIABILITIES OF MERGED CORPORATION BV of the Liabilities of ACQUIRER P xx FV of the Liabilities of ACQUIREE xx Bonds issued by the ACQUIRER xx Premium/(Discount) of Bonds Issued xx/(xx) Bond Issue Cost ( xx ) Contingent Liability (at FV) xx TOTAL LIABILITIES OF THE MERGED CORPORATION P xx SHARE PREMIUM OF MERGED CORPORATION Share Premium - ACQUIRER P xx Share Premium - Contingent Consideration xx Share Premium from the issuance (consideration) xx Share Issuance Cost ( xx ) TOTAL SHARE PREMIUM OF THE MERGED CORPORATION P xx SHARE CAPITAL OF MERGED CORPORATION Share Capital - ACQUIRER P xx Share Capital from Issuance (consideration) xx Share Capital -Contingent Consideration xx TOTAL SHARE CAPITAL OF THE MERGED CORPORATION P xx RETAINED EARNINGS OF THE MERGED CORPORATION Retained Earnings - ACQUIRER Acquisition Related Expense Gain from Acquisition Excess of Share Issue Cost from Share Issuance ( xx ) TOTAL RETAINED EARNINGS OF THE MERGED CORPORATION P xx ( xx ) xx P xx FOREIGN TRANSACTIONS INITIAL MEASUREMENT: Initially it is measured at SPOT RATE at transaction date. Transaction date will defer depending on the FOB terms use by the transaction. If no FOB term is provided, transaction date shall be the INVOICE date. - If you are a BUYER of goods, the spot rate @ transaction date that you should consider must be the SELLING RATE. If you are a SELLER of goods, the spot rate @ transaction date that you should consider must be the BUYING RATE. If the problem gives you a BUYING or SELLING RATE as ratio : P1:$0.0250, just divide the P1 by $0.0250 which is equal to P40.00 INTEREST INCOME = (Face Amount in dollar x Nominal Rate x Period) * Spot Rate Interest Receivable P xx Interest Income P xx Remeasure interest income subsequently at FS date and Settlement date Any INCREASE/(DECREASE) will be recognized as GAIN/(LOSS) Monetary value should be measured subsequently at FS date and Settlement date. Any foreign gain/(loss) shall be recognized in the income statement. If in the FS date or Settlement Date, the selling rate increases, a LOSS shall be recognized. This is because as the selling rate increases so as the accounts payable. Foreign Exchange Loss P xx Accounts Payable P xx If in the FS date or settlement date, the selling rate decreases, a GAIN shall be recognized. This is because as the selling rate deceases so as the account payable. Accounts Payable P xx Foreign Exchange Gain P xx If in the FS date or Settlement Date, the buying rate increases, a GAIN shall be recognized. This is because as the selling rate increases so as the accounts receivable. Accounts Receivable P xx Foreign Exchange Gain P xx If in the FS date or settlement date, the buying rate decreases, a LOSS shall be recognized. This is because as the selling rate deceases so as the account receivable. Foreign Exchange Loss P xx Accounts Receivable P xx CORPORATE LIQUIDATION FREE ASSETS CASH Receivable (assuming pledged to FSL) P xx If there’s excess (FV of ASSETS - FSL) Leave it blank if NO excess Inventory (assuming pledged to PSL) Unsecured Liabilities w/o Priority LIABILITIES ALREADY SECURED P xx P xx P xx FREE ASSETS Less: Unsecured Liabilities w/ Priority Liquidating Exp. Salaries Payable Taxes xx P xx ( xx ) ( xx ) ( xx ) P xx NET FREE ASSETS; Unsecured Liabilities % OF RECOVERY UNSECURED PORTION OF LIABILITIES P xx = Free Assets Unsecured Liabilitier Free Assets Less: Unsecured Liabilities with Priority Net Free Assets Less: Total unsecured Liabilities without Priority Estimated Deficiency P xx P xx ( xx ) P xx ( xx ) ESTIMATED PAYMENT TO PARTIALLY SECURED CREDITOR = Amount Secured + (Unsecured Portion * % of Recovery) ESTIMATED PAYMENT TO UNSECURED CREDITORS w/O PRIORITY = Total Unsecured Liabilities w/o Priority * % of Recovery In COMPUTATING THE ESTIMATED LOSS ON ASSET REALIZATION, ADD all the lost and NEVER deduct the realized gain against the realized loss. STATEMENT LIQUIDATION OF REALIZATION AND It shows how the receiver or trustee managed the assets of the debtor corporation on behalf of the creditors. ASSETS TO BE REALIZED Non-cash assets to be collected or sold for the given period. BV of all recorded non-cash assets INCREASE IN ASSETS Unrecorded non-cash assets Example: Accrued Interest Receivable LIABILITIES LIQUIDATED Liabilities paid during the given period ASSETS REALIZED Non-cash assets collected or sold for the given period ASSETS NOT REALIZED Non-cash assets not collected or sold for the given period LIABILITIES TO BE LIQUIDATED Book value of the recorded liabilities to be paid in the given period INCREASE IN LIABILITIES LIABILITIES NOT LIQUIDATED Unrecorded Liabilities Liabilities not paid at the end of the Liabilities Assumed period Example: Accrued Interest Payable Liability to be Liquidated + Increase in Liability - Liabilities Liquidated = Liabilities not liquidated SUPPLEMENTARY DEBITS/CHARGES SUPPLEMENTARY CREDITS Expenses and Losses Income, profits, sales and gains If the DEBIT side is GREATER than credit side, there’s a LOSS. Under perpetual Inventory system, any inventory sold is DEBITED to the GOGS (Dr. COGS; Cr. INVENTORIES) Realized asset are recorded at Realizable amount Asset to be realized does NOT include cash. So any cash earned and paid is NOT recorded in the above table. Assets to be Realized and Liabilities to be Liquidates serve as BEGINNING balances; whereas Asset not Realized and Liabilities not liquidated serve as ENDING balances. Liabilities to be Liquidated P xx Add: Increase in Liabilities Less: Liabilities Liquidated Liabilities not Liquidated xx ( xx ) P xx OTHER WAY TO COMPUTE FOR THE PROFIT/(LOSS) OF THE TRUSTEE Cash P xx Add: Assets Not Realized xx Total Assets P xx Total Assets Less: Liabilities not Liquidated ( xx ) Less: NCA Not Liquidates SHE ( xx ) CASH Deficit ( xx ) Profit/(Loss) P xx Asset to be Realized Increase in Asset Less: Asset Not Realized Book Value of the Asset Sold Less: Asset Realized Loss on Realized Asset Add: Total Supplementary Charges Less: Total Supplementary Credit (Gain)/Loss on Realization & Liquidation P xx ( xx ) xx ( xx ) P xx P xx xx ( xx ) P xx P xx ( xx ) P xx PARTNERSHIP DISSOLUTION ADMISSION PURCHASE OF INTEREST If the problem is SILENT There’s only a simple transfer of capital Thus, TCC = TAC TCC TAC A P xx P xx B xx xx C xx P xx = P xx Agreed Capital of New Partner = TAC x New Partner % Capital Balance of Old Partners = Capital - % transferred to NP REVALUATION is assumed The amount paid by the new partner is the amount to be credited to his account TCC ≠ TAC A B C TCC P xx xx P xx ≠ TAC P xx xx xx P xx TAC = NP contribution / New Partner % Old Partner New Capital Balance = (Capital of OP –/+ Share in Difference between TCC & TAC) x (100% - NP%) WAYS TO COMPUTE FOR NEW PROFIT and LOSS RATIO OP new Capital Ratio = % of OP x (100% - New Partner %) INVESTMENT The problem is SILENT The amount invested by the new partner in added to TCC Thus, TCC = TAC From TAC compute the equivalent capital of the new partner BONUS METHOD TCC A P xx B xx C xx P xx = TAC P xx xx xx P xx Agreed Capital of New Partner = TAC x New Partner % Share of OP from Bonus = (CC of NP – AC of NP) x OP% GOODWILL METHOD Compute for the Agreed Capital that will result to Goodwill TAC = investment of NP / NP% ; or whichever of the two produces TAC = Capital of OP / (100% - NP%) Goodwill Negative Goodwill is NOT applicable REVALUATION is assumed The amount invested by the NP is the amount to be credited in his capital The amount invested is also added to the TCC TCC ≠ TAC Difference between TCC and TAC is then distributed to OP TCC TAC A P xx P xx TAC = NP investment / NP% B xx xx C xx xx P xx ≠ P xx RETIREMENT - Interest paid to retiring partner If problem is SILENT, use Bonus Method Note: Any LOAN balances is only applied to retiring partners Unadjusted Capital Balances of Partners (Loan to)/Loan From – Applicable only to retiring partner Gain/(loss) in the revaluation of asset Net Income/(Loss) share in Partnership operation Payment made to retiring partner CREDIT BALANCE P xx (xx)/xx xx/(xx) xx/(xx) (xx) P xx If there is difference between the RETIRING partner capital balance and the amount paid to him, it shall be distributed to REMAINING partners proportionately. ASSET REVALUATION is assumed The difference between the RETIRING partner capital balance and the amount paid to him is divided by its % and distributed proportionately to ALL partners. Capital of Retiring Partner - Payment to Retiring Partner Retiring Partner % PARTNERSHIP LIQUIDATION COMPUTATION FOR TOTAL CASH PAID TO PARTNERS Total adjusted Capital Balances of Partner Share in Gain/(Loss) on Realization of NCA Share in Liquidating Expenses ( xx ) Share in Maximum Possible Loss (MPL) Share on Gain on Condoned Liability TOTAL CASH PAID TO PARTNERS Book Value of the Unrealized NCA Cash Withheld for Future Liquidating Expenses MAXIMUM POSSIBLE LOSS (MPL) xx P xx xx/(xx) ( xx ) xx P xx P xx P xx Compute for the Total Cash Paid to ALL partners to determine if there is deficiency. IF THERE’S DEFICIENCY Partner/s legally SOLVENT - deficient partner will continue additional cash to the partnership to fix the deficiency Partner/s legally INSOLVENT - deficiency of the deficient partner shall be absorb by remaining partners with NO deficiency. COMPUTATION OF INTEREST FOR NEXT INSTALLMENT Applies to installment ONLY Assume first installment was made Total Adjusted Capital Balances of Partner/s Gain/(Loss) on Realization of NCA Liquidating Expenses Gain on Condoned Liability Cash Paid to the Partner/s INTEREST FOR NEXT INSTALLMENT COMPUTATION FOR TOTAL CASH WITHHELD Future Liquidating Expenses Unpaid Liabilities to third persons TOTAL CASH WITHHELD ( xx ) P xx xx/(xx) xx ( xx ) P xx P xx xx P xx BY-PRODUCT: AT THE POINT OF SALE NO joint cost is allocated to the by-product JOINT COST PER Total Joint Cost ¿ pf Main Products Produced UNIT = Price of BY-PRODUCT should be net of disposal cost, or at Net realizable Value BY-PRODUCT IS TREATED AS ADDITIONAL SALES REVENUE COGS = Joint cost per unit * # of Main Product Sold Sales - Main Product Sales - By-product TOTAL SALES COGS GROSS INCOME OpEx NET INCOME P xx xx P xx ( xx ) P xx ( xx ) P xx BY-PRODUCT IS TREATED AS OTHER INCOME COGS = Joint cost per unit * # of Main Product Sold Sales - Main Product COGS GROSS INCOME Sales-By-product OpEx NET INCOME P xx ( xx ) P xx xx ( xx ) P xx BY-PRODUCT IS TREATED AS DEDUCTION FROM COGS COGS = (Joint cost per unit * # of Main Product Sold) - Sales of By-product Sales - Main Product COGS GROSS INCOME OpEx NET INCOME P xx ( xx ) P xx ( xx ) P xx BY-PRODUCT IS TREATED AS DEDUCTION OF TOTAL MANUFACTURING COST JOINT COST PER UNIT Total Joint Cost − Sales of By − product ¿ pf Main Products Produced COGS = Joint cost per unit * # of Main Product Sold Sales - Main Product P xx = COGS GROSS INCOME OpEx NET INCOME ( xx ) P xx ( xx ) P xx BY-PRODUCT AT TIME OF PRODUCTION IGNORE sales of By-product NRV METHOD Joint Cost # of By-product produced * SP at NRV ADJUSTED JOINT COST COGS/unit = P xx ( xx ) P xx Adjusted Joint Cost ¿ pf Units Produced Sales - Main Product COGS GROSS INCOME OpEx NET INCOME P xx ( xx ) P xx ( xx ) P xx REVERSAL COST METHOD Selling Price of By-Product Less: Disposal Cost Normal Profit (given %) Additional Cost/unit JOINT COST/UNIT of By-Product . Additional Cost/Unit = P xx ( xx ) ( xx ) ( xx ) P xx Total Additional Cost ¿ of By − product Produced Joint Cost Joint Cost/unit of By-product * By-product Produced ADJUSTED JOINT COST COGS/unit = Sales - Main Product COGS P xx ( xx ) P xx Adjusted Joint Cost ¿ pf Units Produced P xx ( xx ) GROSS INCOME OpEx NET INCOME P xx ( xx ) P xx PROCESS COSTING - FIFO METHOD MATERIAL PLACEMENT: a) If place at the START/Beginning: 100% Complete b) If place at the END : 0% Complete WIP, Beginning xx units Started xx Total xx units Completed WIP, Ending Total UNIT COST xx units xx xx WIP, Beg. (Record the INCOMPLETE %) Started & Completed (record 100%) WIP, End (Record the COMPLETE %) EQUIVALENT UNITS OF PRODUCTION DM xx xx xx xx CC xx xx xx xx Allocate the “COMPLETED” to “WIP, Beginning”, first, then the remaining balance to the “Started and Completed”. “Started & Completed” is always recorded at 100% to both DM and CC UNIT COST OF DM UNIT Current Cost ∨Cost Incurred duringTOTAL Production COST EUP of DM UNIT COST OF DM Current Cost ∨Cost Incurred during Production EUP of CC Cost of Beginning WIP (DM + CC) Cost to Complete (WIP, Beg, the INCOMPLETE %) DM: Incomplete Portion * DM unit cost P xx xx = = CC: Incomplete Portion * CC unit cost Started & Completed: 100% units * Total unit cost COST OF INVENTORY TRANSFERRED OUT Cost of WIP, Ending DM: Complete Portion * DM unit cost CC: Complete Portion * CC unit cost COST ACCOUNTED FOR xx xx P xx xx xx P xx Cost of Inventory Transferred Out is considered as Transferred-IN in next department. Cost of Ending WIP is considered as “remaining cost of WIP” PROCESS METHOD COSTING - WEIGHTED AVERAGE MATERIAL PLACEMENT: c) If place at the START/Beginning: 100% Complete d) If place at the END : 0% Complete WIP, Beginning xx units Started xx Total xx units Completed WIP, Ending Total Units UNIT COST xx units xx xx units DM xx xx xx CC xx xx xx UNIT 100% Complete Record the COMPLETE % Equivalent Units of Production (EUP) COST OF DM TOTAL UNIT Beginning Cost of DM +Current Cost of DM COST EUP of DM = UNIT COST OF DM Beginning Cost of CC +Current Cost of CC EUP of CC Completed: 100% Units * Total Unit Cost Cost of WIP, Ending DM: Complete Portion * DM unit Cost CC: Complete Portion * CC unit Cost COST ACCOUNTED FOR = P xx xx xx P xx In the LAST department, the cost of COMPLETED units is considered as “ cost of goods manufacture.” PROCESS COSTING - IN CASE THERE DEPARTMENT (WEIGHTED AVERAGE to FIFO METHOD) ARE 2 ASSUME DEPARTMENT 1 USES WEIGHTED AVE., THEN DEPARTMENT 2 USES FIFO METHOD DEPARTMENT 1: WEIGHTED AVERAGE WIP, Beginning xx units Started xx Total xx units DM CC Completed xx units xx xx 100% Complete WIP, Ending xx xx xx Record the COMPLETE % Total Units xx units xx xx Equivalent Units of Production (EUP) UNIT COST UNIT COST OF DM TOTAL UNIT Beginning Cost of DM +Current Cost of DM COST EUP of DM UNIT COST OF DM Beginning Cost of CC +Current Cost of CC EUP of CC Completed: 100% Units * Total Unit Cost Cost of WIP, Ending DM: Complete Portion * DM unit Cost CC: Complete Portion * CC unit Cost COST ACCOUNTED FOR = P xx xx xx P xx Cost of “COMPLETED” units is considered as the AMOUNT TRANSFERRED-IN in Department 2. “Cost of WIP, Ending” is considered the Remaining cost of WIP in Department 1 DEPARTMENT 2: FIFO WIP, Beginning xx units Started xx (Completed units in Department 1) Total xx units Transferred-In WIP, Beg. (INCOMPLETE %) Completed xx units Started & Completed (100%) xx WIP, Ending xx WIP, End (COMPLETE %) xx Total xx EUP xx UNIT COST = UNIT COST OF DM xx xx xx xx CC xx xx xx xx DM Current Cost ∨Cost Incurred during Production EUP of DM UNIT COST OF = TOTAL UNIT DM = COST Current Cost ∨Cost Incurred during Production EUP of CC UNIT COST OF TRANSFERRED-IN = Amount Transferred −∈¿ Department 1 EUP of Transferred∈¿ ¿ Cost of Beginning WIP (DM + CC) Cost to Complete (WIP, Beg, the INCOMPLETE %) DM: Incomplete Portion * DM unit cost CC: Incomplete Portion * CC unit cost Started & Completed: 100% units * Total unit cost COST OF INVENTORY TRANSFERRED OUT Cost of WIP, Ending TI: Complete Portion * TI unit cost DM: Complete Portion * DM unit cost CC: Complete Portion * CC unit cost COST ACCOUNTED FOR P xx xx xx xx P xx xx xx xx P xx PROCESS COSTING DEPARTMENT - IN CASE THERE ARE 2 (FIFO to WEIGHTED AVERAGE) ASSUME DEPARTMENT 1 USES FIFO METHOD., THEN DEPARTMENT 2 USES WEIGHTED AVE. DEPARTMENT 1 WIP, Beginning xx units Started xx Total xx units DM CC WIP, Beg. (Record the INCOMPLETE %) xx xx Completed xx units Started & Completed (record 100%) xx xx WIP, Ending xx WIP, End (Record the COMPLETE %) xx xx Total xx EQUIVALENT UNITS OF PRODUCTION xx xx UNIT COST The “COMPLETED” units are the one transferred-out to the next department and became the “STARTED” units of the next department. UNIT COST OF DM UNIT Current Cost ∨Cost Incurred duringTOTAL Production COST EUP of DM UNIT COST OF DM Current Cost ∨Cost Incurred during Production EUP of CC Cost of Beginning WIP (DM + CC) Cost to Complete (WIP, Beg, the INCOMPLETE %) DM: Incomplete Portion * DM unit cost CC: Incomplete Portion * CC unit cost Started & Completed: 100% units * Total unit cost COST OF INVENTORY TRANSFERRED OUT Cost of WIP, Ending DM: Complete Portion * DM unit cost CC: Complete Portion * CC unit cost P xx xx xx xx P xx xx xx = = COST ACCOUNTED FOR P xx Cost of Inventory Transferred Out is considered as Transferred-IN in next department. Cost of Ending WIP is considered as “remaining cost of WIP” DEPARTMENT 2 WIP, Beginning xx units Started xx Total xx units Completed WIP, Ending Total Units xx units xx xx units UNIT COST Transferred-In DM xx xx xx xx xx xx UNIT CC xx xx xx 100% Complete Record the COMPLETE % (EUP) COST OF DM Beginning Cost of DM +Current Cost of DM EUP of DM UNIT COST OF = TOTAL UNIT DM COST = Beginning Cost of CC +Current Cost of CC EUP of CC UNIT COST OF TRANSFERRED-IN BeginningTI + Amountof TI ¿ Departmetn 1 Completed: 100% Units * Total Unit Cost Cost of WIP, Ending TI: Complete Portion * TI unit cost DM: Complete Portion * DM unit Cost CC: Complete Portion * CC unit Cost COST ACCOUNTED FOR P xx xx xx xx P xx = ¿ EUP of Trans PROCESS COSTING - IF THERE IS LOST UNITS DISCRETE NORMAL or ABNORMAL There is an INSPECTION point Inspection Point is in terms of CONVERSION Process No computation to get this (this is given in the problem) DIRECT MATERIAL a) If PLACEMENT FIRST - include only in the EUP schedule the portion place before the inspection point. Example: A quarter of the total materials are added at the start of the process, while the remaining 3 quarters are added at the end. Goods are inspected at the halfway mark of the process. b) If INSPECTION FIRST before placement - don’t account any normal or abnormal lost units in the EUP schedule. CONVERSION COST Lost Units x % of Inspection Point If LOST UNITS are within tolerable range, then NO need to recognize lost units. COMPUTATION OF LOST UNITS WIP, Beginning Started WIP, Ending Correct Balance of Completed Units xx units xx (xx) xx Recorded Completed Units LOST UNITS a) b) The “LOST UNITS” are allocated to NORMAL LOST = Started Units x % of Normal Lost ABNORMAL lost = Remaining balance of “started units” FIFO METHOD WIP, Beginning Started These are NOT Balance due to lost units Completed WIP, Ending Completed xx WIP, Ending xx units xx Xx xx xx Xx WEIGHTED AVERAGE WIP, Beginning Started These are NOT Balance due to lost units (xx) xx units DM WIP, Beg. Xx S&C xx WIP, End xx Normal Lost xx Abnormal Lost xx EUP xx xx units xx Xx Completed xx Xx DM xx xx WIP, End xx Normal Lost xx Abnormal Lost xx EUP xx CC xx xx xx xx xx xx CC xx xx xx xx NORMAL LOST is allocated always to “Started and Completed”, and either between WIP, Beginning or WIP, Ending, or both. Allocation shall be based in their EUP schedule (DM EUP and CC EUP) Allocation of NORMAL LOST depends on the % completed & the inspection point. a) If the % completed reach the % of inspection point, then such WIP will be included in the allocation. Take note that for “WIP, Beginning”, the % completed is where the BWIP started in such department. Thus, the completed portion of BWIP has been already performed in the previous department. So if the inspection point is 50% & BWIP is 80% completed, BWIP shall NOT be included in the allocation. ABNORMAL LOST is treated as PERIOD COST FIFO Cost of Beginning WIP (DM + CC) P xx Cost to Complete (Beg. WIP, the INCOMPLETE %) DM: Incomplete Portion x DM unit Cost CC: Incomplete Portion x CC unit Cost Started & Completed: 100% units x Total Unit Cost Normal Lost Allocation COST OF INVENTORY TRANSFERRED OUT Cost of Ending, WIP Normal Loss Allocation, if there’s any DM: Complete Portion x DM unit cost CC: Complete Portion x CC unit cost Abnormal Lost COST ACCOUNTED FOR xx xx xx xx xx WEIGHTED AVERAGE Completed: 100% units x Total Unit Cost Normal Lost Allocation Cost of Inventory Transferred-out Cost of WIP, Ending Normal Lost Allocation, if there’s any DM: Complete Portion x DM unit cost CC: Complete Portion x CC uni cost Abnormal Lost Cost Accounted For xx xx xx P xx P xx xx P xx xx xx xx xx P xx P xx SALE or RETURN A seller entity sends goods to a customer and gives them the option to either: a) Approve and Retain the goods; or b) Return then within an agreed period ON THE DAY OF SALE, the seller recognized the payment of the seller. JOURNAL ENTRIES: 1. For items SOLD: Cash or Accounts Receivable Sales P xx COGS P xx 2. Items for POSSIBLE RETURN: 3. Date of DELIVERY: Inventory P xx P xx Cash or Accounts Receivable P xx Liability for Possible Return P xx Asset for Possible Return Inventory P xx P xx Cash or Accounts Receivable P xx Liability for Possible Return Sales COGS Asset for Possible Return Inventory P xx xx 4. Date or RETURN, BEFORE expiration date: Liability for Possible Return Cash or Accounts Receivable Inventory P xx P xx xx P xx P xx P xx Asset for Possible Return P xx 5. Date of Return, AFTER expiration Date: Liability for Possible Return Sales COGS Asset for Possible Return P xx P xx NOTE: Revenue is RECOGNIZED when either 1. There is historical evidence or data present: Reliable Estimate 2. The customer acknowledged or accepted the item 3. The period of return lapsed, therefore deemed sold. P xx P xx If non of the above information was given in the problem, therefore the seller will NOT recognize any revenue for that year. INSTALLMENT SALES GPR = Total Installment Sale− Cost Total Installment Sale DEFERRED GROSS PROFIT = Installment Receivable * GPR INSTALLMENT SALE = Cost of Installment Sales Cost Ratio REALIZED GROSS PROFIT = Collection (excluding interest) * GPR Installment Receivable, Beginning P xx P xx Default portion of repurchase item Xx Collection from repurchase items Xx Collections P xx Installment Receivable, Ending REPOSSESED MERCHANDISE FMV of the Repossessed Merchandise Less: URC (Defaulted Amount * Cost Ratio) Gain/(Loss) from Repossessed Merchandise FMV OF THE REPOSSESSED MERCHANDISE Estimated Selling Price Less: Reconditioning Cost ( xx ) P xx P xx P xx ( xx ) Normal Profit (% based on the estimated SP) Cost to Sell FMV of the Repossessed Merchandise ( xx ) ( xx ) P xx Once the Repossessed Merchandise is SOLD: GPR = Reconditioning Cost Selling Price −Cost Selling Price Realized Gross Profit Interest Income Gain/(Loss) on Repossessed Item NET INCOME TRADE-IN TRANSACTIONS FMV Trade-In Allowance for Trade-In Under/(Over) Allowance COST = FMV + xx P xx ( xx ) P xx If UNDER-Allowance - ADDBACK to Installment Sales If OVER-Allowance - DEDUCT from the Installment Sales Installment Sales Under/(Over) Allowance Adjusted Installment Sales COLLECTION P xx xx P xx --> New basis in computing the GPR Down Payment FV of the Trade-in Item Collection, net of Interest TOTAL COLLECTION Original Installment Sale P xx xx xx P xx. Installment Sales Receivable P xx P xx Down Payment Xx Trade-in Allowance Xx Collections P xx xx/(xx) P xx JOB ORDER COSTING OVERHEAD COSTS Overhead is applied to jobs using a PREDETERMINED RATE. Predetermine Rate = Total Budgeted Overℎead Allocation Base Allocation based can be DLHrs., DL Cost, or MHrs. APPLIED OVERHEAD = Actual Allocation Base x Predetermined Rate MANUFACTURING OVERHEAD CONTROL ACCOUNT A temporary controlled account Actual Overhead Costs are recorded on the DEBIT side of the Manufacturing OH control account. Applied Overhead Costs are recorded on the CREDIT side of the Manufacturing OH control account. MANUFACTURING OH ACCOUNT End Actual OH incurred Applied OH End If the ending balance is a DEBIT balance, it is UNDERAPPLIED ADDBACK to COGS If the ending balance is a CREDIT balance, it is OVERAPPLIED DEDUCT from COGS Direct Materials Used Direct Labor Applied Overhead Total Manufacturing Cost WIP, Beginning Total Goods Placed in Process WIP, Ending Total Goods Manufactured Finished Goods, Beginning Total Goods Available for Sale Finished Goods, Ending Normal COGS Under/(Over) applied OH Actual COGS Actual Costing: Total Net Sales Less: Actual COGS Gross Profit Less: OpEx Net Income Normal Costing: Total Net Sales Less: Normal COGS Gross Profit Less: OpEx Net Income P xx P xx xx P xx P xx ( xx ) ( xx ) P xx P xx ( xx ) ( xx ) P xx P xx xx xx P xx ( xx ) P xx xx P xx ( xx ) P xx xx/(xx) P xx SPOILED GOODS SPOILED GOODS CHARGED TO SPECIFIC JOB Spoilage due to customer Allowance for spoilage is NOT added to COGS Spoilage is charged to customer thus increasing the cost/unit of good units. PREDETERMINED RATE Overℎead Cost , exclusive of allowance Allocation Base Total Units Manufactured Less: Spoiled Units Good Units Total Units Manufactured Multiply by: Cost per Unit Total Cost of Goods NRV of Spoiled Goods Cost Transferred to Finished Goods Divide by: Good Units xxx units (xx) xx units xxx units Px P xx ( xx ) P xx xx units = New Cost per unit P x/unit SPOILED GOODS CHARGED TO COMPLETE / ALL JOBS Spoilage due to internal failure Allowance for spoilage is ADDED to COGS Allowance for spoilage is charged to Overhead as an additional cost PREDETERMINED RATE = Overℎead Cost , INCLUSIVE of allowance Allocation Base Total Units Manufactured Less: Spoiled Units Goods Units Multiply by: Cost per unit Costs Transferred to Finished Goods Divide by: Good units New Cost per unit xxx units ( xx ) xx units P xx P xxx xx units P xx/unit Cost of Spoiled Goods is DEDUCTED from WIP Account Spoiled Goods at NRV Manufacturing OH (squeezed) xx WIP Account P xx P xx REWORK REWORK and SPOILAGE CHARGED TO SPECIFIC JOB Rework and Spoilage is due to customer Rework Cost and Spoilage Allowance is NOT added to COGS PREDETERMINED RATE Overℎead Cost , exclusive of allowance Allocation Base Total Goods Manufactured Multiply by: Cost per unit Total Cost of Goods Less: NRV of Spoiled Goods Add: Rework Cost xx units Px P xx ( xx ) xx = Cost of Goods Transferred to Finished Goods P xx Divide by: Good units New Cost per unit xx units P xx Total Rework Cost = Defective Units x Rework Cost per unit REWORK and SPOILAGE CHARGED TO COMPLETE / ALL JOBS Spoilage and Rework is due to internal failure Allowance for spoilage is ADDED to COGS The rework cost is IGNORED because it is already part of the manufacturing costs. PREDETERMINED RATE Overℎead Cost , INCLUSIVE of allowance Allocation Base Total Units Manufactured Less: Spoiled Units Goods Units Multiply by: Cost per unit Costs Transferred to Finished Goods Divide by: Good units New Cost per unit Direct Material Direct Labor OH, inclusive of allowance Total Manufacturing Cost Divide by: Total Goods manufactured Cost per unit = xxx units ( xx ) xx units P xx P xxx xx units P xx/unit P xx xx xx P xx xx units P x/unit JUST-IN-TIME MANUFACTURING SYSTEM A production system Each component in a production line is produce immediately as needed by the next step in the production process. Ideal Batch: ONE No place for error BENEFITS: 1. 2. Lowering the cost in inventory Enhance product quality and delivery time 3. Accounting procedures are simplified through backflush costing DISADVANTAGE: Less margin of errors in the production process GENERALLY: if SILENT, loss is normal, EXCEPT for JIT, it is considered abnormal BACKFLUSH COSTING A product costing system usually used for JUST-IN-TIME production system It eliminates the detailed tracking of cost throughout the production system and only prepares journal entries at the specified TRIGGER POINTS. Standard Costing is the most appropriate costing method when using backflush costing in a JIT inventory system. TRIGGER POINTS PURCHASE 3 TRIGGER POINTS Materials-in-Process Cash P xx P xx 2 TRIGER POINTS (Purchase and Sales) Materials-in-Process P xx Cash P xx CONVERSION COST PRODUCTION SALES Conversion Cost P xx Payroll P xx Various Accounts xx Finished Goods P xx Materials-in-Process P xx Conversion Cost xx COGS P xx Finished Goods P xx Accounts Receivable Sales P xx P xx Conversion Cost P xx Payroll P xx Various Accounts xx NO ENTRY COGS P xx Materials-in-Process P xx Conversion Cost xx Accounts Receivable Sales P xx P xx 3 TRIGGER POINTS Upon purchase of materials and incurring conversion cost, a materials-inprocess and conversion cost are recognized, respectively. Once the goods are finished, both the materials-inprocess and conversion cost are credited. The amount of finished goods is then closed to COGS. 2 TRIGGER POINTS (Purchase and Sales) If the Trigger Points are PURCHASES and SALES PRODUCTION is ignored. The Materials-in-Process and Conversion cost are closed to COGS. PURCHASE CONVERSION COST PRODUCTION SALES 2 TRIGGER POINTS (Production and Sales NO ENTRY Conversion Cost P xx Payroll P xx Various Accounts xx Finished Goods P xx Accounts Payable P xx Conversion Cost xx COGS P xx Finished Goods P xx Accounts Receivable P xx 21TRIGER POINT (Sales) NO ENTRY Conversion Cost P xx Payroll P xx Various Accounts xx NO ENTRY COGS P xx Accounts Payable P xx Conversion Cost xx Sales P xx 2 TRIGGER POINTS (Production and Sales) If the Trigger Points are Production and SALES PURCHASE is ignored. Once the goods are FINISHED, accounts payable is recognized. JOINT COST Common manufacturing costs from the START of production up to the SPLIT-OFF point. PHYSICAL METHOD Based of units produced Products AA BB CC DD Units xx xxx xxxx xxxxx xxxxxx Ratio X xx/xxxxxx xxx/xxxxxx xxxx/xxxxxx xxxxx/xxxxxx WEIGHTED AVERAGE METHOD Based on Production x Weight Factor Joint Cost P xxxx = Joint cost Allocation P xx xx xx xx Products AA BB CC DD Units x Weight = Weighted Ratio X Joint Cost = Joint Cost Allocation Factor Average______________________________________________ xx x.x xxx xxx/xxxx = P xx xx x.x xxx xxx/xxxx P XXXX xx xx x.x xxx xxx/xxxx xx xx x.x xxx xxx/xxxx xx Xxxx SALES VALUE at SPLIT-OFF METHOD Based on Production x SP per unit at split-off Products Units x Sales Price = Sales Value Ratio unit at SO SO_____________________________________Allocation AA xx P x.x P xx Pxx/Pxxx BB xx x.x xx xx/xxx CC xx x.x xx xx/xxx DD xx x.x xX xx/xxx P xxx X Joint Cost = = P xx P XXXX xx Joint Cost at xx xx NRV at SPLIT-OFF METHOD Based on (Production x SP per unit at SO) - Separate Cost at SO Products Units x Sales Price - Separate = NRV Allocation AA BB Cc DD Unit at SO xx xx xx xx P x.x x.x x.x x.x Cost at SO P xx xx xx xx P xx xx xx xx P xxx Ratio X Joint Cost = Joint Cost at SO ___________________________________ Pxx/Pxxx xx/xxx xx/xxx xx/xxx P XXXX = P xx xx xx xx APPROXIMATE NRV Based on (Production x Ultimate SP per unit) - Total Separate Cost after SO Total separate cost after SO is just the sum of the separate costs at SO and separate cost after SO. More suitable for products that undergo further processing after the split-off point since it takes into account the additional costs needed to further process and sell the joint products. Products Units x Ultimate SP - Total Separate = Approximate Ratio X Joint Cost = Joint Cost Per unit Cost after SO NRV _______________________________ Allocation AA BB CC DD xx xx xx xx P x.x x.x x.x x.x P xx xx xx xx P xx xx xx xx P xxx Pxx/Pxxx xx/xxx xx/xxx xx/xxx P XXXX = P xx xx xx xx SUPPORT ALLOCATION PLEASE VIEW THE BIGGER NOTES NON-PROFIT ORGANIZATION STATEMENT OF FINANCIAL POSITION ASSETS - LIABILITIES = NET ASSETS NET ASSETS Under SFAS 17 1. Unrestricted Contribution 2. Temporary Restricted Contribution 3. Permanent Restricted Contribution UNDE ASU - 2016 - 14 Unrestricted Contribution = Without Donor Restriction Temporary & Permanent R. Con. = With Donor Restriction UNRESTRICTED CONTRIBUTION JOURNAL ENTRY: If cash is received: Cash P xx Contribution Revenue P xx If NCA is received: NCA P xx Contribution Revenue P xx Once NCA received is USED: NCA Expense NCA P xx TEMPORARY RESTRICTED CONTRIBUTION JOURNAL ENTRY: If cash is received: Cash P xx Contribution Revenue - Temporary If the cash is to be used: Net Asset Released from Temp. Restriction Cash Then record it under the UNRESTRICTED as: Cash P xx Net Asset Released from Temp. Restriction P xx Then record it under the UNRESTRICTED as: Cash P xx Net Asset Released from Perm. Restriction If NCA is received: NCA P xx Contribution Revenue - Permanent P xx P xx P xx If Equity Security is received and only the investment income can be used by NPO. UNDER UNRESTRICTED: Cash P xx Dividend Income P xx UNCONDITIONAL PLEDGE (PROMISE) Upon Receipt of Promise: Pledge Receivable Contribution Revenue Cash Pledge Receivable P xx P xx P xx P xx P xx PERMANENTLY RESTRICTED CONTRIBUTION JOURNAL ENTRY: If cash is received: Cash P xx Contribution Revenue - Permanent If the cash is to be used: Net Asset Released from Perm. Restriction Cash P xx P xx P xx P xx P xx If there’s Doubtful Collection: Doubtful Account P xx Allowance for Doubtful Account P xx CONDITIONAL PLEDGE (PROMISE) The condition must be fulfilled first SERVICES Measured at FV It is considered as SERVICES if: a. It enhances or creates a non-financial asset b. Required specialized skills which would have been purchased UNDER UNRESTRICTED: Expense/Asset P xx Contribution Revenue NET INCREASE IN UNRESTRICTED ASSETS Total Unrestricted Contribution Other Income: Dividend Income (other) xx Less: Various Expense Add: Net Assets Released from Restriction NET INCREASE IN UNRESTRICTED ASSETS P xx P xx ( xx ) xx P xx FOREIGN EXCHANGE TRANSACTIONS and DERIVATIVES IF NO FORWARD CONTRACT IS ENTERED 1. PURCHASE OF ITEMS Foreign Exchange Gain/Loss AT REPORTING DATE: Selling Rate at reporting Period Selling Rate when ownership acquired Difference MULTIPLY BY: $ amount Foreign exchange (Gain)/Loss AT SETTLEMENT DATE: Selling Rate at Settlement Date Selling Rate at reporting Period Difference MULTIPLY BY: $ amount P xx ( xx ) P xx $ xx P xx P xx ( xx ) P xx $ xx Foreign exchange (Gain)/Loss P xx JOURNAL ENTRY WHEN OWNERSHIP is acquired Inventory Accounts Payable ($ amount * Selling Spot Rate) ᴥ ᴥ P xx P xx Any Gain/Loss from foreign exchange will only affect the ACCOUNTS PAYABLE. Thus, AP will either, increase or decrease depending on the changes in the Selling Rate. Foreign Exchange LossP xx Accounts Payable P xx Accounts Payable P xx Foreign Exchange Gain P xx INVENTORY value will remain the same when recognized when ownership was acquired. INTEREST EXPENSE = $ Amount x Interest Rate x Period x Selling Rate SUBSEQUENT YEAR: TOTAL FOREIGN EXCHANGE GAIN/LOSS) Selling Rate at Settlement Date P xx Selling Rate at reporting Period ( xx ) Difference P xx MULTIPLY BY: $ amount $ xx Foreign exchange (Gain)/Loss P xx Interest Expense at Settlement Date Interest Expense at Reporting Date Foreign Exchange (Gain) / Loss 2. SELL OF ITEMS Foreign Exchange Gain/Loss AT REPORTING DATE: Buying Rate at reporting Period Buying Rate when ownership acquired Difference MULTIPLY BY: $ amount Foreign exchange Gain/(Loss) P xx ( xx ) P xx P xx ( xx ) P xx $ xx P xx AT SETTLEMENT DATE: Buying Rate at Settlement Date Buying Rate at reporting Period Difference MULTIPLY BY: $ amount Foreign exchange Gain/(Loss) INTEREST INCOME = $ Amount x Interest Rate x Period x Buying Rate P xx ( xx ) P xx $ xx P xx SUBSEQUENT YEAR: TOTAL FOREIGN EXCHANGE GAIN/LOSS) Buying Rate at Settlement Date P xx Buying Rate at reporting Period ( xx ) Difference P xx MULTIPLY BY: $ amount $ xx Foreign exchange Gain/(Loss) P xx Interest Income at Settlement Date Interest Income at Reporting Date Foreign Exchange Gain / (Loss) P xx ( xx ) P xx FOREIGN EXCHANGE TRANSACTIONS and DERIVATIVES IF FORWARD CONTRACT IS ENTERED FORWARD CONTRACT TO SELL Same treatment with the foreign exchange transactions as if forward contract is NOT entered. We will only consider here, the effects in the FORWARD CONTRACT WHEN CONTRACT IS ENTERED Forward Contract Receivable P xx Forward Contract Payable ($ amount * Forward rate on the total days) P xx ᴥ Any foreign exchange gain/loss will only affect ACCOUNTS PAYABLE FOREIGN EXCHANGE GAIN/(LOSS) from Forward Contract at reporting date Forward Rate on the day nearest to settlement date P xx Forward Rate on the total days of the forward contract ( xx ) Difference P xx Multiply by: $ amount $ xx Foreign Exchange (Gain)/Loss in forward contract P xx If GAIN, forward contract ASSET If LOSS, forward contract LIABILITY FOREIGN EXCHANGE GAIN/(LOSS) from Forward Contract at settlement date Spot Rate on the day of settlement P xx Forward Rate on the day nearest to settlement date ( xx ) Difference P xx Multiply by: $ amount $ xx Foreign Exchange (Gain)/Loss in forward contract P xx If GAIN, forward contract ASSET If LOSS, forward contract LIABILITY GAIN/LOSS FROM HEDGING ACTIVITY Foreign Exchange Gain/Loss from Foreign Transaction Foreign Exchange Gain/(Loss) from forward contract GAIN/(LOSS) FROM HEDGING ACTIVITY xx P xx P xx FORWARD CONTRACT TO BUY Same treatment with the foreign exchange transactions as if forward contract is NOT entered. We will only consider here, the effects in the FORWARD CONTRACT WHEN CONTRACT IS ENTERED Forward Contract Receivable ($ amount * Forward rate on day entered FC) Forward Contract Payable ᴥ Any foreign exchange RECEIVABLE gain/loss will only affect FOREIGN EXCHANGE GAIN/(LOSS) from Forward Contract at reporting date Forward Rate on reporting date P xx Forward Rate when forward contract was entered ( xx ) Difference P xx Multiply by: $ amount $ xx P xx P xx ACCOUNTS Foreign Exchange Gain/(Loss) in forward contract P xx If GAIN, forward contract ASSET If LOSS, forward contract LIABILITY If the question ash for foreign gain/loss of HEDGE ITEM, refer to the foreign exchange gain/(loss) in foreign exchange transactions and NOT on the hedge instrument. FOREIGN EXCHANGE GAIN/(LOSS) from Forward Contract at settlement date Forward Rate on the day of settlement P xx Forward Rate on reporting date ( xx ) Difference P xx Multiply by: $ amount $ xx Foreign Exchange Gain/(Loss) in forward contract P xx NET CASH PAID/RECEIVED ON SETTLEMENT DATE Cash Payment made in Foreign Exchange Transaction Cash Received from Forward Contract Cash Payment made in Forward Contract NET CASH PAID/RECEIVED ON SETTLEMENT DATE P( xx ) xx ( xx ) P xx PURCHASE COMMITMENT Upon order to purchase, there is still NO transaction, thus no entry. The purchase is NON-CANCELLABLE and BINDING as to purchase price FORWARD RATE is the only relevant rate CASH PAYMENT = Spot Rate at Delivery & Payment Day * $ amount Inventory P xx Cash P xx P xx INITIAL MEASUREMENT OF INVENTORY Inventory (Spot Rate at Delivery & Payment Day * $ amount) ± FX Gain/(Loss) in purchase commitment transaction INITIAL MEASUREMENT OF NET CASH PAID/RECEIVED ON SETTLEMENT DATE Cash Payment made in Foreign Exchange Transaction Cash Received from Forward Contract Cash Payment made in Forward Contract P xx xx P( xx ) xx ( xx ) NET CASH PAID/RECEIVED ON SETTLEMENT DATE FORECASTED TRANSACTION and CALL OPTION P xx Same process of computation of foreign exchange gain or loss in foreign transactions HIGHLY PROBABLE purchase transaction (CASH FLOW HEDGE) by the time the company purchase the items, the entity will ONLY PAY the amount of Call option purchased. The option has INTRINSIC VALUE if it is highly probable that it will be exercise