Professional Documents
Culture Documents
Accounting
1
Learning Objectives
1. Account for home office and branch transactions in each of the
home office’s and branch’s books.
2. Reconcile interoffice accounts.
3. Prepare individual and combined financial statements of the home
office and its branch(es).
2
Branch and Agency distinguished
3
Branch and Agency distinguished (cont.)
Sales Agency Branch
Displays merchandise and takes customers’ orders but Carries stocks of merchandise used to fill customers’
does not carry stock of merchandise to fill customers’ orders (or provided services similar to those provided
orders. by the home office.
Customers’ orders are sent to the home office for Grants credits in accordance with the company’s
approval of credit. Customers remit payments directly policies, makes normal warranties, fill customers’
to the home office. orders, and makes collections on sales.
Holds revolving cash fund provided by the home office Has its own assets and liabilities and generates its own
that is replenished when depleted. No other cash funds revenue and incurs its own expenses. Makes periodic
are held. remittances to home office subject to company policy.
Not a separate accounting entity. The only accounting A separate accounting entity for internal reporting. It
records maintained are cash receipts and cash maintains its own complete set of accounting records.
disbursements books necessarily to account for the
revolving fund. The main office maintains records of the Fro external reporting, the branch’s financial
sales made through the agency and the expenses it statements are combined with the home office’s
incurs. financial statements.
4
Branch and Agency distinguished (cont.)
Examples of sales agencies and branches:
5
Illustration: Accounting for agency
Agency transactions Home office books
Jan. 1 – Receipt of revolving fund from home office. Cash – Agency #1 1,000
Cash on hand 1,000
To determine the profit attributable to the agency, the Sales – Agency #1 200
following closing entry shall be made: Cost of sales 120
Various expenses – Agency #1 50
Income summary – Agency #1 30
6
Accounting for Branch operations
A branch is accounted for as a separate business unit, but subject to the control of
the home office. The home office determines the degree of self-management
exercised by the branch.
The branch maintains its own records and prepares its own financial statements.
However, the branch’s financial statements are combined with the home office’s
financial statements when preparing general purpose financial statements.
7
Accounting for Branch operations (cont.)
Reciprocal accounts (interoffice or intra-company accounts)
Transactions of either the home office or the branch with external parties are
recorded in the normal way. Thus, the PFRS apply when recording these
transactions.
However, for internal reporting purposes, transactions between the home office
and its branch are recorded in reciprocal accounts, namely:
1. “Investment in branch” account (or “Branch current” account) – maintained by
the home office in its books to account for its investment in the branch.
2. “Home office” account (or “Home office current” account) – maintained by
branch office in its books to account for investments received from the home
office.
8
Accounting for Branch operations (cont.)
9
Accounting for Branch operations (cont.)
Home Office Books:
Investment in Branch
a. Assets transfer to branch xx
xx b. Assets received from branch
10
Accounting for Branch operations (cont.)
Branch Books:
Home office
d. Loss xx xx c. Profit
11
Illustration: Accounting for Branch operations
Initial investment
1. Home office establishes a branch for an initial investment of P1,000,000 in cash.
Home office books Branch books
12
Illustration: Accounting for Branch operations (cont.)
Subsequent depreciation on the property
Home office books Branch books
No entry Depreciation expense 40K
Accum. Depreciation 40K
Subsequent depreciation
Home office books Branch books
14
Illustration: Accounting for Branch operations (cont.)
Property carried in home office books – Home office acquisition
5. Home office acquires furniture for P30,000 to be carried in the home office
books, but possession and use of the equipment is transferred to the branch.
Home office books Branch books
15
Illustration: Accounting for Branch operations (cont.)
Transfer of inventories – freight paid by home office
6. Home office transfers inventory worth P150,000 to the branch. Freight paid by
the home office is P10,000.
Home office books Branch books
Investment in branch 160K Shipments from home office 150K
Shipments to branch 150K Freight-in 10K
Cash 10K Home office 160K
Transfer of inventories – freight paid by branch
7. Home office transfers inventory worth P80,000 to the branch. Freight paid by
the home office is P6,000.
Home office books Branch books
Revenue
9. Branch makes total sales of P500,000 on account.
18
Illustration: Accounting for Branch operations (cont.)
Allocation for expenses
12. Branch incurs various operating expenses amounting to P100,000, one-fourth
of which remains unpaid.
13. Home office allocates P10,000 utilities expense and P4,000 general overhead
costs to the branch.
Home office books Branch books
Investment in branch 14K Utilities expense 10K
Utilities expense 10K Gen. & adm. Expeses 4K
General & adm. Exp. 4K Home office 14K 19
Illustration: Accounting for Branch operations (cont.)
Individual financial statements
The trial balance of the branch as of this point is shown below:
Dr Cr
Cash 417,000
Accounts receivable 100,000
Shipments from home office 230,000
Purchases 40,000
Freight-in 18,000
Equipment 400,000
Accum. Depr. – equipment 40,000
Furniture 50,000
Accum. Depr. – furniture 5,000
Accounts payable 40,000
Accrued expenses 25,000
Home office 827,000
Sales 500,000
Depreciation expense 68,000
Utilities expense 10,000
General overhead expense 4,000
Various operating expense 100,000________________
Totals 1,437,000 1,437,000
20
Illustration: Accounting for Branch operations (cont.)
Assuming the branch has ending inventory of P150,000, the branch’s individual
statement of profit or loss for the period is shown as:
Sales 500,000
Cost of goods sold:
Inventory, beginning -
Shipments from home office 230,000
Purchases 40,000
Freight-in 18,000
Total goods available for sale 288,000
Less: Inventory, end 150,000 (138,000)
Gross profit 362,000
Less: Operating expenses (breakdown) 182,000
Profit for the period 180,000
21
Illustration: Accounting for Branch operations (cont.)
The closing entries are as follows:
14. To close the branch’s nominal accounts to the income summary account.
22
Illustration: Accounting for Branch operations (cont.)
15. To close the branch’s profit to the reciprocal accounts.
Home office books Branch books
24
Combined financial statements
The home office and the branch are viewed as a single reporting entity for external
reporting. Thus, the individual financial statements of the home office and the
branch need to be combined when preparing general purpose financial statements.
25
Illustration: Combined financial statements
The trial balance of ABC Co.’s home office and branch are shown below:
ABC Co.
Trial Balance
December 31, 2020
Home office Branch
Dr. (Cr.) Dr. (Cr.)_______
Cash 1,100,000 417,000
Accounts receivable 180,000 100,000
Inventory, beg. 650,000 -
Shipments from home office 230,000
Purchases 72,000 40,000
Freight-in 22,000 18,000
Shipments to branch (230,000)
Investment in branch 827,000
Equipment 720,000 400,000
Accumulated depreciation – equipment ( 72,000) ( 40,000)
Furniture 90,000 50,000
Accumulated depreciation – furniture ( 9,000) ( 5,000)
Accounts payable ( 72,000) ( 40,000)
26
Illustration: Combined financial statements (cont.)
ABC Co.
Trial Balance
December 31, 2020
Home office Branch
Dr. (Cr.) Dr. (Cr.)_______
Accrued expenses ( 45,000) ( 25,000)
Share capital (2,000,000)
Share premium ( 500,000)
Retained earnings – beg. ( 206,200)
Home office (827,000)
Sales ( 900,000) (500,000)
Depreciation expense 168,000 68,000
Utilities expense 18,000 10,000
General overhead expense 7,200 4,000
Various operating expenses 180,000 100,000
The home office and the branch have ending inventories of P270,000 and P150,000, respectively.
Home Elimina-
office Branch tion Combined
Dr. (Cr.) Dr. (Cr.) Dr. (Cr.) Dr. (Cr.)_____
Cash 1,100,000 417,000 1,517,000
Accounts receivable 180,000 100,000 280,000
Inventory, beg. 650,000 650,000
Shipments from home office 230,000 (230,000)b
Purchases 72,000 40,000 112,000
Freight-in 22,000 18,000 40,000
Shipments to branch (230,000) 230,000b
Investment in branch 827,000 ( 827,000)a
Equipment 720,000 400,000 1,120,000
Accumulated depr. – equipment ( 72,000) ( 40,000) ( 112,000)
Furniture 90,000 50,000 140,000
Accumulated depr. – furniture ( 9,000) ( 5,000) ( 14,000)
28
ABC Co.
Working paper for combined financial statements
December 31, 2020
Home Elimina-
office Branch tion Combined
Dr. (Cr.) Dr. (Cr.) Dr. (Cr.) Dr. (Cr.)__
Accounts payable (72,000) (40,000) (112,000)
Accrued expenses (45,000) (25,000) ( 70,000)
Share capital (2,000,000) (2,000,000)
Share premium ( 500,000) ( 500,000)
Retained earnings – beg. ( 206,200) ( 206,200)
Home office (827,000) 827,000a -
Sales (900,000) (500,000) (1,400,000)
Depreciation expense 168,000 68,000 236,000
Utilities expense 18,000 10,000 28,000
General overhead expense 7,200 4,000 11,200
Various operating expenses 180,000 100,000 280,000
Sales 1,400,000
Cost of goods sold:
Inventory, beginning 650,000
Purchases 112,000
Freight-in 40,000
Total goods available for sale 802,000
Inventory, end (420,000)* ( 382,000)
Gross profit 1,018,000
Depreciation expense ( 236,000)
Utilities expense ( 28,000)
General overhead costs ( 11,200)
Various operating expenses ( 280,000)
Profit for the period 462,800
30
The individual statement of profit or loss of the home office would have been as follows:
Sales 900,000
Cost of goods sold:
Inventory, beg. 650,000
Purchases 72,000
Shipments to branch (230,000)
Freight-in 22,000
Total goods available for sale 514,000
Inventory, end (270,000) (244,000)
Gross profit 656,000
Depreciation expense (168,000)
Utilities expense ( 18,000)
General overhead costs ( 7,200)
Various operating expenses (180,000)
Profit for the period 282,800
31
Closing entries:
Dec. 31, 2020 Sales 1,400,000
Inventory, end 420,000
Inventory, beg. 650,000
Purchases 112,000
Freight-in 40,000
Depreciation expense 236,000
Utilities expense 28,000
General overhead expense 11,200
Various operating expenses 280,000
Income summary 462,800
32
Requirement b:
The combined statement of financial position is as follows:
ABC Co.
Statement of financial position
As of December 31, 2020
ASSETS
Cash 1,517,000
Accounts receivable 280,000
Inventory 420,000
Equipment 1,120,000
Accumulated depreciation – equipment ( 112,000)
Furniture 140,000
Accumulated depreciation – furniture ( 14,000)
Total assets 3,351,000
LIABILITIES AND EQUITY
Accounts payable 112,000
Accrued expenses 70,000
Share capital 2,000,000
Share premium 500,000
Retained earnings 669,000
Total liabilities and equity 3,351,000
33
Reconciliation of reciprocal accounts
As of any given point of time, the “Investment in branch” and the “Home office” accounts must have equal
balances. If these accounts do not balance, reconciliation procedures must be performed.
Reconciliation items are as follows:
a. Transfers in-transit – at the time financial statements are prepared, there may be asset transfers
between the home office and the branch which were not yet recorded by the supposedly recipient.
b. Unrecorded Debit and Credit memos –
A debit memo sent by the home office to the branch means that the home office debited (increased)
the “Investment in branch” account, while a debit memo sent by the branch to the home office means
that the branch has debited (decreased) the “Home office” account. A lag in the recording of debit ot
credit memos can result to imbalance of reciprocal accounts on cut-off date.
c. Errors – such as omissions in recording, double recording, mathematical mistakes, and the like can result
to imbalance in the reciprocal accounts.
34
Reconciliation of reciprocal accounts
36
Reconciliation of reciprocal accounts (cont.)
Illustration 2: Reconciliation – Unadjusted balance
ABC Co. is currently preparing its combined financial statements. At December 31, 2020, the home
office shows a P182,000 balance in its “Investment in branch” account. The following information
has been gathered during the reconciliation process:
a. A credit memo sent by the home office to the branch amounting to P12,000 was not recorded
by the branch.
b. A debit memo sent by the home office to the branch amounting to P9,000 was not recorded by
the branch.
c. A credit memo sent by the branch to the home office amounting to P20,000 was recorded by
the home office twice.
d. A debit memo sent by the branch to the home office amounting to P30,000 was recorded by
the home office as P3,000.
e. The branch sent by mistake a credit memo amounting to P7,000 to the home office. The home
office did not record it.
Required: Compute for the unadjusted balance of the “Home office” account.
37
Reconciliation of reciprocal accounts (cont.)
Solution:__________________________________________________________________________
(Home office books) (Branch books)
Investment in branch Home office
38
Reconciliation of reciprocal accounts (cont.)
Illustration 3: Reconciliation – Net adjustment
ABC Co. is currently preparing its combined financial statements for the year ended December 31, 2020. As
of this date, the “Investment in branch” account has a balance of P95,000 while the “Home office” account
has a balance of P132,000. The following information has been gathered:
a. The home office allocated unpaid utilities expenses amounting to P10,000 to the branch which the
branch did not record in full. Instead, the branch sent a wrong adjusting memo to the home office
reducing the charge by P2,500 and setting up a liability for the remaining amount.
b. The home office erroneously credited the branch for a return of shipment of merchandise worth
P25,000. The branch did not make any return of merchandise.
c. The branch mistakenly received a copy of the home office correcting entry for item (b) above dated
January 3, 2021 and entered a credit in favor of the home office on December 31, 2020.
d. The branch mistakenly sent the home office a debit memo amounting to P3,000 for an apparent
remittance of collections which did not happen. The home office did not record the debit memo.
Required:
a. Net adjustments to the “Investment in branch” and “Home office” accounts, and
b. Adjusted balances of the reciprocal accounts.
39
Reconciliation of reciprocal accounts (cont.)
Solution:
40
Reconciliation of reciprocal accounts (cont.)
Item (b)
41
Reconciliation of reciprocal accounts (cont.)
Should be:
None
Correcting entry:
Home office 25K
Shipments from home office 25K
42
Reconciliation of reciprocal accounts (cont.)
Item (d)
43
Reconciliation of reciprocal accounts (cont.)
Home office books Branch books
Investment in branch Home office
Dr. / (Cr.) (Dr.) / Cr._________
Unadjusted balance 95,000 132,000_______
44
Home office with several branches
When an entity has more than one branch, separate investment accounts for each
of the branches shall be maintained in the home office books. Each branch shall
maintain its own home office account and shall record its own transactions with
the home office. Transactions between a branch and the home office will not
affect the records of the other branches.
However, errors may arise if a transaction between a certain branch and the home
office was erroneously recorded by the home office to another branch’s investment
account or a branch erroneously records a transaction of another branch with the
home office.
45
Home office with several branches - Reconciliation of reciprocal
accounts
Illustration 1: Several branches – Unadjusted balance
ABC Co. has several branches. On December 31, 2020, the “Home office” account maintained by Alpha
Branch shows a balance of P145,000. The following information was determined:
a. The home office charged Alpha Branch for a P15,000 shipment which was actually sent to Beta Branch
and retained by the latter. Alpha Branch was not notified of the intended shipment.
b. The home office charged Charlie Branch for a P16,000 shipment which was actually sent to Alpha
Branch. Alpha Branch retained the shipment.
c. The home office erroneously recorded a remittance for P5,000 from its Delta Branch as coming from
Alpha Branch.
d. Utilities expense of P4,000 that is allocable to Echo Branch was recorded by the home office in Alpha
Branch’s account. Alpha Branch has inappropriately recorded the related debit memo from the home
office.
Required: Compute for the unadjusted balance of the “Investment in Alpha branch” in the home office
books.
46
Home office with several branches - Reconciliation of reciprocal
accounts
Solution
Home office books Branch books
Item (a)
Item ( c )
49
Home office with several branches - Reconciliation of reciprocal
accounts (cont.)
Item (d)
50
Home office books Branch books
Investment in Alpha Branch Home office_______
Unadjusted balances 139,000 Squeeze 145,000 Start
(a) Shipment to Beta charged to
Alpha ( 15,000) -
(b) Shipment to Alpha charged to
Charlie 16,000 -
(c ) Remittance from Delta credited
Alpha 5,000 -
(d) Allocable expense to Echo ( 4,000) (4,000)___________
51
Home office with several branches - Reconciliation of reciprocal
accounts (cont.)
Illustration 2: Several branches – Adjusted balance
ABC Co. has several branches. On December 31, 2020, the “Investment in Branch One” maintained by the
home office shows a balance of P100,000 while the “Home office” account maintained by Branch One shows
a balance of P142,000. The following information was determined:
a. Branch Two acquired equipment for P30,000 to be maintained in the books of the home office. This was
recorded by the home office as a transaction with Branch One.
b. Branch One acquired equipment for P40,000 to be maintained in its books. This was not recorded by
the home office.
c. Branch Four remitted cash collections of P10,000 to the home office which the latter failed to record.
d. The home office erroneously charged Branch One for a debit memo of P12,000 received from Branch
Five.
e. Branch One reversed a previous debit memo from Branch Six amounting to P6,000. The home office
decided that this charge is appropriately Branch Seven’s cost.
Required: Compute for the adjusted balances of the reciprocal accounts of the home office and the Branch
One.
52
Solution:
Home office books Branch books
Investment in Branch
One Home office_________
Unadjusted balances 100,000 142,000
(a) Equipment maintained in home office
books 30,000 -
(b) Equipment maintained in branch’s
books - -
( c) Remittance by Branch Four - -
(d) Debit memo from another branch 12,000 -
(e) Inter-branch debit memo - -_____________
53
Illustration 3.1: Difference between unadjusted reciprocal accounts.
Modes Co. has several branches. The following information was determined during its
reconciliation procedures for its reciprocal account with Ionian Branch.
a. Utilities expense of P4,000 that is properly allocable to Ionian Branch was recorded by the
home office in Dorian Branch’s account. Ionian Branch made the correct entry.
b. The home office recorded a cash remittance of P16,000 from Ionian Branch as coming from
Phrygian Branch.
c. A debit memo from the home office for P10,000 representing shipment of merchandise was
not recorded by the Ionian Branch.
d. The debit posting for a cash remittance to the home office amounting to P7,000 was not
recorded by the Ionian Branch.
e. The credit posting for a credit memo received from the home office representing collection by
the home office of the branch’s account receivable amounting to P5,000 was not recorded by
Ionian Branch.
Required: How much is the difference between the unadjusted “Investment in Ionian Branch” and
“Home office” accounts?
54
Solution:
The requirement of the problem is the difference between the unadjusted balances of the reciprocal account.
Instead of making corrections, our approach in solving this problem is simply to reperform the errors so that we
can derive their erroneous effects on the reciprocal accounts. We will be applying the “concept of equilibrium,”
i.e., for every debit, there is a corresponding credit.
Difference between the reciprocal accounts = (3,000 minus negative 12,000) = 15,000. The investment account
is greater than the home office account by P15,000.
55
Home office books Branch books
Item (a)
Effect of error
“Investment” account is less than the “Home office”
account by P4,000 (or “Investment in Ionian branch” is
understated by P4,000).
56
Home office books Branch books
Item (b)
Entry made: Entry made:
Cash 16K Home office 16K
Investment in Dorian Branch 16K Cash 16K
Effect of error
“Investment” account is greater than the “Home
office” account by P16,000 (or “Investment in Ionian
Branch” is overstated by P16,000).
57
Home office books Branch books
Item (c )
Entry made: Entry made:
Investment in Ionian Branch 10K None
Shipments to Ionian Branch 10K
Effect of error
“Home office” account is less than the “Investment”
account by P10,000 (or “Home office” account is
understated by P10,000).
58
Home office books Branch books
Item (d)
Entry made: Entry made:
Cash 7K Home office 0
Investment in Ionian branch 7K Cash 7K
Effect of error
“Home office” account is greater than the
“Investment” account by P7,000 (or “Home office”
account is overstated by P7,000).
59
Home office books Branch books
Item (e)
Entry made: Entry made:
Cash 5K Home office 5K
Investment in Ionian branch 5K Accounts receivable 0
Effect of error
No effect on the reciprocal accounts. Although,
accounts receivable in the branch books is overstated.
60
Illustration 3.2: Difference between unadjusted reciprocal accounts
The following information was determined during the reconciliation procedures for the reciprocal
accounts of a home office and its branch.
a. The credit posting for an expense allocated to the branch amounting to P6,800 was erroneously
recorded by the branch as P8,600.
b. The debit posting for an expense allocated to the branch amounting to P4,000 was erroneously
recorded by the branch as P5,000.
c. The debit posting for a cash remittance from the branch amounting to P7,000 was not recorded
by the home office.
d. The credit posting for a credit memo received from the branch amounting to P5,000 was
recorded twice by home office.
e. The credit posting for a debit memo received from the home office amounting to P3,000 was
recorded by the branch as a debit.
Required: How much is the difference between the unadjusted “Investment in branch” and “Home
office” accounts?
61
(Home office books) (Branch books)
Investment in branch Home office_____
Difference between the reciprocal accounts = (9,800 – 5,600) = 4,200. The investment account is greater
than the home office account by P4,200.
62
Home office books Branch books
Item (a)
Entry made: Entry made:
Investment in branch 6.8K Expense 8.6K
Expense 6.8K Home office 8.6K
Item (b)
Entry made: Entry made:
Investment in branch 4K Expense 5K
Expense 4K Home office 5K
Item (c )
Entry made: Entry made:
Cash 0 Home office 7K
Investment in branch 7K Cash 7K
Item (d)
Entry made: Entry made:
Investment in branch 5K Some other account 5K
Some other account 10K Home office 5K
Item ( e)
Entry made: Entry made:
Investment in branch 3K Some other amount 3K
Some other account 3K Home office 3K
63
(Home office books) (Branch books)
Alternative Investment in branch Home office
solution Dr. (Cr.) (Dr.) Cr.____
64
Special Problems in Accounting for branch operations
65
Shipments to branch billed at above cost
Illustration:
Shipments at billed price
1. Home office transfers inventory worth P100,000 to the branch. Shipments to
the branchHome
are office
billedbooks
at 120% above cost. Branch books
Investment in branch 120K Shipments from home office 120K
Shipments to branch 100K Home office 120K
Allowance for markup 20K
Expenses
6. Branch incurs total expenses of P100,000, P20,000 of which were allocated by the home office
to the branch
69
True profit of the branch
Assume that the branch’s ending inventory of P250,000 consists of P240,000 shipments from home office
and P10,000 purchases from outside party. In so far as the home office is concerned the “true profit” of
the branch is computed as follows:
Sales 500,000
Cost of sales:
Inventory, beg.
Shipments from home office – at cost 456K/120%) 380,000
Freight-in 18,000
Purchases 40,000
Total goods available for sale 438,000
Inventory, end [(240K / 120%) + 10K] (210,000) (228,000)
True gross profit of branch 272,000
Operating expenses (100,000)
True profit of the branch 172,000
70
Alternative solution:
Another way of computing the “true gross profit” is simply to add the “realized markup” to the
branch’s individual gross profit.
71
Combined financial statements – Shipments at billed price
When combined financial statements are prepared, the markups on shipments are eliminated in
order to restate cost of goods sold and ending inventory to their original costs. This is performed by
eliminating the “shipments to branch (from home office)” accounts, together with the related
“allowance” account. The “Investment in branch” and “Home office” accounts are also eliminated.
72
Illustration: Combined financial statements
The following information was taken from the books of the home office and its branch. Shipments to branch are billed at 120% above
cost.________________________________________________________________________________
Home office Branch
Dr. (Cr.) Dr. (Cr.)_______
Cash 1,100,000 66,000
Accounts receivable 180,000 100,000
Inventory, beg. 300,000 -
Shipments from home office 456,000
Purchases 1,200,000 40,000
Freight-in 32,000 18,000
Shipments to branch (380,000)
Investment in branch 600,000
Allowance for markup ( 76,000)
Equipment 720,000 400,000
Accumulated depreciation – equipment ( 72,000) (40,000)
Accounts payable (72,000) (40,000)
Share capital (2,000,000)
Retained earnings – beg. (152,000)
Home office (600,000)
Sales (1,600,000) (500,000)
Operating expenses 220,000 100,000
Totals - -___
Inventory, end:
- From outside suppliers 460,000 10,000
- From home office 240,000
Required:
1. Compute for the combined profit
2. Prepare the combined statement of financial position
73
Solutions:
Requirement 1:
Sales (1.6M + 500K) 2,100,000
Cost of sales:
Inventory, beg. 300,000
Freight-in (32K + 18K) 50,000
Purchases (1.2M + 40K) 1,240,000
Total goods available for sale 1,590,000
Inventory, end [460K + 10K + (240K / 120%)] ( 670,000) (920,000)
Gross profit 1,180,000
Operating expenses (220K + 100K) (320,000)
Combined profit 860,000
▪ The “shipments to branch (from home office)” accounts are eliminated (ignored) when computing the
combined total goods available for sale.
▪ The unrealized markup in ending inventory is eliminated.
74
Checking the accuracy = compute individual profits of the home office and the branch and adding thereon
the realized markup.
Or
76
Requirement 2:
Elimination entries are as follows
12/31/16 Home office 600,000
Investment in branch 600,000
78
Problem 1: Comprehensive problem
The following information was taken from the records of a branch:
Sales by the branch 700,000
Billings to branch by home office 625,000
Operating expenses 100,000
Ending inventory at billed price 250,000
The following information was taken from the records of the home office:
Branch current account 650,000
Shipments to branch 500,000
Allowance for markup – Unadjusted 125,000
Billing rate based on cost = Billings to branch by home office / Shipments to branch
= 625,000 / 500,000
= 125%
Requirement (b)
P700,000 - representing the sales by branch. Shipments to the branch, even at billed prices, are
not considered sales. Shipments are recognized as sales only when sold to external parties.
80
Requirement (c)
Total realized markup ( or unadjusted balance of allowance account)
or 625K x 25% / 125%) 125,000
Less: Unrealized markup in ending inventory (250K x 25% / 125%) ( 50,000)
Realized markup 75,000
Requirement (d)
Inventory, beg. (at cost) -
Shipments from home office (at cost) (625K / 125%) 500,000
Total goods available for sale 500,000
Inventory, end (at cost) (250K / 125%) (200,000)
Cost of goods sold (at cost) 300,000
or
Inventory, beg. (at billed price) -
Shipments from home office (at billed price) 625,000
Total goods available for sale 625,000
Inventory, end (at billed price) (250,000)
Cost of goods sold (at billed price) 375,000
Less: Realized markup ( 75,000)
Cost of goods sold (at cost) 300,000
Requirement (f)
Unrealized markup = 250,000 x 25%/125% = 50,000
Requirement (g)
Allowance for markup – unadjusted 125,000
Realized markup (75,000)
Allowance for markup – end 50,000
Ending balance of the “allowance” account represents the “unrealized markup” in ending inventory.
Requirement (h)
Sales 700,000
Cost of sales
Inventory, beg, -
Shipments from home office 625,000
Total goods available for sale 625,000
Inventory, end (250,000) (375,000)
Individual gross profit of branch 325,000
Operating expenses (100,000)
Individual profit of branch 225,000
82
Requirement (i)
Sales 700,000
Cost of sales
Inventory, beg
Shipments from home office – at cost (625K/125%) 500,000
Total goods available for sale 500,000
Inventory, end – at cost (250K/125%) (200,000) (300,000)
True gross profit of branch 400,000
Operating expenses (100,000)
True profit of branch 300,000
Check:
Individual profit of branch 225,000
Add: Realized markup 75,000
True profit of branch 300,000
Requirement (j)
Branch current (or Investment in branch) – unadjusted 650,000
Individual profit of branch 225,000
Branch current – adjusted 875,000
83
Illustration 2: Allowance account and True profit
Shipments received from the home office are billed at 120% above cost. During the year, the
branch received shipments billed at 120,000 and returned damaged goods with billed price of
P18,000. The branch has an ending inventory of P30,000, at billed price. The branch reported loss
of P10,000 in its individual financial statements.
Required: Compute for the following
1. Balance of the “allowance for markup” account before year-end adjustments
2. True profit of the branch to be taken up in the home office books
84
Solutions:
Requirement 1:
Shipments from home office at billed price 120,000
Returns of damaged goods (18,000)
Total goods available for sale at billed price 102,000
Multiply by: 20%/120%
Total markup on goods available for sale or
(Balance of allowance account before year-end adjustments 17,000
Requirement 2:
Total markup on goods available for sale 17,000
Less: Unrealized markup in ending inventory (30K x 20%/120%) (5,000)
Realized markup 12,000
85
Illustration 3: Markup based on billed price and Adjustment to allowance account
The home office bills shipments of merchandise to its branch at a markup of 20% on the billed
price. At the beginning of the period, the “Allowance for markup” account has a credit balance of
P4,000. During the period, the home office made shipments of goods worth P240,000 at cost. The
branch reported an ending inventory at P120,000 at billed price.
Required:
1. Compute for the realized markup
2. Determine the year-end adjustments to the allowance account to reflect the true profit of the
branch
86
Solutions:
Requirement 1:
Allowance account, beg. 4,000
Markup on shipments during the period [(240K /80%) – 240K] 60,000
Allowance account before year-end adjustments (or Total markup) 64,000
Less: Unrealized markup in ending inventory (120 x 20%) (24,000)
Realized markup 40,000
Requirement 2:
As markup are realized, the “allowance for markup” is also decreased. Thus, the year-end
adjustment to the allowance will involve a debit of P40,000, representing the realized markup.
87
To illustrate further, assume the following additional information:
Sales 500,000
Operating expenses 100,000
88
The individual profit and true profit of the branch are computed as follows:
Individual True
Sales 500,000 500,000
Cost of goods sold (200,000) (160,000)
Operating expenses (100,000) (100,000)
Profit 200,000 240,000
The year-end entries in the books of the home office and branch are as follows
Sales 500K
Cost of goods sold 200K
Operating expenses 100K
Income summary 200K
Investment in branch 200K Income summary 200K
Allowance for markup 40K Home office 200K
Income summary – branch 240K
89
Inter-branch transactions
Inter-branch transfers of assets are accounted for “as if “ the assets transferred went through the
home office. The transacting branches account for the transaction “as if” they are dealing with the
home office rather than with each other.
90
Assume that later on, Branch #2 repays P8,000 to Branch #1. This will be recorded as follows:
A branch is properly charged for the freight on the shipments it receives. However, a branch should
not be charged for excessive freight caused by indirect routing. The branch should be charged only
for the normal freight. The excess freight is charged as an expense in the home office books.
91
PAS 2 Inventories states that cost necessary in bringing the asset to its intended location form part
of the cost. The excess freight is not a necessary cost as it could have been avoided; therefore, it
should be charged as an expense.
2. Later on, the home office instructs Branch #1 to transfer the merchandise to Branch #2. Branch
#1 pays freight for P3,000. If the merchandise had been shipped directly from the home office
to Branch #2, the freight cost would have been P11,000.
92
The excess freight is computed as follows:
Freight from home office to Branch #1 10,000
Freight from Branch #1 to Branch #2 3,000
Total freight on indirect routing 13,000
Normal freight from home office to Branch #2 ( 11,000)
Excess freight 2,000
94
Home office books Branch #1 books Branch #2 books
95