You are on page 1of 112

Chapter 4

Accounting for Branches and


Combined Financial Statements
ACCT 501

Objectives of this Chapter

To learn the accounting and


reporting for segments (i.e.,
branches and division) of a
business entity.

Branches and Divisions

Branches and divisions are separate


economic and accounting entities
from their home office. However, they
are not separate legal entities from
their home office.

Branches and Divisions (contd.)

Branch: a business unit located at


some distance from the home office.
This unit carries merchandise
obtained from the home office, makes
sales, approves customers credit,
makes collections from its customers,
and remits cash received.

Branches and Divisions (contd.)

Divisions: a segment of a business


entity which generally has more
autonomy than a branch. Accounting
for a division not operated as a
separate corporation (i.e., subsidiary
company) is similar to that of
branches.

Branches and Divisions (contd.)

Divisions: Accounting for a division


operated as a separate corporation is
different from that of branches and
will be discussed in latter chapters (611). Consolidated financial
statements are required for these
business organizations.

Start-up Costs of Opening New


Branches

Based on Statement of Position 98-5


(SOP 98-5) Reporting on the Costs
of Start-up Activities, all start-up
costs, including costs associated with
organizing a branch or division
should be expensed in the
accounting period in which the costs
are incurred.

Accounting System for a Branch

Two alternative systems:


1. The branch does not maintain a
complete set of accounting
records. The home office serves
only as an accounting and control
center for the branches.

Accounting System for a Branch (contd.)


2. The branch maintains a complete
set of accounting records
consisting of journal entries and
ledger accounts. Financial
statements are prepared by the
branch account and forwarded to
the home office.

Accounting System for a Branch (contd.)

This chapter focuses on the second


system that the branch maintains its
own accounting records.

Reciprocal Ledger Accounts Used by the Branch


and Home Office

Home Office Ledger Account:


This account is used by the branch to account
for all transactions with the home office. It is
credited for all cash, merchandise or other
assets provided by the home office to the
branch. It is debited for all cash,
merchandise, or other assets sent by the
branch to the home office or to other
branches.

Reciprocal Ledger Accounts Used by the Branch


and Home Office (contd.)

Home Office Ledger Account:


This account represents the net
investment by the home office in the
branch. At the end of a period, the
balance of Income Summary account
of a branch is closed to the Home
Office account.

Reciprocal Ledger Accounts Used by the Branch


and Home Office (contd.)

Investment in Branch Ledger Account:


This account is a reciprocal ledger account
(to Home Office account) used by the home
office to account for any transactions with the
branches. It is debited for cash,
merchandise and services provided to the
branch by the home office and for the net
income reported by the branch.

Reciprocal Ledger Accounts Used by the Branch


and Home Office (contd.)

Investment in Branch Ledger Account:


It is credited for cash, or other assets
received from the branch, and for net
losses reported by the branch.

Acquisition of Plant Assets Used in


Branch

If a plant asset is acquired by the


home office for a branchs usage
and the accounting record for the
plant asset is maintained by the
home office, the accounting
treatments are:

Acquisition of Plant Assets Used in


Branch (contd.)

For the home office: debit a plant


asset account: branch, credit
cash or a liability account.
For the branch: no entry.

Acquisition of Plant Assets Used in


Branch (contd.)

If a plant asset is acquired by a


branch for its usage but the
accounting record for this plant
asset is maintained by the home
office, the accounting treatments
are:

Acquisition of Plant Assets Used in


Branch (contd.)

For the branch: debit Home Office


and credit cash or a liability account.
For the home office: debit a plant
asset account: branch, and credit
Investment in Branch account.

Expense Incurred by Home Office


and Allocated to Branches

The home office may acquire plant assets


and insurance for these assets. These
plant assets are carried in the home office
accounting record but used by branches.
The home office may pay some taxes on
behalf of branches, and arrange for
advertising that benefits all branches.

Expense Incurred by Home Office


and Allocated to Branches (contd.)

These expenses are usually allocated


to branches in determining net income
of branches.
These expenses include depr. expense
for the plant assets purchased by
home office but used by branches.

Expense Incurred by Home Office


and Allocated to Branches (contd.)
If the home office chooses to allocate these
expenses to branches, the accounting
treatments are:

a. For the home office: debit Investment


in Branch account, credit expense
account.
b.
For the branch: debit expense account,
credit Home Office account.

Interest Charged by the Home office on


the Capital Invested in Branches

When the home office serves only as an


accounting and control center without any
sales, most or all of its expenses may be
allocated to the branches.
In additional, the home office may charge
each branch interest on the capital invested
in each branch.

Interest Charged by the Home office on


the Capital Invested in Branches (contd.)

Such interest revenue recognized by


the home office should be offset with
the interest expense recognized by the
branches in the combined financial
statements.

Alternative Methods of Billing


Merchandise Shipments to Branches

Three alternative methods are available to


the home office in billing the merchandise
shipped to the branches:
a. billed at the home office cost,
b. billed at a percentage above the home
office cost, and
c. billed at the branchs retail selling
price.

Billed at the home office cost:

Strength: widely used because of its


simplicity
Weakness: attributes all gross profits
of the business to the branches.

Billed at a percentage above home


office cost:

Strength: is able to allocate a


reasonable gross profit to the home
office.
Weakness: the net income reported by
the branch may be understated and the
ending inventories at branch are
overstated for the enterprise as a
whole.

Billed at a percentage above home


office cost: (contd.)

Thus, for the combined financial


statement, the home office must
eliminate the excess of billed prices
over cost (intracompany profits).

Billed at branch retail selling prices:

Strength: to increase the internal


control over inventories at branches.
Weakness: no gross profit assigned to
the branches and the branchs net loss
will equal its operating expenses.

Separate Financial Statements for Branch and


for Home Office (for internal use only)

Separate financial statements for


branches should be prepared so that
management can evaluate the
performance of each branch.
The branchs financial statements may
be revised by the home office to include
the allocated expenses incurred by the
home office.

Separate Financial Statements for Branch and


for Home Office (for internal use only) (contd.)

Also, the financial statements of


branches should be revised to
eliminate any intracompany profits on
merchandise shipments or interest
charge on capital investments.

Combined financial Statements for Home


Office and Branch (for external use)

For investors, the home office and


branches are a single business entity.
Thus, combined financial statements
should be prepared for external users.
A four-column work sheet paper is
used to facilitate the preparation of the
combined financial statement.

Combined financial Statements for Home


Office and Branch (for external use)(contd.)

In preparing the combined financial


statements, the following accounts
should be eliminated:

a. Reciprocal ledger accounts

b. Any intracompany profits or losses.

Combined financial Statements for Home


Office and Branch (for external use)(contd.)

c. Any receivables and payables


between the home office and the
branch (or between two branches).
The rest of accounts are just summed
together for the combined financial
statements.

Combined financial Statements for Home


Office and Branch (for external use)(contd.)

Example I (textbook p131-p135) :


Journal entries for operations of a
branch when merchandise is billed at
the cost of the home office with a
perpetual inventory system.

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

Assume that Smaldino Company bills


merchandise to Mason Branch at home
office cost and that Mason Branch
maintains complete accounting records
and prepares financial statements.
Both the home office and the branch
use the perpetual inventory system.
Equipment used at the branch is carried
in the home office records.

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

Expenses, such as advertising and


insurance, incurred by the home office
on behalf of the branch, are billed to
the branch.
Transactions and events during the
first year (1999) of operations of
Mason Branch are summarized below
(start-up costs are disregarded):

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

1. Cash of $1,000 was forwarded by the


home office to Mason Branch.
2. Merchandise with a home office cost of
$60,000 was shipped by the home office to
Mason Branch.
3. Equipment was acquired by Mason Branch
for $500, to be carried in the home office
accounting records. (Other plant assets for
Mason Branch generally are acquired by
the home office.)

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

4. Credit sales by Mason Branch amounted


to $80,000; the branchs cost of the
merchandise sold was $45,000.
5. Collections of trade accounts receivable by
Mason Branch amounted to $62,000.
6. Payments for operating expenses by
mason Branch totaled $20,000.

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

7. Cash of $37,500 was remitted by Mason


Branch to the home office.
8. Operating expenses incurred by the home
office and charged to Mason Branch
totaled $3,000.

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

These transactions and events are


recorded by the home office and by Mason
Branch as follows:
Home Office Accounting
Records Journal Entries:

Mason Branch Accounting


Records Journal Entries:

1.Investment in Mason
Branch
1,000

Cash

Cash

1,000

1,000
Home Office 1,000

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)
Home Office Accounting
Records Journal Entries:

Mason Branch Accounting


Records Journal Entries:

2. Investment in Mason
Branch
60,000

Inventories

Inventories

60,000

3. Equipment: Mason
Branch
500
Investment in Mason
Branch
500

60,000

Home Office 60,000


Home Office 500
Cash

500

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)
Home Office Accounting
Records Journal Entries:

Mason Branch Accounting


Records Journal Entries:

4. None

Trade Accounts
Receivable

80,000

Cost of Goods Sold 45,000


Sales
Inventories

80,000
45,000

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)
Home Office Accounting
Records Journal Entries:

Mason Branch Accounting


Records Journal Entries:

5. None

Cash

6. None

62,000
Trade
Account
Receivable

62,000

Operating
Expenses 20,000
Cash

20,000

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)
Home Office Accounting
Records Journal Entries:

Mason Branch Accounting


Records Journal Entries:

7. Cash

Home Office 37,500

37,500

Investment in Mason
Branch
37,500
8. Investment in Mason
Branch 3,000
Operating
Expenses 3,000

Cash

37,500

Operating
Expenses 3,000
Home Office 3,000

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

Two Reciprocal Ledger Accounts (prior to adjusting and


closing entries):
Investment in Mason Branch

Date
1999

Explanation

Debit

Credit

Balance

Cash sent to branch


1,000
1,000 dr
Merchandise billed to
branch at home office cost 60,000
61,000 dr
Equipment acquired by
branch, carried in home
office accounting records
500 60,500 dr
Cash received from branch
37,500 23,000 dr
Operating expenses billed
to branch
3,000
26,000 dr

Combined financial Statements for Home Office and Branch


(for external use)(contd.)

Example I: (contd.)

Home Office
Date
1999

Explanation

Debit

Credit

Balance

Cash received from home


office
1,000 1,000 cr
Merchandise received from
home office
60,000 61,000 cr
Equipment acquired
500
60,500 cr
Cash sent to home office
37,500
23,000 cr
Operating expenses billed
by home office
3,000 26,000 cr

Working Paper for Combined financial


Statements--Example I
The following working paper for combined
financial statements serves three purposes:
1) to eliminate any intracompany profits
or losses,
2) to eliminate the reciprocal accounts, &
3) to combine ledger accounts balances
of home office and branches.

Working Paper for Combined financial


Statements--Example I (contd.)

Assume that the Mason Branchs


ending inventories of $15,000 at the
end of 1999 had been verified, the
following work sheet is based on the
transactions and events illustrated on
pages 40-44. With additional assumed
data for the home office trial balance.

Working Paper for Combined financial


Statements--Example I (contd.)

All the year-end adjusting entries


(except the home office entries on page
60) had been made.
The working paper begins with the
adjusted trial balance of the home office
and Mason Branch.
Income taxes are ignored in this
illustration.

Working Paper for Combined financial


Statements--Example I (contd.)

SMALDNO COMPANY

Working paper for combined Financial


Statements of Home office and Mason
Branch.
For Year Ended December 31,1999
(Perpetual Inventory System: Billing at
Cost)

Working Paper for Combined financial


Statements--Example I (contd.)
Adjusted Trial Balances
Home
Office

Mason
Branch

Eliminations

Combined

Dr (Cr)

Dr(Cr)

Dr (Cr)

Dr (Cr)

(400,000)

(80,000)

(48,000)

Cost of goods sold

235,000

45,000

280,000

Operating expenses

90,000

23,000

113,000

Net Income (to


statement of retained
earnings below)

75,000

12,000

87,000

-0-

-0-

-0-

Income Statement
Sales

Totals

Working Paper for Combined financial


Statements--Example I (contd.)
Adjusted Trial Balances

Statement of Retained Home Office


Earnings
Dr (Cr)

Retained earnings, Jan.


1, 1999

(70,000)

Net(income) (from
incomes statement
above)

(75,000)

Dividends declared

40,000

Retained earnings,
Dec.31,1999 (to balance
sheet below)

Totals

Mason
Branch
Dr(Cr)

Eliminations Combined
Dr (Cr)

Dr (Cr)

(70,000)

(12,000)

(87,000)
40,000
117,000
-0-

Working Paper for Combined financial


Statements--Example I (contd.)
Adjusted Trial Balances

Home Office

Mason
Branch

Dr (Cr)

Dr(Cr)

Cash

25,000

5,000

30,000

Trade accounts
receivable (net)

39,000

18,000

57,000

Inventories

45,000

15,000

60,000

Investment in Mason
Branch

26,000

Balance Sheet

Equipment

Accumulated
depreciation of
equipment

Eliminations Combined
Dr (Cr)

Dr (Cr)

(a) (26,000)

150,000

150,000

(10,000)

(10,000)

Working Paper for Combined financial


Statements--Example I (contd.)
Adjusted Trial Balances

Balance Sheet (contd.)


Trade accounts payable

Home Office

Mason
Branch

Dr (Cr)

Dr(Cr)

Dr (Cr)

(20,000)

Home Office
Common stock, $10 par

Eliminations Combined

(20,000)
(26,000)

(a) (26,000)

(150,000)

(150,000)

Retained earnings (from


statement of retained
earnings above)
Totals

Dr (Cr)

(117,000)
-0-

-0-

(a) To eliminate reciprocal ledger account balances


* the elimination appears in the working paper only

-0-

-0-

Combined Financial Statements -Example I


SMALDINO COMPANY
Income Statement
For Year Ended December 31, 1999
Sales

$ 480,000

Cost of goods sold

280,000

Gross margin on sales


Operating expenses

$ 200,000
113,000

Net Income

$ 87,000

Basic earnings per share of common


stock

5.80

Combined Financial Statements -Example I (contd.)


SMALDINO COMPANY
Statement of Retained Earnings
For Year Ended December 31, 1999
Retained earnings, beginning of year
Add: Net income
Subtotal
Less: Dividends ($2.67 per share)
Retained earnings, end of year

70,000
87,000

$ 157,000
40,000
$ 117,000

Combined Financial Statements -Example I (contd.)


SMALDINO COMPANY
Balance Sheet
December 31, 1999
Assets

Cash
Trade accounts receivable (net)
Inventories
Equipment
Less: Accumulated depreciation
Total assets

$ 30,000
57,000
60,000
$150,000
10,000

140,000
$287,000

Combined Financial Statements -Example I (contd.)


SMALDINO COMPANY
Balance Sheet (contd.), December 31, 1999
Liabilities & Stockholders Equity

Liabilities
Trade accounts payable

$20,000

Stockholders equity
Common stock, $10 par,
15,000 shares authorized, issued,
and outstanding

Retained earnings
Total liabilities & stockholders
equity

$150,000

117,000

267,000
$287,000

Home Office Adjusting and Closing Entries and


Branch Closing Entries Performed on 12/31/1999
(perpetual inventory system):
Home Office Accounting
Records Adjusting and
Closing Entries:
None

Mason Branch Accounting


Records Closing Entries:
Sales

80,000
Cost of Goods
Sold
45,000
Operating
Expenses

23,000

Income
Summary

12,000

Home Office Adjusting and Closing Entries and


Branch Closing Entries Performed on 12/31/1999
(perpetual inventory system): (contd.)
Home Office Accounting
Records Adjusting and
Closing Entries:
Investment in Mason
Branch
12,000

Mason Branch Accounting


Records Closing Entries:
Income
Summary

Income: Mason
Branch
12,000
Income: Mason
Branch
12,000
Income
Summary

12,000

12,000

Home Office 12,000


None

Example II (textbook p136-p141):


Billing of Merchandise to Branches at Prices
above Home Office Cost
Similar information as in the previous
example, except that the home office
bills merchandise shipped to Mason
branch at 50% markup of the cost.
Thus, the shipment of merchandise
costing $60,000 will be recorded at the
home office and branch as follows:

Example II (textbook p136-p141):


Billing of Merchandise to Branches at Prices
above Home Office Cost (contd.)

Journal entries for shipments to branch at


prices above home office cost (perpetual
inventory system):
Home Office Accounting
Records Journal Entries:

Investment in Mason
Branch
90,000
Inventories

60,000

Allowance for
Overvaluation of
Inventories: Mason
Branch
30,000

Mason Branch Accounting


Records Journal Entries:
Inventories

90,000

Home Office 90,000

Example II (textbook p136-p141):


Billing of Merchandise to Branches at Prices
above Home Office Cost (contd.)
Thus, the balances of both the
Investment in Mason Branch
account and Home Office account
will be $56,000, instead of $26,000
due to the inventory mark up of
$30,000.

Example II (textbook p136-p141):


Billing of Merchandise to Branches at Prices
above Home Office Cost (contd.)
SMALDINO COMPANY
Flow of Merchandise for Mason Branch During 1999

Billed
Price

Home
Office
Cost

Markup (50% of
Cost;33 1/3 % of
Billed Price)

Beginning
inventories
Add: Shipments
from home office

Available for sale


Less: Ending
inventories

Cost of goods
sold

$90,000

$60,000

$30,000

$90,000

$60,000

$30,000

22,500

15,000

7,500

$67,500

$45,000

$22,500

Working Paper for Example II

SMALDNO COMPANY
Working paper for combined Financial
Statements of Home office and Mason
Branch
For Year Ended December 31,1999
(Perpetual Inventory System: Billing
above Cost)

Working Paper for Example II (contd.)


Adjusted Trial Balances
Home
Office

Mason
Branch

Eliminations

Combined

Dr (Cr)

Dr(Cr)

Dr (Cr)

Dr (Cr)

(400,000)

(80,000)

Cost of goods sold

235,000

67,500

Operating expenses

90,000

23,000

Net Income(loss) (to


statement of retained
earnings below)

75,000

(10,500)

-0-

-0-

Income Statement
Sales

Totals

(48,000)
(a) (22,500)

28,000
113,000

(b) 22,500

87,000
-0-

Working Paper for Example II (contd.)


Adjusted Trial Balances

Statement of Retained Home Office


Earnings
Dr (Cr)

Retained earnings, Jan.


1, 1999

(70,000)

Net(income) loss (from


incomes statement
above)

(75,000)

Dividends declared
Retained earnings,
Dec.31,1999 (to balance
sheet below)

Totals

40,000

Mason
Branch
Dr(Cr)

Eliminations Combined
Dr (Cr)

Dr (Cr)

(70,000)

(10,500)

(b) (22,500)

(87,000)
40,000
117,000
-0-

Working Paper for Example II (contd.)


Adjusted Trial Balances

Home Office

Mason
Branch

Dr (Cr)

Dr(Cr)

Cash

25,000

5,000

30,000

Trade accounts
receivable (net)

39,000

18,000

57,000

Inventories

45,000

22, 500

Investment in Mason
Branch

56,000

(c) (56,000)

(30,000)

(a) 30,000

Balance Sheet

Eliminations Combined
Dr (Cr)

(a) (7,500)

Dr (Cr)

60,000

Allowance for overvaluation of inventories:


Mason Branch

Equipment

150,000

150,000

Working Paper for Example II (contd.)


Adjusted Trial Balances

Balance Sheet (contd.)


Accumulated depreciation
of inventories: Mason
Branch

Trade accounts payable

Home Office

Mason
Branch

Dr (Cr)

Dr(Cr)

Dr (Cr)

(10,000)

(20,000)

(20,000)
(56,000)

(c) (56,000)

(150,000)

(150,000)

Retained earnings(from
statement of retained
earnings above)
Totals

Dr (Cr)

(10,000)

Home Office
Common stock, $10 par

Eliminations Combined

(117,000)
-0-

-0-

-0-

-0-

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost)

Branch Closing Entries--The closing


entries for the branch at the end of 1999 are
as follows:

Sales
Income Summary
Cost of Goods Sold
Operating Expenses
To close revenue and
expense ledger accounts

80,000
10,500
67,500
23,000

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)
Home Office
Income Summary
To close the net loss in the
Income Summary account to
the Home Office account

10,500
10,500

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)
After the closing entries, the Home Office
ledger account should have a balance of
$45,500.
Note: Home Office balance prior to the
closing entries equals $56,000. $56,000net loss of $10,500 = $45,500 (net loss
decreases Home Office credit balance).

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)
Home Office Adjusting and Closing Entries

Income: Mason Branch


10,500
Investment in Mason
10,500
Branch
To record net loss reported by
branch

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)

Home Office Adjusting and Closing Entries (contd.)

Allowance for Overvaluation


of Inventories: Mason Branch 22,500
Realized Gross Profit:
Mason Branch Sales
22,500
To reduce allowance to
amount by which ending
inventories of branch exceed
cost.

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)

Home Office Adjusting and Closing Entries (contd.)

Realize Gross Profit: Mason


Branch Sales
Income: Mason Branch
Income Summary
To close branch net loss and
realized gross profit to
Income Summary ledger
account (Income tax effects
are disregarded.)

22,500
10,500
12,000

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)

After posting the above entries, the account


balance for the following accounts is:
Investment in Mason Branch
Allowance for Overvaluation of
Inventories: Mason Branch

=45,500(debit)*
=7,500(credit)**

Realized Gross Profit: Mason


Branch

=0

Income: Mason Branch

=0

* Balance prior to the above entries equals $56,000. $56,000- 10,500


(net loss of the branch reduces the debit balance of the Investment
account) = $45,500.
** $30,000-22,500 = $7,500.

Branch Closing Entries and Home office


Adjusting and Closing Entries (when billing at
above the cost) (contd.)
Similar working paper eliminations as
on page 66-69 will be prepared for the
following year (i.e., year 2000) when
continuing with the perpetual inventory
system with a price markup.

Periodic Inventory System

Textbook (p141-p144):
When a periodic inventory system is
adopted, inventory account cannot be
used for the shipments of merchandise
between the home office and the branch.
Accounts such as Shipments to Mason
Branch (used by the home office) and
Shipments from Home Office (used by
the branch) are used.

Example:

Periodic Inventory System (contd.)

Example:
Continue with the Smaldino Company for a
second year of operations (2000) but using
the periodic inventory system for both the
home office and Mason Branch.
The beginning inventories for 2000 were
carried by Mason Branch at $22,500 (home
office cost is $15,000 due to a 50% markup
by the home office).

Periodic Inventory System (contd.)

Example: (contd.)

Assume that during 2000, the home office


shipped merchandise to Mason Branch that
cost $80,000 and Mason was billed at
$120,000.
During 2000, Mason Branch sold $150,000
merchandise that was billed at $112,500.
The journal entries to record the shipments and
sales at a price above home office cost under
the periodic inventory system are as follows:

Periodic Inventory System (contd.)

Example: (contd.)
Home Office Accounting
Records Journal Entries:
Investment in Mason
Branch
90,000

Mason Branch Accounting


Records Journal Entries:
Shipments from Home
Office
120,000
Home Office 120,000

Shipments to Mason
Branch
80,000
Allowance for
Overvaluation of
Inventories: Mason
Branch
40,000
None

Cash (or Trade Accounts


Receivable) 150,000

Periodic Inventory System (contd.)

Example: (contd.)

The branch inventories at the end of 2000 amounted to $30,000. The flow of merchandise for Mason Branch of year
2000 summarized below:
SMALDINO COMPANY
Flow of Merchandise for Mason Branch During 2000

Billed
Price
Beginning
inventories

$22,500

Home
Office Cost

$15,000

Markup (50% of
Cost;33 1/3 % of
Billed Price)
$7,500

Add: Shipments
from home office

120,000

80,000

40,000

Available for sale

$142,500

$95,000

$47,500

Less: Ending
inventories

(30,000)

(20,000)

(10,000)

Cost of goods
sold

$112,500

$75,000

$37,500

Periodic Inventory System (contd.)

Example: (contd.)

The activities for the branch for 2000 are reflected in


the following two home office ledger accounts and the
reciprocal Home Office ledger account of the branch:
Investment in Mason Branch
Date
Explanation
Debit
Credit
Balance
2000 Balance, Dec. 31, 1999
45,500 dr
Merchandise billed to branch
at markup of 50% above
home office cost, or 33 1/3
% of billed price
120,000
165,500dr
Cash received from branch
113,000 52,500 dr
Operating expenses billed to
branch
4,500
57,000 dr

Periodic Inventory System (contd.)

Example: (contd.)

Allowance for Overvaluation of Inventories:


Mason Branch

Date
Explanation
2000 Balance, Dec. 31,
1999

Makeup on
merchandise
shipped to branch
during 2000 (50% of
cost)

Debit

Credit

Balance
7,500 cr

40,000 47,500 cr

Periodic Inventory System (contd.)

Example: (contd.)

Home Office

Date
Explanation
2000 Balance, Dec. 31,
1999
Merchandise
receivable from
home office

Debit

Cash sent to home


office
113,000
Operating expenses
billed by Home office

Credit

Balance
45,500 cr

120,000 165,500 cr

52,500 cr
4,500

57,000 cr

Periodic Inventory System (contd.)

Example: (contd.)

The working paper for combined financial


statements under the periodic inventory
system is as follows:
Adjusted Trial Balances

Income Statement

Sales
Inventories, Dec. 31,
1999
Purchases

Home
Office

Mason
Branch

Dr (Cr)

Dr (Cr)

(500,000)

(150,000)

45,000

22,500

400,000

Eliminations Combined
Dr (Cr)

Dr (Cr)

(650,000)
(b) (7,500)

60,000
400,000

Periodic Inventory System (contd.)

Example: (contd.)

Adjusted Trial Balances


Income Statement
(contd.)

Home
Office

Mason
Branch

Dr (Cr)

Dr (Cr)

Shipments from home


office

Eliminations Combined
Dr (Cr)

120,000

(a) 80,000
(c) 10,000

Inventories, Dec.
31,2000

(70,000)

(30,000)

Operating expenses

120,000

27,500

Net Income( to
statement of retained
earnings below)

85,000

10,000

Dr (Cr)

(90,000)
147,500

(d) 37,500

132,500

Periodic Inventory System (contd.)

Example: (contd.)
Statement of
Retained Earnings

Adjusted Trial Balances


Home
Office

Mason
Branch

Dr (Cr)

Dr (Cr)

Eliminations Combined
Dr (Cr)

Dr (Cr)

Retained earnings,
Dec. 31, 1999

(117,000)

Net Income (from


income statement
above)

(85,000)

(10,000)

Dividends declared

60,000

27,500

60,000

Retained earnings,
Dec. 31, 2000 (to
balance sheet below)

85,000

10,000

189,500

(117,000)

(d) (37,500)

(132,500)

Periodic Inventory System (contd.)

Example: (contd.)

Adjusted Trial Balances


Balance Sheet

Home
Office

Mason
Branch

Dr (Cr)

Dr (Cr)

Eliminations Combined
Dr (Cr)

Dr (Cr)

Cash

30,000

9,000

39,000

Trade accounts
receivable (net)

64,000

28,000

92,000

Inventories, Dec. 31,


2000

70,000

30,000

Allowance for
overvaluation of
inventories : Mason
Branch

(47,500)

(c) (10,000)

(a) 40,000
(b) 7,500

90,000

Periodic Inventory System (contd.)

Example: (contd.)

Adjusted Trial Balances


Balance Sheet
(contd.)

Home
Office

Mason
Branch

Dr (Cr)

Dr (Cr)

Elimination Combined
s
Dr (Cr)

Dr (Cr)

Equipment

158,000

158,000

Accumulated
depreciation of
equipment

(15,000)

(15,000)

Trade Account payable

(24,500)

(24,500)

Home office
Common stock, $10 par

(57,000)
(150,000)

(e) 57,000
(150,000)

Periodic Inventory System (contd.)

Example: (contd.)

(a) To eliminate reciprocal ledger accounts


for merchandise shipments.
(b) To reduce beginning inventories of
branch to cost
(c) To reduce ending inventories of branch to
cost.
(d) To increase income of home office by
portion of merchandise markup that was
realized by branch sales.
(e) To eliminate reciprocal ledger account
balances.

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at
above the cost and using a periodic inventory system):

Branch Closing Entries:

(1)Inventory (ending)
30,000
Cost of Goods Sold 112,500*
Inventory (beg.) 22,500
Shipments from
Home Office
120,000
CGS=22,500+120,000-30,000

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

(2)Sales

150,000
CGS
112,500
Operating expenses
27,500
Income Summary
10,000

(3) Income Summary


Home Office

10,000
10,000

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

Home Office Adjusting (1 and 2) and


Closing Entries (3) :

(1) Investment in Branch 10,000


Income: Mason Branch10,000
(2) Allowance for Overvaluation
of Inventories
37,500
Realized Gross Profit :
Mason Branch
37,500

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

(3) Realized Gross Profit


Income: Mason Branch
Income Summary

37,500
10,000
47,500

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

Balances of Investment in Mason


Branch, Allowance for Overvaluation of
Inventories, Realized Gross Profit,
Income: Mason Branch and Home
Office accounts after the above
adjusting and closing entries are:

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

Investment in Mason Branch


=
$67,000
(dr.)
(57,000+10,000)
Allowance for Overvaluation of
Inventories
= $10,000
(cr.) (47,500 -37,500)

Branch Closing Entries and Home Office Adjusting


and Closing entries for the home office (with billing at

above the cost and using a periodic inventory system):(contd.)

Realized Gross Profit


= $0 (37,500- 37,500)
Income: Mason Branch
= $0 (10,000-10,000)
Home Office (a reciprocal account of
Investment)
= $67,000 (cr.) (57,000+10,000)

Reconciliation of Reciprocal Ledger


Accounts

At the end of an accounting period, the


balance of the Investment in Branch
ledger account in the records of the
home office may be different from that
of the Home Office ledger account of
the branch.
This is because some transactions may
have been recorded by the home office
but not the branch office.

Reconciliation of Reciprocal Ledger


Accounts (contd.)

Example (textbook p145): Assume


that the home office and branch
accounting records of Mercer
Company contain the following data
on 12/31/99:

Reconciliation of Reciprocal Ledger


Accounts (contd.)
Investment in Arvin Branch
(in accounting records of Home office)

Date

Explanation

Debit

Credit

Balance

1999
Nov. 30 Balance

62,500 dr

Dec. 10 Cash received from


branch
27 Collection of branch
trade accounts
receivable
29 Merchandise
shipped to branch

8,000

20,000

42,500 dr

1,000

41,500 dr

49,500 dr

Reconciliation of Reciprocal Ledger


Accounts (contd.)
Home Office
(in accounting records of Arvin Branch)

Date

Explanation

Debit

Credit

Balance

1999
Nov. 30 Balance
Dec. 7

Cash sent to home


office

28 Acquired equipment
30 Collection of home
office trade accounts
receivable

62,500 cr
20,000

42,500 cr

3,000

39,500 cr
2,000

41,500 cr

Reconciliation of Reciprocal Ledger


Accounts (contd.)

The following adjusting entries are


recorded prior to the preparation of the
working paper for the combined
financial statements (assuming a
perpetual inventory system)

Reconciliation of Reciprocal Ledger


Accounts (contd.)

For Arvin Branch:

1.Home Office
Trade Accounts
Receivable

1,000

2.Inventory
Home Office

8,000

1,000

8,000

Reconciliation of Reciprocal Ledger


Accounts (contd.)

For Mercer Home Office:

1.Equipment: Arvin Brach


3,000
Investment in Branch:
Arvin

3,000

2.Investment in Branch: Arvin 2,000


Trade Accounts Receivable

2,000

Reconciliation of Reciprocal Ledger


Accounts (contd.)

The balance of Investment in Branch: Arvin


ledger account at the home office equals:
$ 49,500
3,000
(cr.)
+
2,000
(dr.)
$ 48,500
(dr.)

(dr.)

Reconciliation of Reciprocal Ledger


Accounts (contd.)

After posting the above adjusting entries:


The balance of Home Office ledger account
at Arvin Branch equals:
$ 41,500
- 1,000
+ 8,000
$ 48,500

(dr.)
(cr.)
(cr.)

(cr.)

Transactions between Branches

When it is necessary to transfer


merchandise or assets from one branch to
another branch, Home Office Ledger
account is used by the branches.
The home office will transfer the inventory
(or assets) from investment in one branch to
another branch.
Any excess freight costs incurred for the
transfer between branches should be
expensed.

Transactions between Branches


(contd.)

Example: (textbook p146-148)

The home office shipped merchandise costing


$8,000 to Katti Branch and paid freight costs
of $500.
A week later, the home office instructed Katti
Branch to transfer this merchandise to Danddi
Branch. Katti paid $400 for the transfer.
If the merchandise had been shipped directly
from the home office to Danddi, the freight
costs would have been $600.

Transactions between Branches


(contd.)
Journal entries for these transactions are:
In Accounting Records of Home Office:
Investment in Katti Branch
8,500
Inventory 8,000
Cash
500

Investment in Danddi Branch


Freight Expense
300
in Katti
8,900

8,600
Excess
Investment
Branch

Transactions between Branches


(contd.)
In Accounting Records of Katti Branch:
Freight In (or Inventory)
500
Inventories
8,000
Home Office
8,500

Home Office

Inventories
Freight-in
Cash

8,900

8,000
500
400

Transactions between Branches


(contd.)
In Accounting Records of Danddi
Branch:

Inventories
8,000
Freight-in (or Inventories) 600
Home Office

8,600

You might also like