Professional Documents
Culture Documents
Accounting For Branches and Combined FS
Accounting For Branches and Combined FS
Example I: (contd.)
Example I: (contd.)
Example I: (contd.)
Example I: (contd.)
Example I: (contd.)
Example I: (contd.)
1.Investment in Mason
Branch
1,000
Cash
Cash
1,000
1,000
Home Office 1,000
Example I: (contd.)
Home Office 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
500
Example I: (contd.)
Home Office Accounting
Records Journal Entries:
4. None
Trade Accounts
Receivable
80,000
80,000
45,000
Example I: (contd.)
Home Office Accounting
Records Journal Entries:
5. None
Cash
6. None
62,000
Trade
Account
Receivable
62,000
Operating
Expenses 20,000
Cash
20,000
Example I: (contd.)
Home Office Accounting
Records Journal Entries:
7. Cash
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
Example I: (contd.)
Date
1999
Explanation
Debit
Credit
Balance
Example I: (contd.)
Home Office
Date
1999
Explanation
Debit
Credit
Balance
SMALDNO COMPANY
Mason
Branch
Eliminations
Combined
Dr (Cr)
Dr(Cr)
Dr (Cr)
Dr (Cr)
(400,000)
(80,000)
(48,000)
235,000
45,000
280,000
Operating expenses
90,000
23,000
113,000
75,000
12,000
87,000
-0-
-0-
-0-
Income Statement
Sales
Totals
(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-
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)
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)
Dr (Cr)
(117,000)
-0-
-0-
-0-
-0-
$ 480,000
280,000
$ 200,000
113,000
Net Income
$ 87,000
5.80
70,000
87,000
$ 157,000
40,000
$ 117,000
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
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
80,000
Cost of Goods
Sold
45,000
Operating
Expenses
23,000
Income
Summary
12,000
Income: Mason
Branch
12,000
Income: Mason
Branch
12,000
Income
Summary
12,000
12,000
Investment in Mason
Branch
90,000
Inventories
60,000
Allowance for
Overvaluation of
Inventories: Mason
Branch
30,000
90,000
Billed
Price
Home
Office
Cost
Markup (50% of
Cost;33 1/3 % of
Billed Price)
Beginning
inventories
Add: Shipments
from home office
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
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)
Mason
Branch
Eliminations
Combined
Dr (Cr)
Dr(Cr)
Dr (Cr)
Dr (Cr)
(400,000)
(80,000)
235,000
67,500
Operating expenses
90,000
23,000
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-
(70,000)
(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-
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
Equipment
150,000
150,000
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-
Sales
Income Summary
Cost of Goods Sold
Operating Expenses
To close revenue and
expense ledger accounts
80,000
10,500
67,500
23,000
10,500
10,500
22,500
10,500
12,000
=45,500(debit)*
=7,500(credit)**
=0
=0
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:
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).
Example: (contd.)
Example: (contd.)
Home Office Accounting
Records Journal Entries:
Investment in Mason
Branch
90,000
Shipments to Mason
Branch
80,000
Allowance for
Overvaluation of
Inventories: Mason
Branch
40,000
None
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
$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
Example: (contd.)
Example: (contd.)
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
Example: (contd.)
Home Office
Date
Explanation
2000 Balance, Dec. 31,
1999
Merchandise
receivable from
home office
Debit
Credit
Balance
45,500 cr
120,000 165,500 cr
52,500 cr
4,500
57,000 cr
Example: (contd.)
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
Example: (contd.)
Home
Office
Mason
Branch
Dr (Cr)
Dr (Cr)
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
Example: (contd.)
Statement of
Retained Earnings
Mason
Branch
Dr (Cr)
Dr (Cr)
Eliminations Combined
Dr (Cr)
Dr (Cr)
Retained earnings,
Dec. 31, 1999
(117,000)
(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)
Example: (contd.)
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
70,000
30,000
Allowance for
overvaluation of
inventories : Mason
Branch
(47,500)
(c) (10,000)
(a) 40,000
(b) 7,500
90,000
Example: (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)
(24,500)
(24,500)
Home office
Common stock, $10 par
(57,000)
(150,000)
(e) 57,000
(150,000)
Example: (contd.)
(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
(2)Sales
150,000
CGS
112,500
Operating expenses
27,500
Income Summary
10,000
10,000
10,000
37,500
10,000
47,500
Date
Explanation
Debit
Credit
Balance
1999
Nov. 30 Balance
62,500 dr
8,000
20,000
42,500 dr
1,000
41,500 dr
49,500 dr
Date
Explanation
Debit
Credit
Balance
1999
Nov. 30 Balance
Dec. 7
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
1.Home Office
Trade Accounts
Receivable
1,000
2.Inventory
Home Office
8,000
1,000
8,000
3,000
2,000
(dr.)
(dr.)
(cr.)
(cr.)
(cr.)
8,600
Excess
Investment
Branch
Home Office
Inventories
Freight-in
Cash
8,900
8,000
500
400
Inventories
8,000
Freight-in (or Inventories) 600
Home Office
8,600