HOME OFFICE AND BRANCH ACCOUNTING PROBLEMS: 1. Cebu branch submitted the following data to its home office in Manila for 2016, its first year of operation: Sales Shipments from home office Operating expenses Home Office P 2,300,000 1,850,000 235,000 480,000 Shipments to the branch are billed at cost. The December 31 inventory of the branch was P255,500. What is the balance of the Investment in Branch account on December 15, 2016 on the home office books? a. P 950,500 b. P 470,500 c. P 950,000 d. P 480,000 SOLUTION: Answer: A Since the balance of the reciprocal accounts “Home Office” account and “Investment in Branch” account are equal, then the balance of the Home Office account after closing the branch profit is to be computed. The computation is: Home Office account balance before branch profit Add: Profit (loss) Sales Cost of sales: Shipments from HO Inventory, Dec. 31 Gross profit Operating expenses Home Office account balance, December 31, 2014 2. P 480,000 P 2,300,000 P 1,850,000 255,500 1,954,500 P 705,500 235,000 470,500 P 950,500 The home office in Quezon City ships and bill merchandise to its provincial branch at cost. The branch carries its own accounts receivable and makes its own collections. The branch also pays its expenses. The transactions for 2016 are reflected in the branch trial balance that follows: Cash Accounts Receivable Home Office Shipments from Home Office Sales Expenses P 20,000 80,000 Total P 405,500 December 31, inventory P 65,000 P 180,000 250,000 225,500 55,500 P 405,500 No. 2 – Continued Assuming all the transactions are properly recorded, what is the balance of the Investment in Branch account in the home office books? a. P 180,000 b. P 195,000 c. P 165,000 d. P 175,000 SOLUTION: Answer: C Home Office account before branch profit (loss) Add: Profit (loss) Sales Cost of Sales: Shipments from HO Inventory, 12/31 Gross profit Expenses Home Office account balance, 12/31 P 180,000 P 225,500 P 250,000 65,000 185,000 P 40,500 55,500 ( 15,000) P 165,000 Therefore the balance of the Investment in Branch account is also P 165,000. 3. The following data pertains to the shipments of merchandise from Home Office to Branch during 2016: Home office’s cost of merchandise Inter-office billings Sales by branch to outsiders Merchandise inventory on December 31, 2016 P 350,000` 420,000 520,000 50,000 In the combined statement of comprehensive income of the Home Office and the Branch for the year ended December 31,2016, what amount of the above transactions should be included as sales? a. P 570,000 b. P 520,000 c. P 470,000 d. P 350,000 SOLUTION: Answer: B In the preparation of combined statements of the home office and the branch, all inter-office transactions are eliminated as if it had never occurred. Therefore, the only transactions that should be presented are transactions to outsiders, which is in this problem, the P 520,000 sales by branch to outsiders. 4. Nike Corporation operates a number of branches in the provinces. On December 31, 2016, its Davao branch showed a Home Office account balance of P 54,700 and the home office books showed an Investment in Davao Branch account balance of P 51,100. The following information they help in reconciling both accounts: 1. A P 24,000 shipment, charged by Home Office to Davao Branch, was actually sent to and retained by Cebu Branch. 2. A P 30,000 shipment, intended and charged to Aklan Branch was shipped to Davao Branch and retained by the latter. 3. A P 4,000 emergency cash transfer from Cebu Branch was not taken up in the Home Office books. 4. Home Office collects a Davao Branch accounts receivable of p 7,200 and fails to notify the branch. 5. Home Office was charged for P 2,400 for merchandise returned by Davao Branch on December 30. The merchandise is in transit. Home Office erroneously recorded Davao Branch’s net income for 2016 at P 32,550. What is the adjusted balances of the Home Office and Davao Branch reciprocal accounts on December 31, 2016? a. P 40,300 b. P 54,700 c. P 47,500 d. P 43,500 SOLUTION: Answer: C To compute the adjusted balances of the reciprocal accounts a reconciliation statement is to be prepared as follows: Unadjusted balances, December 31, 2016 Add (deduct) the following adjustments 1. Shipment charged to Davao branch but actually sent to Cebu branch 2. Shipment charged to Aklan branch but actually sent to Davao branch 3. No effect. 4. Home office collection of Davao Branch accounts receivable 5. Merchandise returned by Davao branch. Still in transit to home office. 6. Overstatement of Davao branch net Net income (P 32,550 – P 25,350) Adjusted balances, December 31, 2016 (Branch books) Home Office Account P 54, 700 (HO Books) Investment in Davao Branch Account P 51, 100 ( 24,000) ( 7,200) ( 2,400) P 47,500 ( 7,200) P 47,500 5. The branch manager of Tower Cosmetics in Cebu submitted a report as of May 31, 2016 containing the following information: Petty Cash Fund Sales Sales Returns Accounts Wriiten Off Shipments from Home Office Accounts Receivable – May 31, 2015 Accounts Receivable – May 31, 2016 Inventory – May 31, 2015 Inventory – May 31, 2016 Expenses (reimbursed by H.O) P 1,500 198,720 3,600 1,920 136,080 43,800 49,140 37,170 41,370 57,930 Assuming all cash collected by the branch is remitted to Tower Cosmetics home office, the remittances for the period amounted to: a. P 187,860 b. P 189,780 c. P 195,120 d. P 198,720 SOLUTION: Answer: A The P 187, 860 is computed as follows: Accounts receivable, 5/31/2015 Net Sales (P 198,720 – P 3,600) Total Less: Accounts Receivable, 5/31/2016 Accounts written off Remittance P 43, 800 195, 120 P 238, 920 P 49, 140 1, 920 51, 060 P 187,860 6. On December 31, the Investment in Branch account in the home office books shows a balance of P 50,000. The following facts are ascertained: 1. Merchandise billed at P 12,500 is in transit on December 31 from the home office to the branch. 2. The branch collected a home office accounts receivable for P 3,500. The branch did not notify the home office of such collection. 3. On December 30, the home office sent cash of P 7,500 to the branch, but this was charged to General Expense; the branch has not received the cash as of December 31. 4. Branch profit for December was recorded by the home office at P 2,400 instead of P 2,040. 5. The branch returned supplies of P 1,500 to the home office but the home office ha snot yet recorded the receipt of the supplies. Assume all the other transactions have been properly recorded. What is the unadjusted balance of the Home Office account on the branch books on December 31? a. P 64, 140 b. P 39, 140 c. P 14, 000 d. P 13, 000 SOLUTION: Answer: B P 39, 140 is computed as follows: Investment in Branch account balance,12/31 (Home Office books) Add (Deduct): Merchandise in transit Collection of Home Office accounts receivable by Branch Erroneous recording of Branch profit Supplies returned by Branch Home Office account balance,12/31 (Branch books) P50,000 (12,500) 3,500 ( 360) ( 1,500) P39,140 7. A reconciliiation of the Dagupan Branch account of Mandaluyong Company and the Home Office account carried in the branch’s books shown the following discrepancies at December 31,2016. 1. A credit for merchandise allowance for P 300 was taken by the branch as P 360. 2. A charge by the branch of P 550 for an advance taken by the president when he visited the branch has not yet been recorded by the home office. 3. The branch has not taken up P900 covered by a debit memo from the home office as share in advertising expenses. The Invesrment in Dagupan Branch account in the home office books had a debit balance of P 43,000 at December 31,2016. The reciprocal accounts were in agreement at the beginning of the year. The unadjusted balance of the Home Office account in the branch’s books at December 31,2016 was: a. P 43, 500 b. P 42, 950 c. P 41, 990 d. P 41, 490 SOLUTION: Answer: D The P 41, 490 unadjusted balance of Home Office account is computed as follows: Unadjusted balance, Investment in Branch account, 12/31 Less: Merchandise allowance (error) Branch advances to President Advertising expense charged to Branch Unadjusted balance, Home office account, 12/31 P43,000 P 60 550 900 1,510 P41,490 8. The following were found in your examination of the interplant accounts between the Home Office and the Butuan Branch: a. b. c. d. e. f. Transfer of fixed assets from Home Office amounting to P53,960 was not booked by the branch. P10,000 covering marketing expense of another branch was charged by Home Office to Butuan Butuan recorded a debit note on inventory transfers from Home Office of P75,000 twice. Home Office recorded a cash transfer of P65,700 from Butuan Branch as coming from Davao Branch Butuan reversed a previous debit memo from Cagayan de Oro Branch amounting to P10,500. Home Office decided that this charge is appropriately Davao Branch’s cost. Butuan recorded a debit memo from Home Office of P4,650 as P4,560 The net adjustments DR (CR) to the Investment in Butuan Branch account to the Home Office account are: Investment in Butuan Home Office a. P (75,700) P20,950 b. 75,700 ( 20,950) c. ( 55,700) 75,000 d. ( 65,700) ( 74,000) SOLUTION: Answer: A Dr. (Cr.) Adjustment to Investment in Butuan Branch account Marketing expense of another branch charged to Butuan (b) Butuan’s remittance credited to Davao branch (d) Dr. (Cr.) adjustment to Butuan Branch account in the home office books Dr, (Cr.) Adjustment to Home Office account: Fixed assets transfer not book by Butuan (a) Inventory transfer recorded twice by Butuan (c) Error in recording DM for P4,650 as P4,560 (f) Dr. (Cr.) adjustment to Home Office account In Butuan Branch books P(10,000) ( 65,000) P(75,000) P(53,960) 75,000 ( 90) P 20,950 9. After examining on a comparative basis the inter-office account of the Bulacan Company with its suburban branch and the similar account carried on the latter’s books, the following discrepancies at the close of the business on June 30, 2016 were seen: a. A charge for labor by the Home Office P500 was recorded twice by the branch. b. A charge of P895 was made by the Home Office for freight on merchandise, but the amount was recorded by the Branch as P89.50. c. A charge of P980 (furniture and fixture) on the Home Office books was taken up by the Branch as P890. d. A credit by the Home Office for P350 (merchandise allowances) was taken up by the Branch as P400. e. The Home Office charged the Branch P425 for interest on open account which the Branch failed to take up in full; instead, the Branch sent to the Home Office a wrong adjusting memo, reducing the charge by P100 and set up a liability for the next amount. f. The Home Office received P5,000, from the sale of a truck which it erroneously credited to the Branch; the Branch did not change the Home Office therewith. g. The Branch by mistake sent the Home Office a debit note for P370 representing its proportion of a bill for repairs of truck; the Home Office did not record it. h. The Branch inadvertently received a copy of the Home Office entry dated July 19, 2014 correcting item (f) and entered a credit in favor of the Home Office as of June 30, 2016. At June 30, 2016, the unadjusted balance of the Investment in Branch account on the Home Office books showed P175,520. At the beginning of the year, the interoffice accounts were in balance. What is the unadjusted balance of the Home Office account on the branch books on June 30, 2016? a. b. c. d. P184,279.50 P160,725.50 P18,729.00 P165,279.50 SOLUTION: Answer: A Unadjusted balance of investment in branch account, 6/30 (a) Charge for labor (b) Charge for freight (c) Purchase of furniture and fixture (d) Merchandise allowance (e) Charge for interest (f) Proceeds from sales of truck (g) Charge for truck repairs (h) Proceeds from sales of truck Unadjusted balance of Home Office account, 6/30 P175,520.00 500.00 ( 805.50) ( 90.00) ( 50.00) ( 425.00) 5,000.00 ( 370.00) 5,000.00 P184,279.50 10. Rustans, Philippines has two merchandise outlets, its Home Office in Manila and its Cebu City branch. For control purposes, all purchases are made by the Home Office and shipped to the Cebu City branch at cost plus 10%. On January 1, 2016 the inventories of the Home Office in Manila and the Cebu City branch are P13,600 and P3,960 respectively. During 2016, the Home Office purchased merchandise costing P40,000 and shipped 40% of it to the Cebu City branch. At December 31, 2016, the following journal entry to prepare the books for the next accounting period was prepared by the branch” Sales Inventory, December 31 Inventory, January 1 Shipments from main store Expenses Home Office 32,000 4,840 3,960 17,600 10,480 4,800 What was the actual branch income for 2016 on a cost basis assuming the use of the provisions of the Statement of Financial Accounting Standards? a. b. c. d. P4,800 P6,320 P6,480 P6,840 SOLUTION: Answer: B Sales Cost of sales: Inventory, Jan. 1 Shipment from Home Office Inventory, Dec. 31 Gross Profit Expenses Net income per branch books Add: Overvaluation of cost of sales Billed Price (above) Cost to H.O ( 16, 720 / 110%) Actual branch income at cost basis P32,000 3,960 17, 600 ( 4,840) 16,720 15,200 16,720 15,280 10,480 4,800 1,520 P 6,320 11. On September 1, Star Company opened a branch in Dagupan City, shipping to it merchandise billed at P60,000. During the month, additional shipments were made at a billed price of P24,000. Returns by the branch of bad-order goods were credited for P1,680. At the end of the month, the branch reported its inventory of P33,600 and its net loss for the month at P5,200 Shipments to and from the branch were consistently billed at 120% off cost. a. b. c. d. P28,000 and P2,920, respectively P28,000 and (P5,200), respectively P33,600 and P2,920, respectively P33,600 and P5,200, respectively SOLUTION: Answer: A Branch Inventory at Cast: Branch inventory at billed price Divide by the billing percentage of cost Branch inventory of cost P33,600 120% P 28,000 Branch net income as far as the Home office is concerned: Branch net loss, as reported Add: Overvaluation of Cost of Sales of the Branch: Total Shipment to Branch: Billed price (P60,000 + P24,000) Cost (84,000 120%) Less: Branch returns – Billed price Cost(P1,680 120%) Net Shipment Less: Inventory, 9/30Billed price Cost (P5,200) P84,000 70,000 P 1,680 1,400 P33,600 28,000 P14,000 280 P13,720 5,600 8,120 Branch Net Income P 2,92 12. Makati Company bills its Valenzuela Branch for merchandise at 140% of cost. At the end of January, 2016, the branch reported the following information. Merchandise from Home Office (At Billed Price) Inventory, January 1 Shipments received Inventory, January 31 P 7,560 28,280 8,400 What should be the balance of the allowance account for overvaluation of the branch inventory at January 31 before adjustment? a. P 2,400 b. P 2,160 c. P 9,080 d. P10,240 SOLUTION: Answer: D The balance of the Allowance for Overvaluation of Branch Inventory account represents the overvaluation of branch inventory on January 1 and overvaluation of the shipment received. Computation is as follows: Billed Price + Inventory. January 1 Add: Shipment P 7,560 28,280 Billing Percentage = Cost OverValuation 140% 140% P 5,400 20,200 P2,160 8,080 Balance of allowance before adjustment 13. P 10,240 The Binondo branch of China Products Inc. buys merchandise from third parties and receives merchandise from the home office for which it is billed at 20% above cost. Below are excepts from the trial balances and data on the home office and Binondo branch for the month just eneded. Home Office Allowance for overvaluation of branch merchandise Shipments to Branch P370,000 850,000 Branch Beginning inventory Shipments from home office Purchases 1,440,000 1,020,000 410,000 Month end additional data: Ending inventory of branch From home office at Billed Price P1,170,000 From outsiders (at cost) 290,000 P1,460,000 The total cost of goods sold of the Binondo branch at cost (net of overvaluation) for the month just ended amounted to. a. b. c. d. P1,410,000 P1,385,000 P1,235,000 P1,850,000 SOLUTION: Answer: C Beginning inventory Purchase Shipment from home office Goods available for sale Ending inventory Cost of sales Less: Overvaluation Beginnning inventory and shipments Less:Ending inventory Billed price Cost(P1,170,000/120%) Cost of goods sold (net) 14. P1,440,000 410,000 1,020,000 2,870,000 1,460,000 1,410,000 370,000 P1,170,000 975,000 195,000 ` 175,000 P 1,235,000 Shopper Company started a branch office in Iloilo City on June 1,2016. On this date, the company shipped to its Branch merchandise billed at P90,000. On June 15, another shipment was made at billed prices of P36,000. During the month, the branch was credited for P2,520 for the damaged goods returned by the branch. On June 30,2016, branch reported the following: Inventory, June 30 Net loss for the month Shipments to and from the branch wee uniformly billed at 120% of cost. a. No net income or loss b. Net income of P4,380 c. Net income of P12,180 d. Net loss of P7,800 P50,400 (P7,800) SOLUTION: Answer: B According to the Home Office books, Iloilo branch will have a P4,30 net income as computed below: Branch net loss Add: Overvaluation of Cost of Sales of branch – Total shipment to Branch: Billed price(90,000+P36,000) Cost (P126,000 120%) Less: Branch returns Billed price Cost (P2,520 120%) Net Shipment to Branch Less: Inventory, 6/30 Billed price Cost (P50,400 120%) Branch Net Income (P7,800) P126,000 105,000 P 2,520 2,100 P21,000 420 P 20,580 P 50,400 42,000 8,400 12,180 P 4,380 15. Tarlac branch of Quezon City Company, at the end of its first quarter of operations, submitted the following statement of comprehensive income. Sales Cost of sales: Shipments from Home Office Local purchases Total Inventory at end Gross margin on sales Expenses Comprehensive income P300,000 P28,000 30,000 P 310,000 50,000 P 260,000 P 40,000 35,000 P 5,000 Shipments to the branch wee billed at 140% of cost. The branch inventory as at September 30 amounted to P50,000 of which P6,600 was locally purchased, Markup on local purchases, 20% over cost. Branch expenses incurred by Head office amounted to P2,500 On September 30, the branch inventory at cost and the net income realized by the home office from the Tarlac branch operation are: a. b. c. d. Branch inventory at cost P37,600 P50,000 P31,600 37,600 Net income realized P72,600 P55,000 P 5,000 P70,100 SOLUTION: Answer: D P37,600 is computed as follows: Acquired from Home Office: Billed price (P50,000-P6,600 Divide by billing percentage of cost Local purchases Branch inventory at cost, 9/30 P43,400 140% P 31,000 6,600 P 37,600 Below is the computation of Home Office income from branch operation of P70,100. Branch net income (P5,000 – P2,500 expense) `` Add: Overvaluation of Branch Cost of Sales: Shipment from Home Office: Billed price P280,000 Cost(P280,000 + 140%) 200,000 P80,000 Less: Inventory, endBilled price (P50,00-P6,600) P43,400 Cost (43,400 + 140%) 31,000 12,400 Branch net income realized by Home Office P 2,500 67,600 P 70,100 16. Ayala Branch was billed by Home Office for merchandise at 140% of cost. At the end of its first month, Ayala Branch submitted among other things, the following data: Merchandise from Home from Home Office (at billed price) Merchandise purchased locally by Branch Iventory, December 31 of which P7,000 are local purchase Net sales for month P 98,000 P55,000 28,000 180,000 SOLUTION: Answer: B Branch inventory, at cost, 12/31: Acquired from Home Office (P21,000 / 140%) Local purchases Total Branch Gross Profit: Net sales Cost of sales insofar as Home Office is concerned: Shipment from Home Office, at cost (P98,000 / 140%) Purchases Cost of goods available for sale Inventory, at cost, 12/31: P 15,000 7,000 P 22,000 P 180,000 P70,000 40,000 110,000 Acquired from Home Office (21,000 140%) P 15,000 Local purchases 7,000 22,000 88,000 Gross profit insofar as Home Office is concerned P 92,000 17. The Coffee Blend Corporation decided to open a branch in Manila. Shipments of merchandise to the branch totaled P54,000 which included a 20% mark-up on cost. All accounting records are to be kept at the home office. The branch submitted the following report summarizing its operation for the period ended December 31, 2016. Sales on account Sales on cash basic Collections of account Expenses paid Expenses unpaid Purchase of merchandise for cash Inventory on hand, December 31; 80% from home office Remittance to home office P74,000 22,000 60,000 38,000 12,000 26,000 30,000 55,000 The branch 12/31 inventory at cost and the branch net income (loss) as far as the home office is concerned are: Branch Inventory at Cost a. P26,000 b. P25,000 c. P26,000 d. P20,000 Branch Net income (loss) (P1,000) (P4,000) P1,000 P 800 SOLUTION: Answer: C Below is the computation of Branch ending Inventory at cost: Acquired from Home Office (80% x P30,000) / 120% Add: Acquired from outsiders (20% x P30,000) Branch inventory at cost, 12/31 P 20,000 6,000 P 26,000 The P1,000 net income is derived as follows: Sales (P74,000 + P22,000) Cost of sales insofar as Home Office is concerned: Shipment from Home Office at cost (54,000 / 120%) Purchases Cost of goods available for sale Inventory, at cost, 12/31 Gross profit Expenses (38,000+ P12,000) Branch net income insofar as Home Office is concerned P 96,000 P45,000 26,000 71,000 26,000 45,000 P 51,000 50,000 P 1,000 18. Trial balances before adjustments for the home office and the branch of the King Company show the following items on December 31. The home office bills the branch at 20% above cost. Home Office Allowance for overvaluation of branch merchandise Shipment to branch Purchases Shipment from home office Merchandise inventory, December 1 Branch P 3,600 8,000 P2,500 9,600 15,000 What part of the branch inventory as of December 1 represented purchases from outsiders? a. P3,000 b. P5,000 c. P2,000 d. P1,800 SOLUTION: Answer: A Merchandise Inventory, December 1 Less: Merchandise acquired from Home Office at Billed Price Overvaluation (3,600 – P 1,600) Cost (P2,000 / 20%) Merchandise acquired from outsiders P 15,000 P 2,000 10,000 P 12,000 3,000 19. The Manila Sales Co. established a branch in San Pablo City early last year, it shipped merchandise and billed the branch for P300,000 prior to its opening. For the year, it made additional shipments at billed price of P120,000. Within the year the branch shipped back P7,500 inventory and got the credit memo for said returns. On the last working day of the year, an inventory count was made. Ending inventory of P1855,000 was established consisting of purchases from third parties at P20,000, with the balance coming from home office shipments at billed price. The home office billed the branch at 20% above cost. The total purchases of the branch from outside suppliers amounted to P72,6500. The total goods available for sale by the branch at cost (net of overvaluation and returns amounted to: a. b. c. d. P416,250 P485,000 P422,500 P435,250 SOLUTION: Answer: A Total shipment from office Returns Purchases Good available for sale, at Billed Price Less: Overvaluation of shipment: Billed Price Cost (P420,000 / 120) Returns: Billed Price Cost (7,500 / 120%) Goods available for sale, at Cost P 420,000 ( 7,500) 72,500 P 485,000 P420,000 350,000 70,000 P 7,500 6,250 ( 1,250) 68,750 P 416,250 20. The income statement submitted by the Bulacan Branch to the Home Office for the month of December,2016 is shown below. After effecting the necessary adjustments the true net income of the Branch was ascertained to be P156,000. The Branch inventories were: Merchandise from home office Local purchases Total Sales Cost of sales: Inventory, December 1 Shipments from home office Local purchases Total available for sale Inventory, December 31 Gross margin Operating expenses Total comprehensive income for December 2016 12/01/2016 P70,000 10,000 P 80,000 12/31/2016 P 84,000 16,000 P 100,000 P 600,000 P 80,000 350,000 30,000 P 460,000 100,000 360,000 P 240,000 180,000 P 60,000 What is the balance of the “Allowance for Overvaluation in Branch Invetory” account at December 31, 2016? a. b. c. d. P10,000 P16,000 P24,000 P34,000 SOLUTION: Answer: C Before computing the balance of the allowance account, the percent of billing price to cost should be computed first as follows: Branch net income, per Home Office Branch net income, per Branch Realized mark-up on merchandise from the Home Office already sold by the Branch P 156,000 60,000 Shipments from Home Office Less: Increase is portion of Branch inventory Acquired from Home Office Portion already sold by Branch Less Mark-up Thereon (above) Cost of portion already sold by Branch 350,000 P 96,000 14,000 336,000 96,000 P 240,000 Percent of billing price to cost P336,000/240,000 140% The balance of the “Allowance for Overvaluation in Branch inventory” accounted December 31, 2016 after adjustment represent the overvaluation of the branch ending inventory acquired from the Home Office computed as follows: Billed price Cost (P84,000 / 140%) Balance of the allowance account P 84,000 60,000 P 24,000 21. Mahiyain Commercial Corporation operates a branch in Iloilo City. Selected accounts taken from the books of Mahiyain and its branch show balances as of December 31,2016 as follows: Merchandise inventory, January 1 Purchase Shipments from home office Shipments to branch Branch inventory allowance Sales Merchandise inventory, December 31 Home Office Branch P P 8,000 30,000 93,750 176,500 10,350 12,000 150,000 75,000 19,750 115,000 14,000 The ending inventory of the branch includes items costing P4,350 which were acquired from suppliers other than the home office. As far as the home office is concerned, the cost of sales of the Iloilo City branch was: a. P 97,120 b. P102,850 c. P121,400 d. P131,850 SOLUTION: Answer: B Branch inventory, January 1 Purchases Shipments from home office Merchandise available for sale Less: Branch inventory, Dec31 Branch cost of sales, per branch books Less: Mark-up on merchandise from the home office already sold by the branch: Branch inventory allowance Less: Mark-up on portion of Dec.31 inventory acquired from home office: (P10,350 – P4,350) x 25/125 Branch cost of sales, as far as the home office is concerned P 8,000 30,000 93,750 P 131,750 10,350 P 121,400 P 19,750 1,200 18,550 P 102,850 Note: Shipments of merchandise from the home office to the branch are billed as 125% of cost, determined as follows: Shipments from Home Office = P93,750 Shipments to Branch = P75,000 = 140% 22. The Neneng Corporation established its San Pedro branch in March 2016. During the first year of operations, the home office shipped to the branch merchandise which had cost P120,000. Three-fourths of these merchandise was sold by the branch for P141,000. Operating expenses of the branch amounted to P27,000. How much total comprehensive income will the branch report if merchandise is billed by the home office to the branch at 25% above cost? a. P 800 b. P 1,200 c. P 1,500 d. P 8,000 SOLUTION: Answer: C Sales Less: Cost of sales at Billed Price (sch.1) Gross profit Expenses Total comprehensive income to be reported by the Branch Schedule 1 P 141,000 112,500 28,500 27,000 P 1,500 Cost of shipment to branch P 120,000 Add:25% mark-up 30,000 Billed price of shipment to branch 150,000 Portion sold x 3/4 Cost of sales at billed price P 112,500 23. A branch store in Marikina was established by Marco Co. on March 1. Shipments of merchandise, billed to this branch at 125% of cost, were as follows: March 5 March 10 March 20 P 120,000 50,000 35,000 On March 24, the branch returned defective merchandise worth P3,050 and on March 31, it reported a net loss of P6,200 and merchandise inventory of P85,000. In the home office books, the branch total comprehensive income (loss) is: a. b. c. d. P (6,200) P 17.190 P 20,240 P 23,390 SOLUTION: Answer: B Reported branch loss Add: Overvaluation in branch cost of sales Shipment to branch Less: Returns 3,050 Ending inventory 85,000 Cost of sales, at Billed Price Cost of sales, at Billed cost to Home Office (116,950/125%) Branch total comprehensive income, per Home Office books P ( 6, 200) P 205,000 88,050 116,950 93,560 23,390 P 17,190 24. The Chivas Regal owns the Royal Crown in Quezon City and a branch in Davao City. During 2016, the home office shipped to the branch supplies costing P120,000 at a billed price of 20% above cost. The inventories of supplies at the branch were as follows: January 1, 2016, P90,000; December 31,2016, P108,000. On December 31, 2016 the home office holds inventories of P160,500 which includes P10,500 held on consignment. How much is the inventories in a combined statement of financial position as of December 31, 2016? a. b. c. d. P210,000 P240,000 P270,000 P300,000 SOLUTION: Answer: B The combined inventories on Dec,31 2016 statement of financial position is computed as follows: Home Office (P160,500 – P10,500) P 150,000 Branch, at cost (P108,000 / 120%) 90,000 Combined inventories, 12/31 P 240,000 25. The Iloilo Company operates a branch in Davao, and the profit and loss data for the home office and the branch for 2016 follows: Home office Branch Sales Purchases from outsiders Shipments to branch Cost to home office Billing price to branch Expenses Inventories Jan, 1,2016 Home office, at cost Branch: From outsiders, at cost From Home Office at 20% above cost Inventories, Dec. 31, 2016 Home office, at cost Branch: From outsiders, at cost From Home office at 2016 billing P250,000 200,000 P 75,000 15,000 30,000 37,500 10,000 40,000 80,000 7,500 24,000 55,000 5,500 26,000 The combined total comprehensive income (loss) of the home office and the branch on December 31, 2016 is: a. P30,800 b. P(33,800) c. P33,800 d. P27,000 SOLUTION: Answer: C Sales Less: Cost of sales Jan. 1 inventories, at cost (sc.1) Purchases Merchandise available for sale Less: Dec, 31 inventories, at cost (sch.1) Gross profit on sales Less: Expenses Total comprehensive income P 325,000 P 107,500 215,000 P 322,500 81,300 241,200 P 83,800 50,000 P 33,800 Schedules 1: Home Office Branch, at cost Acquired from outsiders Inventories Jan. 1 P 80,000 7,500 Dec. 31 55,000 5,500 Acquired from Home Office Jan. 1 (P 24,000 / 120%) 20,000 Dec. 31 (P 26,000 / 125%) 20,800 Combined P 107,500 P 81,300 2016 Billing (7,500 / 30,00) = 140% 26. Manila Inc. established a branch in Cebu to distribute part of the goods purchased by the home office. The home office prices inventory shipped to the branch at 20% above cost. The following account balances were taken form the ledger maintained by the home office and the branch: Sales Beginning inventory Purchases Shipment to branch Shipment from home office Operating expenses Ending inventory Manila Inc, Cebu Branch P 600,000 120,000 500,000 130,000 72,000 98,000 P 210,000 60,000 156,000 36,000 48,000 All of the branch inventory is acquired from the home office – The combined total comprehensive income of the home office and the branch is: a. P 170,000 b. P 70,000 c. P 278,000 d. P 132,000 SOLUTION: Answer: A Sales Cost of Sales: Beginning inventory: Home Office Branch, at cost (P60,000/120%) Purchases Total Ending inventory: Home Office Branch, at cost (P48,000/120%) Gross profit Operating expenses Combined total comprehensive income P 120,000 50,000 98,000 40,000 P 170,000 500,000 670,000 138,000 532,000 278,000 108,000 P 170,000 27. Selected accounts from the December 31, 2016 trial balances of Heart Co. and its branch follow: Heart Branch Inventory, Jan. 1 P 46,000 Investment in Branch 116,600 Purchases 380,000 Shipments from home office 209,000 Freight in 10,450 Expenses 104,000 58,100 Home Office (106,600) Sales (310,000) (280,000) Shipments to branch (200,000) Branch merchandise markup (22,000) As of December 31, 2016, a shipment with a billing price of P11,000 was in transit to the branch. Freight cost, typically 5% of the billing price, is inventoriable. Merchandise on hand at year-end wee” at home office, P64,000 at cost; at branch, P33,000 at billing price. What is the combined total comprehensive income of Heart Company and its branch for 2016? a. b. c. d. P 77,000 P 84,900 P 76,000 P 76,100 SOLUTION: Answer: C Sales (P310,000 + P280,000) Cost of sales Inventory, 1 /1 (Schedule 1) Purchases Freight in (P220,000 x 5%) Goods available for sale Inventory, 12/31 (schedule 1} Freight in (P 44,000 x 5%) Gross profit Expenses (P 104,00 + P 58,100) Combined total comprehensive income P 590,000 P 67,100 P 380,000 11,000 P 104,000 2,000 391,000 P 458,100 106,200 351,900 P 238,100 162,000 P 76,000 Schedule 1: Combined inventories – at cost: Inventories January 1 Home office, at cost Branch, at cost: Inventory, January 1: P 46,000 December 31 P 64,000 Billed price P 23,100 Mark-up (schedule 2) 2,000 Inventory, December 31: At cost [(P33,000 + P11,00) / 110 %] Combined *Billing % (P 209,000 + P 11,000) / P200,200 = 110% 21,000 40,000 P 104,000 P 67,100 Schedule 2: Mark-up on Branch beginning inventory Branch merchandise markup before adjustment Less: overvaluation of shipments [(P 209,000 + P 11,000) – P 200,000] Mark up of branch beginning inventory P 22,000 20,000 P 2,000 28. Apo Supply Company is engaged in merchandising both at its Home Office in Makati and at its Branch in Davao City. Selected accounts taken from the trial balances of the Home Office and the branch as of December 31, 2016 follow: Makati Branch Debits Inventory, January 1, 2016 Davao Branch Purchases Freight in from Home Office Sundry expenses P 23,000 P 58,300 190,000 52,000 P 11,550 105,000 5,500 28,000 -P 155,000 110,000 P 53,300 140,000 - 1,000 - Credits Home Office Sales Sales to Branch Allowance for Overvaluation of Branch Inventory at Jan. 1, 2016 Additional information: - The Davao City branch gets all of its merchandise from the home office. The home office bills the goods at cost plus a 10% mark-up, At December 31,2016, a shipment with billed value of P5,000 was still in transit. Freight on this shipment was P250 and is to be treated as part of the inventory. - Inventories eon December 31, 2016, excluding the shipment in transit, follow: Home Office, at cost P 30,000 Branch, at billed price (excluding freight of P520) 10,400 What is the combined total comprehensive income (loss) of the home office and the branch on December 31, 2016? a. b. c. d. P 30,470 P 20,870 P (10,000) P (30,470) SOLUTION: Answer: A Sales Cost sales: Inventory, 1/1: Home Office Branch, at cost (11,550 – 1,000) Freight-in (5,500 + 250) Purchases, Home Office Total Inventory 12/31: Home Office Branch, at cost [(10,400 + 5,000) /110%] Freight- in (P 520 + P250) Gross profit Sundry Expenses Combined total comprehensive income P 295,000 P 23,000 10,550 5,750 39,300 190,000 229,300 P 30,000 14,000 770 44,770 84,330 110,470 30,000 P 30,470 29. On November 2, 2016, the home office of Toby Sport Company recorded a shipment of merchandise to its Bulacan Branch as follows: Investment in branch – Bulacan 60,000 Shipments to Branch 50,000 Allowance for overvaluation of Branch inventory 8,000 Cash (for freight charges) 2,000 The Bulacan branch sells 40% of the merchandise to outside customers during the rest of the period. The books of the home office are closed on December 31 of each year. On January 10,2017, the Bulacan branch transfer half of the original shipment to the Baguio branch, and the Bulacan branch pays P1,000 freight for the shipment. If the shipment had been made by the home office to Baguio Branch, the freight charges would have been P1,500. What is the entry of the Bulacan branch to record the receipt of the shipment from the home office on November 2, 2016? a. Shipments from home office 50,000 Accounts receivable 8,000 Freight in 2,000 Home office 60,000 b. c. Shipment from home office Home office 60,000 Shipment from home office Freight in 58,000 2,000 60,000 Home office 52,000 d. Shipment from home office Freight out Home office SOLUTION: 50,000 2,000 52,000 Answer: C Choice ( c ) is correct, because the branch should record the shipment from office at billed price (P50,000 + P8,000), and should treat the freight changed to the office as inventoriable cost. 30. Using The same data in No. 29, at what amount should the 60% of the merchandise remaining unsold at December 31, 2016 be included in the inventory of the Bulacan Branch? a. b. c. d. P31,200 P36,000 P36,800 P34,800 SOLUTION: Answer: B Shipments from home office at billed price Unsold Ending inventory Freight in (P2,000 x 60%) Total 31. P 58,000 60% P 34,800 1,200 P 36,000 Using The same data in No.29, what is the entry in the books of Bulacan branch to record the transfer on January 10,2017? a. b. c. d. Baguio branch Shipment from home office 31,000 Home office Inventory Home office Inventory Cash 31,000 Home office Cash Inventory 31,000 SOLUTION: Answer: D 31,000 31,000 31,000 30,000 1,000 1,000 30,000 In the books of Bulacan branch (sending branch) the inter-branch transfer should be treated as if it was returned to the home office. Inventory account should be treated as if it was returned to the home office. Inventory account should be credited in place of the Shipment from Home Office account and freight-in which was already closed at the end 2013. Therefore entry (d) is correct (P29,000 + P2,0000). 32. Using the same data in No. 29, what is the entry in the books of baguio branch to record the transfer on January 10,2017? a. b. c. d. Shipments from Bulacan Branch Bulacan branch 30,200 Shipments from home office Freight in Home office Cash 29,000 1,500 Shipments from home office Freight in Home Office 29,000 1,500 Shipments from home office Freight in Home office 30,000 1,000 30,200 30,500 1,000 30,500 31,000 SOLUTION: Answer: C In the books of Baguio branch (receiving branch) the inter-branch transfer should be treated as if it was received from the home office. And the freight to be recognized should be the freight from the office. Therefore choice ( c ) is correct. 33. Using the same data in No. 29, what is the entry in the home office books to record the inter-branch transfer on January 10,2017? a. Investment in branch – Baguio Excess freight Investment in branch Bulacan 30,500 1,500 32,000 b. Investments in branch – Baguio Investments in branch – Bulacan 30,500 c. 32,500 Investment in Branch – Bulacan Investment in branch – Baguio d. Investment in branch – Baguio Excess freight Investment in branch – Bulacan 30,500 32,500 30,500 500 31,000 SOLUTION: Answer: A In the books of the home office the inter-branch transfer can be cleared by debiting the receiving branch (Baguio) and crediting the sending branch (Bulacan). Excess Freight account should be changed for the difference which is treated as an expense of the home office. Therefore choice (a) is correct Alternative entry: If the Allowance for Overvaluation of Branch Inventory account is classified by branch: Investment in Branch – Baguio Allowance for Overvaluation of Branch Inventory Bulacan (P 8,000 x 50%) Excess freight Ivestment in Branch – Bulacan Allowance for Overvaluation Branch Inventory – Baguio 30,500 4,000 1,500 32,000 4,000 34. Papa. Inc. of Makati opens a sales agency in Pasig City and a working fund of P100,000 is established on imprest basis. The first payment from the fund is P5,000 for rent of the store space. What is the entry in the books of the home office to record the payment of rent by the agency? a. b. c. e. Rent expense – Pasig agency Cash 5,000 Pasig agency Cash 5,000 Rent expense – Pasig agency Working fund 5,000 5,000 5,000 5,000 No entry. SOLUTION: Answer: D The expenses paid by the branch are not recorded in the home office book. It is only recognized upon replenishment of the working fund (pretty cash fund). 35. Mama, Inc. opened a sales agency in San Pedro Laguna in 2016. The following is a summary of the transactions of the sales agency: Sale orders sent to Home office Sales orders filled by home office in 2016 Freight on shipment of agency Collections, net of 10% discount Selling expenses paid from the agency working fund Administrative expenses charged to agency Samples shipped to agency: Cost Inventory, December 31, 2016 P 120,000 95,000 2,000 81,000 5,500 5% gross sales 8,200 4,550 The company’s gross profit rate on agency sales is 30% excluding the freight cost on shipments yo agency. What is the total comprehensive income of the agency for 2016? a. P 3,600 b. P 5,600 c. P 1,600 d. P 6,300 SOLUTION: Answer: A Sales Sales discount (P 81,000 / 90%) x 10% Net sales Cost of sales (P95,000 x 70% ) + 200 Gross profit Expenses: Selling expenses Administrative expenses (P 95,000 x 5%) Samples expenses (P 8,200- P 4,550) Net income P 95,000 9,000 86,000 68,500 17,500 P 5,500 4,750 3,650 13,900 P 3,600 36. A Makati home office transfers inventory to its Pasig Branch at 140% of cost. During 2016, the reciprocal account in the statement of comprehensive income of the home office amounts to P 328,125. On December 31,2016, the home office adjusted the branch income summary by debiting the Allowance for Overvaluationof Branch inventory account in the amount of P 81,250. The branch’s statement of financial position at the beginning of the year shows P 105,000 of inventory acquired from the home office. How much is the ending inventory of the branch per books? a. P 200,000 b. c. d. P 161,250 P 280,000 P 80,000 SOLUTION: Answer: C Branch beginning inventory — acquired from home office Shipment from home office — at billed (P 328,125 x 140%) Goods available for sale at billed price Cost of sales (P 81,250 / 40%) x 140% Branch ending inventory per books P 105,000 459,375 564,375 (284,375) P 280,000 37. On July 31, 2016, the home office in Manila establishes a sales agency in Bulacan. The following assets are sent to the agency: Cash (working fund to be operated under the imprest system) P 22,000 Samples of merchandise 36,000 During the month of August, the following transactions occured: The sales agency submits sales order of P 272,000 sales per invoice was billed at P 268,000. Cost of sales to customers is P 124,000. Collections during the month amount to P 58,200, net of 3% discount. Home office disbursements chargeable to the agency are as follows: Furniture P 40,000 Salaries for the month 21,600 Annual rent of office space 36,000 On August 31, the sales agency working fund is replenished. Paid vouchers submitted by the sales agency amounting to P 17,925. Samples are useful until December 31, 2016 which, at this time, are believed to have a salvage value of 15% cost. Furniture is deprecited at 18% per annum. What is the total comprehensive income of the sales agency for the month of August? a. P 91,425 b. P 93,225 c. P 92,955 d. P 58,425 SOLUTION: Answer: C Sales Sales discount (P 58,200/ 97%) x 3% Net sales Cost and expenses: Cost of sales Salaries Rent expense (P36,000 x 1/12) Expenses Samples (P 36,000 x 85%) x 1/5 P 268,000 1,800 366,200 P 124,000 21,600 3,000 17,925 6,120 Depreciation (P 40,000 x 18% x 1/12) Net income 600 P 173,245 P 92,955 38. The home office in Makati shipped merchandise costing P 55,500 to Pasig branch, prepaid the freight amounting to P 4,200. The home office transfers inventory to the branch at a 20% mark up above cost. Pasig branch was subsequently instructed by the home office to transfer the merchandise to Alabang branch wherein the latter paid freight of P 2,800. If the shipment was made directly from Makati to Alabang, the freight cost would have been P 6,200. Which of the following is true as a result of the interbranch transfer of merchandise? a. The home office debits Alabang Branch Current for P 73,600 b. Alabang branch debits the Home Office for P 70,000 c. Pasig branch credits freight in for P 6,200. d. The home office will credit Pasig Branch Current for P 70,800 SOLUTION: Answer: D Choice (d) is correct due to the following entries to record the interbranch transfer of merchandise: Pasig Branch Books: Home Office Freight in Shipment from home office To record transfer of merchandise to Alabang Alabang Branch Books: Shipment from home office Freight in Cash Home office To record receipt of merchandise from Pasig Home Office Books: Alabang branch current Excess freight Pasig branch current To record interbranch transfer of merchandise. 70,800 4,200 66,600 66,600 6,200 2,800 70,000 70,000 800 70,800 39. The following are some of the account balances on the books of the home office and its branch on December 31, 2016: Home Office Books Branch Books Inventory, January 1,2016 P 20,000 P 58,000 Shipments from home office 150,000 Purchases 900,000 200,000 Shipments to branch 145,000 Allowance for overvaluation of branch inventory 52,500 Sales 1,200,000 720,000 Operating expenses 290,000 110,000 Per physical count, the ending inventory of the is P 42,000 including goods purchased from outsiders of P 27,700 while the ending inventory of the home office is P 120,000. Home office bills its branch for merchandise shipments at 30% above cost. What is the amount of the unrealized inventory profit in the books of the home office on December 31,2016? a. P 9,000 b. P 7,600 c. P 12,000 d. P 3,300 SOLUTION: Answer: C The unrealized inventory profit balance on December 31 is the difference between the branch ending inventory at billed price and cost. Computed as follows: Branch ending invty. per physical count — from HO (P42,000 — P 27,700) Shipment to transit: Shipment from HO at BP (P 145,000 / 130%) Shipment from HO per books Correct branch ending inventory at billed price Branch ending at cost (P52,000 / 130%) Unrealized inventory profit, December 31, 2011 P 14,300 P 188,500 150,000 37,700 P 52,000 40,000 P 12,000 40. Using the data in No. 39, how much is the combined total comprehensive income on December 31,2016? a. P 538 700 b. P 547,400 c. P 541,700 d. P 498,200 SOLUTION: Answer: A The combined net income is computed by preparing a combined income statement as follows: Sales Cost of sales: Inventory, January 1 (Sch.1) Purchases Goods available Inventory, December 31 (Sch.1) Gross Profit Expenses Combined net income P 1,920,000 P 69,000 1,100,000 1,169,000 187,700 981,300 938,700 400,000 P 538,700 Schedule 1: Home office Inventory at cost January 1 December 31 P 20,000 P 120,000 Branch: Acquired from HO (Sch.2) Acquired from outsiders (P 58,000 – P 39,000) Total Combined Schedule 2: Allow for overvaluation before adjustment Overvaluation in the Shipments: Shipment from HO at BP (P 145,000 x 130%) Shipment to branch at cost Overvaluation in the branch beginning inventory 30,000 19,000 49,000 P 69,000 P P 52,800 P 188,500 145,000 P 43,500 9,000 Branch beginning inventory at cost (P 9,000 / 30%) P 30,000 Branch ending inventory at cost (per No. 39) P 40,000 40,000 27,700 67,700 187,700