CH 1
CH 1
Advanced Accounting 1
· unitie for rouvieron
↳ mate
↳
merg er & aquisition Senior
2/2566
1
Section 1: ผศ.ดร.พงศ์พรต ฉัตราภรณ์
• January & February
• 217/2
• TU & TH 13-16
• Or by appointment
• Tel: 02 218-5806
• [email protected]
• Mobile: 089 693-8952
2
-Headquarters
Home
-
Head /
& D
Office and Branch Accounting · 28 .
↑
did missio
88 of 209
↳ aws ban giv en same in
Interoffice Accounts: Burste !
.
. .
suriosity od
only
-iro
n
wo doing
Ex . Ho
. as iwan/an Lubeisu
.
; needannten e norward HO
.
innoinona rate's ReorttassHo
.
cuz 9
.
/investment in branch
1. Branch
balance most
account
dent .
– Asset,
↳ Dr.
↳ awe news insensu wasset/an
mosibeig
.
but or
128 50.
20668 ) . M %
-
Home office account – Liability/Equity, Cr. ↳ drienn whe wo. EHO NOW.
,
↑ aga . Ea .
in sirwanson ↳
only
wonder 84
reg
from
- ?
soon
Zer
.
voinnirorahe
WomscgWe
CONTRA
o
↳ alu u
S
to
O purchases (from HO only), Dr.
d un 6 JUNONWO ,
3
Home Office Branch
⑳ $1,000 forwarded
1. Cash w
to
-- branch.
Dr. -
Branch 1,000
VDr. Cash 1,000
Cr. Cash 1,000 Cr. -
Home office 1,000
maybe abo bene win didne (for dation
↑
>
- wmtos
or
O
Dr. Branch 60,000 Dr. Shipment note o
-
↓
°
from HO 60,000
Cr. Shipment
-
to branch 60,000 ↳
Cr. Home office60,000
↳ iftee perpetual
CONTRA
Cr
.
Inventory Dr .
K
- - - -
4
Home Office Branch
3. Equipment $500 bought by branch, recorded by HO.
5
if uanto
nome
↳ Dririba /HW1 2 8811 3
I
- .
Dr Branch
-
3.1 At the end of year Dr
Van
↑
-
BriAcedepressories
.
.
Cr OUR
. triezo
Cr HO
.
Othis
Annual depreciation
nu
Dr. Depreciation
- expense
Cr. Accumulated depreciation -
6
CASE B
Equipment bought by branch, is recorded by the branch.
Dr. Equipment XX
No entry
Cr. Cash XX
Dr. DE XX
No entry
Cr. AD XX
7
CASE C
Equipment bought by HO, is recorded by the HO.
Dr. Equipment XX
No entry
Cr. Cash XX
8
CASE D
Equipment bought by HO, is recorded by the branch.
Dr. DE XX
No entry
Cr. AD XX
9
Home Office Branch
4. Credit sales by branch $80,000.
10
Home Office Branch
6. Payment for expenses $20,000.
11
Example I
Home office collection of branch A/R
Home office:
Dr. Cash XX
Cr. Branch XX
Branch:
Dr. Home office XX
Cr. Accounts receivable XX
12
Example II
Branch collection of HO A/R
Home office:
Dr. Branch XX
Cr. Accounts receivable XX
Branch:
Dr. Cash XX
Cr. Home office XX
13
Home Office Branch
8. Expense
- $3,000 transferred
C to branch. ;Hodenso
- -
.
Aware
-400 branch
.
9. Ending inventory
45,000 20,000
su na
borrowtRanso . 14
Home office Branch
Dr. Cr. Dr. Cr.
Cash 25,000 5,000
A/R 39,000 18,000
Inventory, Jan 1 80,000 -
Branch 26,000
Equipment 150,000
Accumulated depreciation 10,000
A/P 20,000
Home office 26,000
Common stock 150,000
R/E, Jan 1 70,000
Dividends paid 40,000
Sales 400,000 80,000
Purchases 260,000
Shipment to branch 60,000
Shipment from HO 60,000
Expenses 90,000 23,000
710,000 710,000 106,000 106,000
Inventory, Dec 31 45,000 20,000 15
Branch Income Statement
Sales 80
COGS:
SFHO 60
- E.I. 20 40
Gross profit 40
- Exp 23
Net profit 17
16
HO Income Statement
Sales 400
COGS:
B.I. 80
Purchases 260
- STB 60 200
COGAFS 280
- E.I. 45 235
Gross profit 165
- Exp 90
HO net profit 75
+ Branch net profit 17
Net profit 92
17
18
Home Office Branch
Closing entries
19
Home Office Branch
Closing entries
Dr. I/S 92
Cr. R/E 92
20
Home Office and Branch
Working Paper for Combined Financial Statements
For the Year, Ended December 31, 20X1
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales
Beginning inventory
Purchases
Shipment to branch
Shipment from HO
Ending inventory
Expenses
Net income
R/E Statement
R/E, Jan 1
Net income
Dividends declared
R/E, Dec 31
21
Statement of Fin. Position
Cash
A/R
Inventory, Dec 31
Branch
Equipment
Accumulated depreciation
A/P
Home office
Common stock
R/E, Dec 31
22
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales 400,000 80,000
Beginning inventory 80,000
Purchases 260,000
Shipment to branch 60,000
Shipment from HO 60,000
Ending inventory 45,000 20,000
Expenses 90,000 23,000
Net income 75,000 17,000
505,000 505,000 100,000 100,000
R/E Statement
R/E, Jan 1 70,000
Net income 75,000 17,000
Dividends declared 40,000
R/E, Dec 31
Ending inventory Cr
60,000
45,000
60,000
20,000
2) 60,000 ↳
2) 60,000 & -----
Easte estate
Lainorate oreg-----
65,000
I
.
I
162,000 162,000
Statement of Fin. Position
Cash 25,000 5,000 30,000
A/R 39,000 18,000 57,000
Inventory, Dec 31 Dr . 45,000 20,000 65,000
cb
Branch 26,000 1) 26,000 -----
Equipment
Imawo
150,000 150,000
Accumulated depreciation
A/P
10,000
20,000
.o .
voor
P 10,000
20,000
[
Home officeS 26,000 1) 26,000 -----
Common stock 150,000 150,000
O
R/E, Dec 31 - -
-122,000
325,000 325,000 43,000 43,000 302,000 302,000
Shipment to Branch
contra 88.0 vos Ho
a y
&
trasfer price
1. Cost doweinmne ser but Holsihanide
recall 50 . UC is Market price
worezig
2. Cost plus mark-up geomion, but and dent moder
3. Market price
25
Cost Plus Mark-Up
Shipment at mark-up expressed as a percentage
on cost, for example, 25% above HO cost.
Cost = 100 Mark-up = 100x25% = 25
Branch merchandise cost = 100+25 = 125
Mark-up: 25% of cost
= ???% on billed price
26
Cost Plus Mark-Up
Cost Mark-up Billed price
100
27
Cost Plus Mark-Up
Cost Mark-up Billed price
28
Ex Cone said 25% BP >
-
.
C Mu BP
3
bers o
from HO 90,000
Cr. Shipment
to branch 60,000 Cr. Home office 90,000
& cost
naja
mig
Cr. Unrealizednibeneina
profit on
Or B
cuzehave on . Error
D
under assi
Unearned Rev
(L)
- 30,000
inventory &
doneneha when aiu verben Dis
benbesene ne best u ,
29
Home Office Branch
if perpetual
2. Merchandise $60,000 cost shipped to B at 150% on cost.
Dr.
Dr Branch
.
90 ,000
,
Inventory 90 000
,
Dr.CrBranch
Inventory0090,000
.
000
,
Dr. Shipment
Cr Ho
.
90 , 000
Cr .
Unrealized 30 000
from HO 90,000
,
Cr. Shipment
profit on
Branch
inventory 60,000
to branch Cr. Home office 90,000
Cr. Unrealized
profit on B
inventory 30,000
29
Home office Branch
Dr. Cr. Dr. Cr.
Cash 25,000 5,000
A/R 39,000 18,000
Inventory,*
Jan 1 periodic 80,000 - resig
Branch 56,000 M
-
Equipment 150,000
Accumulated depreciation 10,000
mining
-
Unrealized profit cr
.
C
30,000
I
A/P 20,000
Home office 56,000
Common stock 150,000
R/E, ⑳
Jan 1 70,000
Dividends paid 40,000
Sales 400,000 80,000
-
Purchases 260,000
Shipment to branch 60,000 p amoduz
·
rain
-
Shipment from HO 90,000
Expenses 90,000 23,000
740,000 740,000 136,000 136,000
Inventory, Dec 31 45,000 30,000 30
Branch Cost of Goods Sold
Cost Plus Mark-up Cost
BI - BI -
+P - +P -
+ SFHO 90,000 + SFHO 60000
CGAFS 90,000 CGAFS 60,000
- EI 30,000 - EI 20,000
COGS 60,000 COGS 40,000
31
Branch net profit
Sales 80,000
COGS 60,000
Gross profit 20,000
Expenses 23,000
Net loss 3,000
32
Home office net profit
Sales 400,000
COGS 80+(260-60)-45 235,000
Gross profit 165,000
Expenses 90,000
Net profit 75,000
33
Adjustment = 20,000 ???
Branch COGS = 60,000 SFHO = 90,000
Unrealized profit = 30,000
dag
divigigba °
nurse
Unearned Rev e
60,000 O
x 30,000 =
20 000
,
-
DM
f
90,000
34
Adjustment = 20,000 ???
Branch COGS = 60,000 SFHO = 90,000
Unrealized profit = 30,000
= 60,000 x 50
150
35
Home Office Branch
Closing entries
36
Home Office Branch
Closing entries
Dr. Unrealized P 20
Cr. B. I/S 20
Dr. B.I/S 17
Cr. I/S 17
Dr. I/S 92
Cr. R/E 92
37
Unrealized Profit on Branch Inventory
30,000 30,000
38
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales 400,000 80,000
Beginning inventory 80,000
Purchases 260,000
Shipment to branch 60,000
Shipment from HO 90,000
Ending inventory 45,000 30,000
Expenses 90,000 23,000
Net income 75,000 3,000
505,000 505,000 113,000 113,000
R/E Statement
R/E, Jan 1 70,000
Net income 75,000 3,000
Dividends declared 40,000
R/E, Dec 31
1. รายการระหว่างทาง
2. อีกฝ่ ายหนึ่ งไม่ได้บนั ทึกบัญชี
3. บันทึกผิดบัญชี
4. บันทึกผิดจํานวนเงิน
41
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales 15,000 7,000
Beginning inventory 1,600 1,500
Purchases 12,000 1,200
Shipment to branch 5,000
Shipment from HO 4,950
Ending inventory 1,300 540
Expenses 2,700 1,400
Net income 5,000 1,510
21,300 21,300 9,050 9,050
R/E Statement
R/E, Jan 1 3,400
Net income 5,000 1,510
Dividends declared
R/E, Dec 31
So BP
10 %
=
550
Lon
W
• Branch pays $200 expense of HO, not record
- -
yet.
• EI:
– HO = $1,300
– Branch = $540 ($440 from HO).
↳a40Boros acost
O 43
Home Office Branch
Branch pay $200 expense of HO, not record yet.
44
Home Office and Branch
Reconciliation of Home Office and Branch Account
December 31, 20X1
45
Unrealized Profit on Branch Inventory
so Beg
- balance 100
②
↳ BI die HO 1
,
700669 %
~erMU 100
Shipment to B 500
↳ shipment to B 5 000 e
, working paper
So
MU =
500 Do 600
wermas
46
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales 15,000 7,000
Beginning inventory 1,600 1,500
Purchases 12,000 1,200
Shipment to branch 5,000
Shipment from HO 4,950
Ending inventory 1,300 540
Expenses 2,700 1,400
Net income 5,000 1,510
21,300 21,300 9,050 9,050
R/E Statement
R/E, Jan 1 3,400
Net income 5,000 1,510
Dividends declared
R/E, Dec 31
Shipment to B 500
600
600 600
49
HO Branch Elimination Combined
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Income statement
Sales 15,000 7,000
Beginning inventory 1,600 1,500
Purchases 12,000 1,200
Shipment to branch 5,000
Shipment from HO 4,950
Ending inventory 1,300 540
Expenses 2,700 1,400
Net income 5,000 1,510
21,300 21,300 9,050 9,050
R/E Statement
R/E, Jan 1 3,400
Net income 5,000 1,510
Dividends declared
R/E, Dec 31
25X3
12. On January 15, 20X2, Marine, Inc., shipped outboard motors costing $12,000 to its Seaport
branch. Seaport was billed $18,000 plus freight (prepaid by Marine) of $760. On January 20, 20X2,
Marine directed Seaport to ship 25% of this merchandise to the Bayview branch, which was
temporarily out of stock for certain models. Additional freight cost, paid by Bayview, was $200.
Periodic inventory systems are used.
REQUIRED:
1. Prepare the journal entries made by Marine, Inc., and the Seaport branch relative to the
shipment made on January 15, 20X2.
2. Prepare the journal entries made by all three business units relative to the January 20 shipment,
assuming that transportation direct from Marine to Bayview cost $300.
- 10 -
บัญชี าขา บัญชี ํานักงานใ ญ
ยอดคงเ ลือ 36,000 Dr. XXX Cr.
ินคารับคืนจาก าขา 900 Cr.
คาใชจายที่ยังไมไดโอนไปใ าขา 5,520 Dr.
คาใชจายรับโอนจาก ํานักงานใ ญที่ยังไมบันทึก 1,980 Cr.
ยอดคงเ ลือที่ถูกตอง 40,620 Dr. 40,620 Cr.
ยอดคงเ ลือของบัญชี ํานักงานใ ญใน มุดบัญชีของ าขา (กอนปรับปรุงรายการ) เทากับ 38,640 บาท (เครดิต)
12.
1)
Journal Entries for Home Office
20 X1
May 15 Seaport branch 1 8 7 6 0
Cash 7 6 0
Shipment to Seaport branch 1 2 0 0 0
Unrealized profit 6 0 0 0
2)
Journal Entries for Seaport Branch
20 X1
May 28 Home office 4 6 9 0
Shipment from home office 4 5 0 0
Freight-in ($760 x 25%) 1 9 0