You are on page 1of 7

STATEMENT OF FINANCIAL POSITION

Home Office
Area X
Area Y
Cash
Accounts Receivable (net)
Due From Central Office
PPE (net)
Total

100,000.00
80,000.00
300,000.00
480,000.00

50,000.00
60,000.00
45,000.00
100,000.00
255,000.00

30,000.00
10,000.00
(15,000.00)
60,000.00
85,000.00

Account Payable
Due To Regional Office
Governmnet Equity
Retained Earnings
Total

80,000.00
30,000.00
200,000.00
170,000.00
480,000.00

40,000.00
115,000.00
100,000.00
255,000.00

25,000.00
80,000.00
(20,000.00)
85,000.00

A. SET UP NEW ACCOUNTING SYSTEM (RECIPROCAL ACCOUNTS)


Close current reciprocal accounts
H (1)

AX(2)

AY(3)

Due To Regional Office-X


Retained Earnings

45,000.00
30,000.00

Retained Earnings
Due To Regional Office-X

15,000.00

Retained Earnings
Due From Central Office

45,000.00

Due From Cental Office


Retained Earnings

15,000.00

15,000.00

45,000.00

15,000.00

STATEMENT OF FINANCIAL POSITION


Home Office
Area X
Area Y
Cash
Accounts Receivable (net)
PPE (net)
Total

100,000.00
80,000.00
300,000.00
480,000.00

50,000.00
60,000.00
100,000.00
210,000.00

30,000.00
10,000.00
60,000.00
100,000.00

Account Payable
Governmnet Equity
Retained Earnings
Total

80,000.00
200,000.00
200,000.00
480,000.00

40,000.00
115,000.00
55,000.00
210,000.00

25,000.00
80,000.00
(5,000.00)
100,000.00

B. Set new reciprocal accounts


H(4)

Due From Regional Office-X


Government Equity
Retained Earnings

170,000.00

Due From Regional Office-Y


Retained Earnings

75,000.00
5,000.00

115,000.00
55,000.00

Government Equity
AX(5)

AY(6)

80,000.00

Retained Earnings
Government Equity

55,000.00
55,000.00

Government Equity
Retained Earnings

5,000.00
5,000.00

STATEMENT OF FINANCIAL POSITION


Home Office
Area X
Area Y
Cash
Accounts Receivable (net)
Due From Regional Office
PPE (net)
Total

100,000.00
80,000.00
170,000.00
300,000.00
650,000.00

50,000.00
60,000.00
100,000.00
210,000.00

30,000.00
10,000.00
60,000.00
100,000.00

Account Payable
Governmnet Equity
Retained Earnings
Total

80,000.00
315,000.00
255,000.00
650,000.00

40,000.00
170,000.00
210,000.00

25,000.00
75,000.00
100,000.00

Home Office
Due From Regional Office
245,000.00

Area X
Area Y
Government Equity
170,000.00 +
75,000.00

ILLUSTRATION:
C. The Home Office transfer P50,000 and P30,000 cash and supplies amounting to P25,000 and P15,000 to Area
X and Area Y, respectively.The home office records the transfer with the following entry:
H (7)

H (8)

Due From Regional Office-AX


Cash
Supplies

75,000.00

Due From Regional Office-AY


Cash
Supplies

45,000.00

50,000.00
25,000.00

30,000.00
15,000.00

D. Area records the following transfer of assets from the head office with the following entry:
AX (9)

AY (10)

Cash
Prepaid Expense/Supplies Expense
Government Equity

50,000.00
25,000.00

Cash
Prepaid Expense/Supplies Expense
Government Equity

30,000.00
15,000.00

E. Recognition of income and expense is recorded normally.


Recognize income on account.
Home office; P15,000
Area X; P10,000

75,000.00

45,000.00

Area Y; P5,000
H(11)

AX(12)

AY(13)

Accounts Receivable
Income

15,000.00

Accounts Receivable
Income

10,000.00

Accounts Receivable
Income

5,000.00

10,000.00

10,000.00

5,000.00

F. Expenses incurred and paid.


Home office; P10,000
Area X; P7,000
Area Y; P6,000
H(14)

AX(15)

AY(16)

Expense
Cash

10,000.00

Expense
Cash

7,000.00

Expense
Cash

6,000.00

10,000.00

7,000.00

6,000.00

G. Collection of accounts receivable:


Home Office; P3,000, P1,000 for AX Account and P500 for AY account.
Area X; P2,000, whole amount deposited to savings account (112)
Area Y; P1,000, whole amount deposited to savings account (112)
H(17)

AX(18)

AX(19)

AY(20)

AY(21)

Cash
Accounts Receivable
Due From Central Office-AX
Due From Central Office-AY

4,500.00

Cash-Collecting Officer
Accounts Receivable

2,000.00

Cash In Bank, Savings Account


Cash-Collecting Officer

2,000.00

Cash-Collecting Officer
Accounts Receivable

1,000.00

Cash In Bank, Savings Account


Cash-Collecting Officer

1,000.00

3,000.00
1,000.00
500.00

2,000.00

2,000.00

1,000.00

1,000.00

Area center account collected by head office


AX(22)

AY(23)

Government Equity
Accounts Receivable

1,000.00

Government Equity
Accounts Receivable

500.00

1,000.00

500.00

H. Cash remittance of collection and deposit to home office.


Area X; P1500
Area Y; P700
AX(24)

AY(25)

HO(26)

Government Equity
Cash In Bank, Savings Account

1,500.00

Government Equity
Cash In Bank, Savings Account

700.00

Cash In Bank
Due From Regional Office-AX
Due From Regional Office-AY

1,500.00

700.00
2,200.00
1,500.00
700.00

SPECIAL CASES
G. On December 30, fund transfer to Area X amounting to P700 was erroneously deposited to Area Y. This
amount was trasferred by Area Y to Area X on January 5 of the next year. P100 was also collected by Area Y
for Area X's account.
HO (27)

AX(28)

AY(29)

AX(30)

AY(31)

AY(32)

Due From Regional Office-AX


Cash In Bank

700.00

Due From Regional Office-AY


Government Equity

700.00

Cash In Bank
Due From Regional Office-AX
Due From Regional Office-AY
Accounts Receivable

700.00

700.00
700.00
700.00
100.00
100.00

Cash-Collecting Officer
Due From Regional Office-AX

100.00

Cash in Bank, Savings Account


Cash-Collecting Officer

100.00

100.00

100.00

This entries will be included with the eliminaton entries on worksheet if not yet remitted as of the balance sheet date.

Collection remitted to Head Office


AY(33)

AX(34)

Due To Regional Office-AX


Cash in Bank, Savings Account

100.00

Government Equity

100.00

100.00

Due From Regional Office-AY


HO(35)

Cash In Bank
Due From Regional Office-AX

100.00
100.00
100.00

HOME OFFICE BOOKS


Beg
7
17
26
27
35

Due From Regional Office-AX


170,000.00
75,000.00
1,000.00
1,500.00
700.00
100.00
245,700.00
2,600.00
243,100.00

Due From Regional Office-AY


Beg
75,000.00
8
45,000.00
17
500.00
26
700.00

120,000.00
118,800.00

1,200.00

AREA CENTER BOOKS

Beg
9
22
24
28
34

28
30
34

Area Center X
Government Equity
170,000.00
75,000.00
1,000.00
1,500.00
700.00
100.00
2,600.00
245,700.00
243,100.00
Due From Regional Office-AY
700.00
100.00
100.00
800.00
100.00
700.00

Beg
10
23
25

Area Center Y
Government Equity
75,000.00
45,000.00
500.00
700.00

1,200.00

29
31
33

120,000.00
118,800.00

Due To Regional Office-AX


700.00
100.00
100.00
100.00
800.00
700.00

WORKING FOR COMBINED FINANCIAL STATEMENTS

HO
DEBITS
Cash
Accounts Receivable (net)
Due From Regional Office
PPE (net)
Total
CREDITS
Account Payable
Due To Regional Office
Governmnet Equity
Retained Earnings
Total

TRIAL BALANCE
AX

AY

You might also like