advanced accounting part ii quiz 13 intercompany profits long quiz
TRANSCRIPT
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
1/14
QUIZ 2 ON INTERCOMPANY PROFITS-SBC
Parent Company purchased majority of the outstanding shares of Subsidiary Company for P750,000 on
March 31, 2013 !ny e"cess shou#d be treated as an adjustment to a $arehouse $hich has a remaining #ife
of 5 years as of March 31 Se#ected accounts for 2013 and succeeding periods fo##o$ %a## in thousands&'
1(1 to 7(1(13 1(1 to 12(31(13 12(31(1) 12(31(15
P Co S Co P Co S Co P Co S Co P Co S Co*iabi#ities P250 P110 P300 P++5 P330 P5+0
Share Capta#ParP100 1,000 500 1,000 500 P1,000 P500 P1,000 P500
Share Premium 200 200 200 200
-etained .arnings,1(1 700 300 1700 300 1,+375 5/0
Sa#es 2,500 1,200 3,500 2,200 ),000 2,500 ),200 2,+00
Cost of Sa#es 1,500 /00 2,)50 1,)50 2,00 1,750 2,/)0 2,100
."penses 750 200 +50 )50 1,200 500 +0 500
ainsa#e of machine )0 %10&
i4idends, +(1 100 50 150 100 200 100
i4idend ncome 375 75 75
Cash 105 0 120 70 130 5 100 35
!ccounts -ecei4ab#es 1)5 50 1+0 20 150 55 50 )5
n4entories 3+0 250 ))0 2)0 500 1+0 )+0 220
*and 2,000 1,000 2,000 1,000 2,000 1,000 2,130 /00
Machines 1,500 750 1,500 750 1,50 700 1,500 700
!ccumu#ated epn 550 275 5+2 300 00 325
6arehouse 1,000 200 1,000 200 1,000 200 1,000 200
!ccum epreciation 30 3525 30 3755 +0 3/+5 130
!dditiona# information'
• he machine $as so#d by Subsidiary Co to Parent on 8u#y 1, 2013 $ith a cost of P50 for P0 t
has a remaining #ife of ) years
•Parent Co so#d goods to Subsidiary Co costing P120 for P150 on 9ct 1, 201), out of $hich P50$as reported unso#d by Subsidiary Co on ec 31, 201)
• he machine $as so#d by Parent Company on 8une 30, 2015
-e:uirements'
1 Prepare a tab#e for determination and a##ocation of e"cess sho$ing both contro##ing interest and
noncontro##ing interest
2013'
2 ;pdate the in4estment account assuming the parent uses the e:uity method ;se !ccount
proper#y #abe##ed
3 Prepare adjusting and e#iminating entries
) Prepare a conso#idated income statement and conso#idated retained earnings
5 Prepare the conso#idated stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
2/14
3 Prepare a $or
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
3/14
2015 Adjustment nd
E!"m"nt"#n Ent$"es
In%#me Sttement P C# S C# &e'"t C$ed"t NCI C#ns#!"dted
Sa#es
Cost of Sa#es
."penses
>et 9perating ncomei4idend ncome
ain on sa#e of machine
*oss on sa#e of machine
Share of >C
>et ncome
Ret"ned E$n"n(s
8an 1
>et ncome
i4idends
ec 31
F"nn%"! P#s"t"#n
!ssets
Cash
-ecei4ab#es
n4entories
*and
Machines
!ccumu#ated epreciation
6arehouse!ccumu#ated epreciation
n4estment in StocC
ota# *iabi#ities and S?.
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
4/14
S9*;9> @9- >.-C9MP!>A P-9@S
1 ab#e for determination and a##ocation of e"cess'
Contro##ing nterest >onCont nt
100B 75B 25B
@air a#ue of in4estment P1,000,000 P 750,000 P250)000
@air a#ue of Subsidiary Co'Capita# Stoc< %500,000& %)00,000& %100,000&
-etained .arnings % 300,000& %200,000& % 0,000&Pre!c:n .arnings' %50,000& %37,500& %20,000&
-e4a#uation of P#ant !ssets P150)000 P112)500 P *+)500
2 n4estment in S
8u#y 1 P 750,000
Share n net income %3)0 P!.50& 2/0
!djustment for depn of 6?
%150(5 " /(12& %225&
;nrea#iDed gain on machine
)0 E 5 %)0() " 1(2& %35 & 17),375 Fncome o4er S CoShare in di4idends %50 & %37,500&
P,,),+5
3 i4idend ncome 37,500
i4idends, Subsidiary Co 37,500
Common StocC 50,000
n4estment in Subsidiary Co 750,000
Common StocC 50,000
>C 250,000
eprreciation 22,500
!ccumu#ated epn$arehouse 22,500
ain on sa#e )0,000
Machine 10,000
!ccum epn %30G25 against 75& 25,000
epreciation %25 against 75& or )0() "5 5,000
) Sa#es %3,500,H G 2,200& P 5,700,000Cost of Sa#es %2,)50 G 1,)50& %3,/00,000&
."penses %+50 G)50 G3,750 G2255&& %1,317,500&
Pre !c:uisition .arnings %50,000&
Conso#idated >et ncome )32,500
Share of noncontro##ing interest %2325& " 25 % 5+,125&
Share of Parent Company P *+.)*+5
o Pro4e' >et operating income of Parent Company P200,000
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
5/14
.:uity o4er Subsidiary Company 17),375
P*+.)*+5
-etained .arnings, 8an 1 P1,700,000
Share in C> 37),375i4idends % 100,000&
-etained .arinings, Subsidiary ec 31 P1)/+.)*+5
5 >onContro##ing nterest, 8an 1
P250,000
Share in >et ncome 5+,125
Share in i4idends % 12,500& >C ec 31 P2/5)25
Share Capita# 1,000,000
Share Premium 200,000
-etained .arnings 1/7),375
Conso#idated S?. *).+0)000
7
Conso#idated n4entory
PP.
*and P3,000,000
Machine 2,2)0,00
!ccum epn % +30,000&6arehouse 1,350,000
!ccum epn %)05,000&
P,0)000
P5)*55)000
201) n4estment in S
8an 1 P ++,+75
Share n net income 250
!djustment for depn of 6? % 30&
-ea#iDed gain on machine 10 230 " 75 172,500
;nrea#iDed ain on Mdse %10,000& 12,500 ncome 94er S
Share in di4idends %75,000&
P/+.)*+5
3 i4idend ncome 75,000
i4idends, Subsidiary Co 75,000
n4estment in StoconContro##ing nterest 31,+75
n4estment in Subsidiary Co /13,125
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
6/14
Common StocC 31,+75
>C 30),375
n4estment in Stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
7/14
*and P3,000,000
Machine #ess 10,000 2,250,000
!ccum epn add 15,000 %+/7,000&
6arehouse add 127,500 1,327,500
!ccum epn add 30,000 %)+5,500& P5)1/5)500
20152 n4estment in S Co
8anuary 1
P1,/7),375
Share n net income 200,000
!djustment for depn of 6? %30,000&Piecemea# rea#iDation 5,000
ain on sa#e 20,000 1/5 " 75 1),250
-ea#iDed gain on in4ty 10,000 P15,250 is ncome o4er S
Share in di4idends %100,000 " 75& %75,000&
P1)055)25
3 i4idend ncome 75,000 i4idends, Subsidiary Co 75,000
n4estment in StocC 33),375
n4estment in Stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
8/14
accum depn shoud be P32,500 7,500& recorded under by P25,000
in 2015' depreciation recorded as P7,500 shou#d be P2,500 o4er by P5,000
no need to ana#yDe accumu#ated2015 Adjustment nd
E!"m"nt"#n Ent$"es
In%#me Sttement P C# S C# &e'"t C$ed"t NCI C#ns#!"dted
Sa#es ),200 2,+00 7,000
Cost of Sa#es %2,/)0& %2,100& g& 10 %5,030&
."penses %+0& %500& f& 30 e& 5 %1,3+5&
>et 9perating ncome )00 200
i4idend ncome 75 a& 75
ain on sa#e of machine e& 20 20
*oss on sa#e of machine %10& %10&
C> 5/5
Share of >C )+75 %)+75&
>et ncome )5 200 5)25
Ret"ned E$n"n(s
8an 1 1,/25 b&22)375 2,1++75
7)0 c& 555
e& 25 17+75
>et ncome )5 200 )+75 5)25
i4idends %200& %100& a&75 %25& %200&
ec 31 2,2275 +)0 2025 2,53325
F"nn%"! P#s"t"#n
!ssets
Cash 100 35 135-ecei4ab#es 50 )5 /5
n4entories )+0 220 700
*and 2,130 /00 3,030
Machines 1,500 700 2,200
!ccumu#ated epreciation %00& %325& %/25&
6arehouse 1,000 200 c& /75 1,2/75
!ccumu#ated epreciation %3/+5& %130& f& 30 %55+5&
n4estment in StocC c& 2)375 2)375
>C 351+75 351+75
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
9/14
ota# *iabi#ities and S?. 5,0115 1,)5 5,/7)
QUIZ ON INTERCOMPANY PROFITS
Parent Company purchased ),000 of the outstanding shares of Subsidiary Company for P700 on 8an 1,
2013#y !ssets are at fair 4a#ue e"cept for the machine $hich shou#d be on#y P730 based on a remaining
#ife of ) years !ny e"cess shou#d be treated as an adjustment to a nonidentifiab#e asset Se#ectedaccounts for three succeeding periods fo##o$ %thousands omitted inc#uding in4estment described in the
first statement&'
12(31(13 12(31(1) 12(31(15
P Co S Co P Co S Co P Co S Co
Share Capita#, Par100 P1,000 P500 P1,000 P500 P1,000 P500
-etained .arnings, 1(1 /00 300
Sa#es 3,500 2,200 ),000 2,500 ),200 2,+00
Cost of Sa#es 2,)50 1,)50 2,00 1,750 2,/)0 2,100
."penses +50 )50 1,200 500 +0 500
ain on sa#e of *and 30 20
i4idends,+(1 100 50 150 100 200 100
n4entory ))0 2)0 500 1+0 )+0 220
*and 2,000 +00 1,/30 /00 1,/30 +00
Machines 1,500 750 1,500 750 1,)50 750
!ccumu#ated epreciation 550 275 575 300 00 350
!dditiona# information'
• Subsidiary Co so#d goods to Parent costing P10) for P130 on 9ct 1, 2013, out of $hich P)+ $as
reported unso#d by Parent Co on ec 31, 2013
• he #and $as so#d by Parent Co to Subsidiary for P100 on May 30, 201)
• he #and $as so#d by Subsidiary Co to Cybe## Co on 9ct 1, 2015
-e:uirements'
1 Prepare a tab#e for determination and a##ocation of e"cess sho$ing both contro##ing
interest and noncontro##ing interest
2013'
2 ;pdate the in4estment account assuming the parent uses the e:uity method ;se !ccount
3 etermine the ncome from Subsidiary ;se !ccount
) Prepare adjusting and e#iminating entries
5 Prepare a conso#idated income statement, conso#idated retained earnings, conso#idated ba#ance
Sheet sho$ing in4entories, #and, machines, good$i## %if any&, stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
10/14
1 ab#e for determination and a##ocation of e"cess'
100B +0B 20B
@air a#ue of subsidiary P+75,000 P 700,000 P1+5)000
@air a#ue of Subsidiary Co'
Capita# Stoc< %500,000& %)00,000& %100,000&-etained .arnings % 300,000& %2)0,000& % 0,000&
ood$i## P +5)000 P 0)000 P 15)000
2 n4estment in S Co ncome o4er Subsidiary
8anuary 1 P 700,000
Share n net income %300,000 " +& 2)0,000 P 2)0,000
;nrea#iDed profit on intercompany
sa#es %)+,000 " 2& % /,00& % /,00&
Share in di4idends %50,000 " +& %)0,000&
P ,/0).00 P2*0).00
3 1& Subsidiary ncome 230,)00
i4idends, Subsidiary Co )0,000
n4estment in Subsidiary Co 1/0,)002& Share Capita#, Subsidiary Co )00,000
-etained .arnings, Subsidiary Co 2)0,000
ood$i## 75,000
Share of >C in ood$i## 15,000
n4estment in Subsidiary Co 700,000
Share Capita#, Subsidiary Co 100,000
-etained .arnings, Subsidiary Co 0,000
Share of >C in ood$i## 15,000
>C 175,000
3& Sa#es 130,000
Cost of Sa#es 120,)00
Merchandise n4entory /,00
201)2 n4estment in S Co ncome o4er Subsidiary
8anuary 1 P +/0,)00
Share n net income %2+0,000 " +& 22),000 P 22),000
;nrea#iDed gain on #and %30,000 " +&
-ea#iDed gain on sa#e of mdse
% 2),000&
/,00
%2),000&
/,00
Share in di4idends %100,000 " +& %+0,000&
P1)020)000 P20/)00
3 1& Subsidiary ncome 20/,00
i4idends, Subsidiary Co +0,000 n4estment in Subsidiary Co 12/,00
2& Share Capita#, Subsidiary Co )00,000
-etained .arnings, Subsidiary Co ))0,000
ood$i## 75,000
Share of >C in ood$i## 15,000
n4estment in Subsidiary Co /00,000
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
11/14
Share Capita#, Subsidiary Co 100,000
-etained .arnings, Subsidiary Co 110,000
Share of >C in ood$i## 15,000
>C 225,000
3& n4estment in StocC in ood$i## 15,000 n4estment in Subsidiary Co 1,0)),000
Share Capita#, Subsidiary Co 100,000
-etained .arnings, Subsidiary Co 1)0,000
Share of >C in ood$i## 15,000 >C 255,000
3& n4estment in StocC& ,000
*and 30,000
)& ain on sa#e 20,000
!ccumu#ated epreciation +,750
epreciation ."pense 1250
Machine 10,000
!na#ysis of sa#e of machine in 2015'
effectsmachine cost of P50,000 so#d and recorded for P0,000 o4er by P10,000
depreciation recorded as P3,750 shou#d be P2,500 o4er by P1,250
accum depn shoud be P12,500 %2,500 G 10,000& recorded
as P3,750 under by P+,750
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
12/14
2013 !djustment and
.#imination .ntriesIn%#me Sttement P Co S Co ebit Credit >C Conso#idated
Sa#es 3,500 2,200 130 5,570
Cost of Sa#es %2,)50& %1,)50& 120) %3,37/&
."penses %+50& %)50& %1,300&
>et 9perating ncome 200 300ncome from Subsidiary 230) KKKK 1&230)
C> )/0)
Share of >C 0 %0&
>et ncome )30) 300 0 )30)Ret"ned E$n"n(s
8an 1 /00 300 2& 2)0 0 /00
>et ncome )30) 300 0 )30)
i4idends %100& %50& 1& )0 %10& %100&
ec 31 1,230) 550 110 1,230)F"nn%"! P#s"t"#n
n4entories ))0 2)0 3& / 70)
*and 2,000 1,000 3,000
Machines 1,500 750 2,250
!ccumu#ated epreciation %550& %275& %+25&
n4estment in Stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
13/14
ec 31 1,)/0 730 1)0 1,)/0F"nn%"! P#s"t"#n
n4entories 500 1+0 +0
*and 2,130 /00 )& 30 3,000
Machines 1,500 750 2,250
!ccumu#ated epreciation 575 300 %+75&
n4estment in StocC in 6 2& 15 15
>C 255 255
2015 Adjustment nd
E!"m"nt"#n Ent$"es
In%#me Sttement P C# S C# &e'"t C$ed"t NCI C#ns#!"dted
Sa#es ),200 2,+00 7,000
Cost of Sa#es %2,/)0& %2,100& %5,0)0&
."penses %+& %500& )&1,25
0
%5+)75&
>et 9perating ncome )00 200 0125
ncome from Subsidiary 1)125 1&1)12
5
ain 20 )& 20
C> 0125
Share of >C )0 %)0&
>et ncome 5125 200 )0 5125
Ret"ned E$n"n(s
8an 1 1,)/0 730 2& 5+) 1,)0
3&
>et ncome 5125 200 5125
i4idends %200& %100& 1& +0 %200&
ec 31 1,+512
5
+30 1+5125
F"nn%"! P#s"t"#n
!ssets
n4entories )+0 220 700*and 2,130 /00 3& 30 3,000
Machines 1,)50 +10 )& 10 2,250
!ccumu#ated epreciation %00& %350& )& +75 %/5+75&
n4estment in Stoc
-
8/19/2019 Advanced Accounting Part II Quiz 13 Intercompany Profits Long Quiz
14/14
ood$i## 2& 75 75
.:uity
Share Capita# 1,000 500 2& )00 100 1,000
-etained .arnings 1,+512
5
+30 10 1+5125
Share of >C in 6 2& 15 15 275
>C