Afar 10
Afar 10
Afar 10
An inter-company sale of merchandise was made during the year amounting to P40,000 at a gross profit
rate of 25% based on sales (the same rate consistently applied on previous years inter-company sales of
merchandise) of which 60% are sold to outsiders at P35,000.
The net income from own operations and dividends for 2021 were as follows:
Net Income Dividends Paid
Palma Company P120,000 P 8,000
Small Company 70,000 6,000
Required:
A. Assuming that Palma Company is the seller (Downstream Sale), in the books of Palma Company: Using
Cost Model/Method, assuming the investment balance on January 1, 2021 amounted to P800,000:
1. The investment account on December 31, 2021.
2. The dividend income account on December 31, 2021.
Using Equity Method, assuming the investment balance on January 1, 2021 amounted to P810,000:
3. The investment account balance on December 31, 2021.
4. The equity in subsidiary income or net earnings account on December 31, 2021.
B. Assuming that Palma Company is the seller (Downstream Sale), in the consolidated financial statements
of Palma Company and Small Company:
5. The investment account on December 31, 2021.
6. The dividend income account on December 31, 2021, if cost model/method is used.
7. The equity in subsidiary income or net earnings account on December 31, 2021, if equity method is
used.
8. The Profit Attributable to Equity Holders of Parent/Controlling Interest (Parent’s Interests) in
Consolidated Net income for 2021.
9. The Non-controlling interest in net income for 2021.
10. Consolidated/Group Net Income for 2021.
Using Equity Method, assuming the investment balance on January 1, 2021 amounted to P810,000:
13. The investment account on December 31, 2021.
14. The equity in subsidiary income or net earnings account on December 31, 2021.
D. Assuming that Small Company is the seller (Upstream Sale), in the consolidated financial statements of
Palma Company and Small Company:
15. The investment account on December 31, 2021.
16. The dividend income account on December 31, 2021 if cost model/method is used.
17. The equity in subsidiary income or net earnings account on December 31, 2021, if equity method is
used.
18. The Profit Attributable to Equity Holders of Parent/Controlling Interest (Parent’s Interests) in
Consolidated Net income for 2021
19. The Non-controlling interest in net income for 2021.
20. Consolidated/Group Net Income for 2021.
II – Downstream and Upstream Sales
On January 1, 2019, Par Company purchased 80% of the outstanding shares of Sub Company by paying
P340,000, the Sub Company’s common stock and retained earnings on this date amounted to P150,000
and P230,000 respectively. Also on this date, an equipment is undervalued by P20,000 with a remaining life
of 10 years.
On January 1, 2021, Sub Company had P150,000 of capital stock and P300,000 of retained earnings. Also
on the same date, Par Company had P1,000,000 of capital stock and P700,000 (cost method) and P750,950
(equity method) of retained earnings.
During the year, Par Company sold merchandise to Sub for P60,000 and in turn, purchased P40,000 from
Sub Company. Inter-company sales of merchandise were made at the following gross profit rates:
Sales made by parent……………………………………………… 25% based on cost
Sales made by subsidiary………………………………………….. 20% based on sales
On December 31, 2021, 30% of all inter-company sales remain in the ending inventory of the purchasing
affiliate.
The beginning inventory of Par Company includes P2,500 worth of merchandise acquired from Sub
Company on which Sub Company reported a profit of P1,000. While, the beginning inventory of Sub also
includes P3,000 of merchandise acquired from Par Company at 35% mark-up.
The following selected results of operations were as follows:
Par Company Sub Company
Dividends paid P 60,000 P 10,000
2. The balance of Investment as of December 31, 2021 under cost method should be:
a. P354,600 c. P401,680
b. P351,960 d. P340,000
3. The equity in subsidiary income or net earnings/income from subsidiary under equity method for
2021 should be:
a. P18,730 c. P 8,000
b. P10,000 d. P 8,200
13. The consolidated stockholders’ equity on December 31, 2021 using proportionate basis (or partial
goodwill approach):
a. P1,911,000 c. P1,905,920
b. P1,906,000 d. P1,740,000
14. The consolidated stockholders’ equity on December 31, 2021 using full fair value basis (or full-
goodwill approach) should be:
a. P1,911,000 c. P1,905,920
b. P1,906,000 d. P1,740,000
15. The Consolidated Sales for 2021 should be:
a. P2,000,000 c. P1,960,000
b. P1,900,000 d. P1,940,000
16. The Consolidated Cost of Sales for 2021 should be:
a. P1,503,950 c. P1,597,450
b. P1,598,600 d. P1,596,050
There were no intercompany sales prior to 2020 and unrealized profits on January 1 and on December 31,
2021, resulting from intercompany sales are as summarized below:
2. What amount of cost of goods sold will be reported in the 2021 consolidated income statement?
A. P 60,000 C. P 96,000 E. P171,000
B. P 75,000 D. P120,000
3. What amount of consolidated net income will be assigned to the controlling interest for 2021?
A. P 20,000 C. P44,000 E. P 69,200
B. P 30,800 D. P 45,000 F. P 80,000
4. What inventory balance will be provided by the consolidated entity on December 31, 2021?
A. P15,000 C. P 24,000
B. P 16,800 D. P 39,000
Pepper Salt
(CI-CNI) (NCI-CNI) CNI
Net Income from own operations:
Pepper [P724,000 – (PP30,000 x 80%)] P700,000
Salt 72,000 P 18,000
RPBI of S (down) 15,000
RPBI of P (up) 8,000 2,000
UPEI of S (down) ( 20,000)
UPEI of P (up) ( 4,000) (1,000)
Amortization ( 1,600) ( 400)
Impairment of goodwill ( 0) ____( 0)__
P769,400 P18,600 P788,000