In: Accounting
During 2018, Serenity Corp., a 90%-owned subsidiary, sold inventory to Patience, Inc. (its parent) for $800,000; the inventory originally had cost Serenity $500,000. By the end of 2018, only one-fourth of the inventory had been resold to unrelated parties. For 2018, the two companies reported the following:
Operating income of Patience (excluding $900,000
earnings from Serenity)
Net income of Serenity $500,000
Total $1,400,000
Think through, and maybe write out, for yourself, the elimination JE needed. Then answer the questions.
9. What is the amount of the unrealized inter-company profit at the end of 2018?
a. $200,000 b. $225,000 c. $112,500 d. $487,500
10. By what amount should inventory be reported in the December 31, 2018 consolidated balance sheet?
a. $375,000 b. $275,000 c. $500,000 d. $600,000
11. By what amount should sales be adjusted in the 2018 consolidation worksheet as a result of the inter-company sale?
a. $500,000 increase b. $300,000 decrease
c. $800,000 increase d. $800,000 decrease
12. What adjustment to cost of goods sold should appear in the 2018 consolidation worksheet as a result of the inter-company sale?
a. $500,000 credit b. $187,500 credit
c. $575,000 credit d. $225,000 debit
13. The income assigned to the non-controlling interest for 2018, following the upstream sale of inventory, is:
a. $42,500. b. $50,000. c. $27,500. d. $30,000.
Cost of inventory for serenity | $ 500,000 |
Sold to patience for | $ 800,000 |
Inter group profit | $ 300,000 |
Inventory sold to outsiders by patience 1/4th | |
Hence realised profit | $ 75,000 |
There for unrealised profit | $ 225,000 |
Question 9 : Answer is b. ($225,000)
Inventory sold to outsiders by patience 1/4th | ||
Inventory in Patience balance sheet | $ 600,000 | (800000*3/4) |
Less : Unrealised profit | $ 225,000 | |
Hence inventory to be reported in consolidated balance sheet | $ 375,000 |
Question 10 : Answer is a.($375,000)
Question 11 : Senerity sold goods for $800,000 to patience hence while preparing consolidation work sheet we have to eliminate $800,000 as inter commpany sales
Aswer is d. $800,000 decerase
COGS for serenity | $ 500,000 | |
COGS for patience | $ 200,000 | (800000*1/4) |
Total | $ 700,000 | |
Actual COGS | $ 125,000 | (500000*1/4) |
Hence we need to make credit adjustment for | $ 575,000 |
Question 12 : Answer is c.($575,000)
Net Income of serenity | $ 500,000 |
unrealised profit | $ 225,000 |
Adjusted Income | $ 275,000 |
Sahre of non controlling interest 10% | $ 27,500 |
Question 13 : Answer is c.($27,500)