Question
GOOD Company is into paper-manufacturing business while LUCK Company is producing different kinds of drawing pencil. On June 1, 2017, GOOD Company decided to purchase
GOOD Company is into paper-manufacturing business while LUCK Company is producing different kinds of drawing pencil. On June 1, 2017, GOOD Company decided to purchase 160,000 shares of the total outstanding shares of LUCK Company for cash amounting to P425,000. At that time, the balance sheet of LUCK Company includes a current assets of P180,000 and non-current assets of 320,000 while liabilities of P100,000, common stock of 200,000, additional paid in capital of 100,000 and retained earnings of P100,000.
There were no difference between the book values and fair values of the assets and liabilities of LUCK Company at the date of acquisition and any excess cost will be attributable to either the Goodwill or Bargain Purchase Gain.
In addition, the following information was provided by both companies:
- On August 6, 2017, GOOD Corporation sold P35,000 of goods to LUCK Company with a gross profit rate of 15%. LUCK Company also sold P20,000 goods to GOOD Company and earned a gross profit of P4,000. The latter transaction showed a sales invoice dated, April 9, 2018.
- GOOD purchased goods amounting to P30,000 on November 14, 2018. It reveals that the cost of this product is only P22,500. On February 14, 2019, LUCK Company purchased P32,000 worth of goods from GOOD company. The company employed a gross profit rate of 22% on this transaction.
- The ending inventory of GOOD Corporation on May 31, 2018 includes P3,500 of goods coming from its purchase from LUCK Company. At the same date, there were P9,000 remaining inventory on LUCKs purchase from GOOD.
- There is an unsold intercompany merchandise in the inventory of LUCK amounting to P6,000 while the ending inventory of GOOD contains P3,500 merchandise purchased from LUCK.
- On June 1, 2019, GOOD owed LUCK P10,000, and LUCK owed GOOD P5,000 as a result of the intercompany sales.
- GOOD paid P25,000 in cash dividends on March 20,2018 and 2019, LUCK paid its first cash dividend on March 10, 2019, giving each share of outstanding common stock a P0.15 cash dividend.
The trial balances of the two companies as of May 31, 2019, follow:
| GOOD Corporation | LUCK Company | ||
| Dr | Cr | Dr | Cr |
Cash | 216,200 |
| 44,300 |
|
Accounts Receivable, net | 290,000 |
| 97,000 |
|
Merchandise Inventory | 310,000 |
| 80,000 |
|
Investment in LUCK Company | 425,000 |
|
|
|
Property and Equipment, net | 1,991,000 |
| 340,000 |
|
Goodwill | 60,000 |
|
|
|
Accounts Payable |
| 642,200 |
| 106,300 |
Common Stock, P0.50 par |
| 250,000 |
|
|
Common Stock, P1.00 par |
|
|
| 200,000 |
Additional Paid In Capital |
| 1,250,000 |
| 100,000 |
Retained Earnings |
| 1,105,000 |
| 140,000 |
Sales |
| 880,000 |
| 630,000 |
Dividend Income |
| 24,000 |
|
|
Cost of Goods Sold | 704,000 |
| 504,000 |
|
Other expenses | 130,000 |
| 81,000 |
|
Dividends Declared | 25,000 |
| 30,00 |
|
Totals | P4,151,200 | P4,151,200 | P 1,176,300 | P1,176,300 |
Questions:
Question 6. How much is the consolidated net income in 2019?
Question 7. What amount should be presented as Merchandise Inventory on the 2019 Consolidated Financial statement?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started