Page |1 Chapter 6 Joint Arrangements PROBLEM 1: TRUE OR FALSE 1. FALSE – it is sufficient that at least two parties have joint control 2. FALSE – joint operation 3. FALSE – not always 4. FALSE – joint operation 5. FALSE – joint operators 6. FALSE 7. TRUE 8. FALSE – PAS 28 only. The joint venturer applies PFRS 11 only to determine the type of joint arrangement he is in. 9. FALSE – initially measured at cost 10. TRUE PROBLEM 2: MULTIPLE CHOICE – THEORY 1. C 2. A 3. D 4. D 5. C 6. A 7. D 8. D 9. B 10. C - Pulham uses the equity method rather than consolidation. Accordingly, the receivable will not be eliminated in Pullham’s statement of financial position. Page |2 PROBLEM 3: EXERCISES 1. Solutions: I. No separate books (a) Journal entries: a. b. c. d . e. Books of A Joint operation 420 Inventory 400 Cash 20 Joint operation 400 Payable to B 400 Joint operation 100 Payable to C 100 Receivable from C 1,600 Joint operation 1,600 Joint operation 110 Payable to C 110 Books of B Joint operation 420 Payable to A 420 Books of C Joint operation 420 Payable to A 420 Joint operation 400 Cash 400 Joint operation 100 Payable to C 100 JO – Cash 400 Payable to B 400 Joint operation 500 JO – Cash 400 Accts. payable 100 Receivable JO - Cash 1,600 from C 1,600 Joint Joint operation1,600 operation 1,600 Joint operation 110 Joint operation 110 Payable to C 110 Cash 110 (b) Joint operation profit or loss: Joint Operation (a) Mdse. contribution of A 42 0 (c) Purchases 50 0 (f) Expenses 11 0 1,600 (e) Sales 60 630 Unsold merchandise Credit balance Profit (c) Cash settlement: Joint Operation – A (a) 420 (b) P/L (630 ÷ 3) Receipt P/L (630 ÷ 210 630 3) Receipt Joint Operation – C (c) 100 (f) 110 P/L (630 ÷ 3) Net Joint Operation – B 400 210 360 60 EI 210 610 Page |3 Receipt Optional reconciliation: JO-Cash (held by C) 40 (b) 400 0 (c) 1,60 (d) 0 Balance before 1,60 distribution 0 63 Payment to 0 A 61 0 Payment to B Balance retained by C 360 II. Separate books (a) Journal entries: a. Books of A Joint operation 420 Inventory 400 Cash 20 b. Joint operation 100 Accts. payable 100 d . e. b. c. d . e. Books of C Joint operation 400 Cash 400 c. a. Books of B Joint operation 110 Cash 110 JO Books Inventory 420 A, Capital 420 Cash 400 B, Capital 400 Purchases 500 Cash 400 C, Capital 100 Cash 1,600 Sales 1,600 Expenses 110 C, Capital 110 Page |4 (b) Joint operation profit or loss Sales COGS: Inventory, beg 420 Purchases 500 TGAS 920 Inventory, end. (60) 1,600 (860) Gross profit Expenses 740 (110) Profit before mgmt. fee & bonus 630 (c) Cash settlement: A, Capital 420 210 630 B, Capital (a) P/L (630 ÷ 3) 400 Receipt 610 210 (b) P/L (630 ÷ 3) Receipt C, Capital EI 60 100 (c) 110 (e) P/L (630 ÷ 3) Net Receipt 210 360 2. Solution: Initial investment Investment in Joint Venture 1,000,00 0 240,00 Sh. in loss (720K x 33 0 1/3%) 760,00 0 12/31/x1 Page |5 PROBLEM 4: MULTIPLE CHOICE – COMPUTATIONAL 1. D Solution: Purchases – A Purchases – B Expenses – A Loss - debit balance Joint operation 100 120 80 60 200 10 190 Allocation to: Loss during the year Commission on purchases: (10% x 100) – A (10% x 80) – B Commission on sales: (20% x 120) – A (20% x 60) – B Loss to be allocated equally Allocation: (244 ÷ 2) Net share - as allocated Sales - A Sales - B Other income - B A B 10 8 24 12 (122) (88) (122) (102) Totals (190) (10) (8) (24) (12) (244) 244 - Joint operation - A Purchases Expenses 100 200 Cash settlement receipt 92 120 88 Collections on sales Net share in loss 2. A Solution: Joint Operation Contributions (100 + 120 + 300 80) Expenses (paid from JO 240 ? Sales cash) 360 Bal. before closing (100 + 120 580) Page |6 Joint Operation Contributions (100 + 120 + 300 80) Expenses (paid from JO 240 900 Sales (squeeze) 360 Bal. before closing (100 + 120 580) cash) 3. A Solution: The joint operation profit is computed as follows: Joint Operation Contributions (100 + 120 + 300 80) Expenses (paid from JO 240 900 Sales 60 420 Unsold inventory Profit before salary and bonus cash) The profit is allocated as follows: Easy Averag e Profit before salary and bonus Allocation: 1. Salary 2. Bonus (A) 3. Allocation of remaining profit (420K – 6K – 54K) = 360K; (360K ÷ 3) As allocated Difficul t 420 6 54 120 120 120 120 120 180 (A) Profit before salary and bonus Difficult’s salary Difficult’s bonus (B) Profit after salary and bonus 420 (6) (54) 360 (420,000 – 6,000) = 414,000 profit after salary but before bonus; P B = P 1+ Br B = 414,000 – (414,000 ÷ 1.15%) = 54,000 (B) Total 6 54 360 420 Page |7 Joint Operation – Small Contributio n 100 P/L 120 Receipt 220 Joint Operation – Medium Contributio n 120 P/L 120 Receipt 240 Total payment to Easy and Average: 220 + 240 = 460 Alternative solution: Unsold inventory Total payment to Easy and Medium Receivable from Difficult 580 60 180 P/L 460 4. A Solution: Debit balance Joint operation 5 17 12 Unsold merchandise (squeeze) Profit - credit balance (₱4 x 3) 5. C Solution: Joint operation Debit balance (squeeze) 7 18 11 Unsold merchandise Profit - credit balance 6. C Solution: Joint Operation Account with A Account with B 4 12 14 22 20 Account with C Unsold merchandise Profit – credit balance Page |8 Joint Operation – B Payable to B 12 P/L 6 Joint Operation – A Payable to A 4 P/L 8 22 Unsold inventory 1 0 Payment Receipt 18 Joint Operation – C 14 Receivable from C P/L 6 8 Payment *PL: Profit Allocation: 1. Bonus (20 x 10%) 3. Allocation of remaining profit A B 2 Total 20 2 6 8 (20 – 2 = 18; (18 ÷ 3) As allocated C 6 6 6 6 18 20 7. A Solution: Joint Operation Account with C 6.5 2.5 4 0 Account with A Account with B Profit Joint Operation – A Joint Operation – B 2. Receivable from 5 Receivable from A 4 B P/ P/L 0 L 0 2. 5 Payment 4 Payment Joint Operation – C Payable to C 6.5 P/L 0 Receipt 6.5 Page |9 8. D Solution: Account with LL Account with MM Bonus to LL Allocation of balance As allocated Joint operation 16,000 18,000 32,000 42,000 12,000 Account with NN Unused supplies Profit - excess credit LL 1,200 MM NN Total 1,200 3,600 4,800 3,600 3,600 3,600 3,600 10,800 12,000 The net cash settlements are computed as follows: Balance Sh. In profit Joint operation - LL 16,000 4,800 42,000 Inventory taken Payment - excess 21,200 credit Joint operation – MM Balance 32,000 Sh. In profit 3,600 Receipt - excess debit 35,600 Sh. In profit Inventory taken Joint operation – NN 18,000 Balance 3,600 Inventory taken Payment - excess 14,400 credit LL, the designated manager and holder of JO-Cash, is the one who will distribute the final cash settlement as follows: 1. NN gives LL 14,400 2. LL pays MM 35,600 (14,400 from NN + 21,200 of LL) 9. B Solution: P a g e | 10 Joint operation 30 15 45 Contributions Share in profit (45 ÷ 3) Cash settlement – receipt Credit bal. (8 + 10 + 12) Unsold merchandise (5 + 6 + 4) Profit - net credit balance Joint operation – A 10 5 15 20 Inventory taken 10. A - 1M own revenues only. Tech Co. uses the equity method to account for its investment in joint venture. P a g e | 11 PROBLEM 5: FOR CLASSROOM DISCUSSION Case 1: No separate records are maintained 1. Requirements: a. Prepare the journal entries for transactions (a) to (f). b. Compute for the profit after management fee and bonus. c. Determine the cash settlements to the joint operators. Solution: Requirement (a): Journal entries * No entries because the cash used on the purchase and freight-in are already reflected in Small’s and Medium’s books under entries (a) and (c). ** “Receivable from Large” is credited because, by paying the expenses out of the JO-Cash, Large’s cash accountability is reduced. Requirement (b): Profit after management fee and bonus Joint Operation (b) Mdse. contribution of Med. 120K (c) Purchases 180K (f) Expenses (1) 240K 900 K 60 K 420 K (e) Sales Unsold merchandise (1) Profit before fee & bonus (160K purchases + 20K freight-in) x 1/3 = 60K Profit before management fee and bonus Large's management fee Large's bonus (2) Profit after management fee and bonus 420,000 (6,000) (54,000) 360,000 P a g e | 12 (420,000 – 6,000) = 414,000 profit after management fee but before bonus; P B = P 1+ Br B = 414,000 – (414,000 ÷ 1.15%) = 54,000 (2) Shortcut: (420,000 – 6,000) = 414,000 ÷ 115% = 360,000 Requirement (c): Cash settlement Step 1: Allocate the profit or loss Smal l Mediu m Profit before salary and bonus Allocation: 1. Salary 2. Bonus (see requirement ‘b’) 3. Allocation of remaining profit (420K – 6K – 54K) = 360K; (360K ÷ 3) As allocated Large Total 420K 6K 54K 120K 120K 120K 120K 120K 180K 6K 54K 360K 420K Step 2: Make T-accounts Joint Operation – Small Contributio n 100K 120 P/L K Receipt 220K Joint Operation – Medium Contributio n 120K P/L Receipt 120K 240K Joint Operation – Large Contributio n 80K 180 60 P/L K K Unsold inventory (see requirement ‘b’) Receipt 200K Checking: Cash contribution of Small Cash contribution of JO – Cash 100 180 K K 80 240 Purchases & freight-in Expenses paid out of JO-Cash P a g e | 13 Large K 900 K Sales K 220 K 240 K 200 K Cash settlement to Small Cash settlement to Medium Balance retained by Large Alternative solution: Payable to S (in M’s & L’s books) 100K (a) 120K P/L Receip 220K t Payable to L (in S’s & L’s books) 80K (c) E I 60K 180K P/L 200K Receipt Payable to M (in S’s & L’s books) 120K (b) 120K P/L Receip 240K t Receivable from L (in S’s & M’s books) (e) 900K 240K Paymen t (f) 660K * 660K payment – 200K receipt = 460K payment to Small and Medium (i.e., 220K and 240K, respectively) In the settlement, Large pays Small ₱220,000 and Medium ₱240,000, and retains the remaining ₱200,000 JO-Cash. Case 2: Separate records are maintained 2. Requirements: a. Prepare the journal entries for transactions (a) to (f). b. Compute for the profit after management fee and bonus. c. Determine the cash settlements to the joint operators. Requirement (a): Journal entries P a g e | 14 Requirement (b): Profit after management fee and bonus Sales COGS: Inventory, beg. Purchases & freight-in TGAS Invty., end. (160K + 20K) x 1/3 900,000 120,000 180,000 300,000 (60,000) (240,000) 660,000 (240,000) Gross profit Expenses Profit before mgmt. fee & bonus 420,000 Profit before management fee and bonus Large's management fee Large's bonus (2) Profit after management fee and bonus 420,000 (6,000) (54,000) 360,000 (420,000 – 6,000) = 414,000 profit after management fee but before bonus; P B = P 1+ Br B = 414,000 – (414,000 ÷ 1.15%) = 54,000 (2) Requirement (c): Cash settlement Joint Operation – Small Contributio n 100K Joint Operation – Medium Contributio n 120K P a g e | 15 P/L Receipt 120 K 220K P/L Receipt 120K 240K Joint Operation – Large Contributio n 80K 180 60 P/L K K Unsold inventory (see requirement ‘b’) Receipt 200K Smal l PL: Mediu m Profit before salary and bonus Allocation: 1. Salary 2. Bonus (see requirement ‘b’) 3. Allocation of remaining profit (420K – 6K – 54K) = 360K; (360K ÷ 3) As allocated Large Total 420K 6K 54K 120K 120K 120K 120K 120K 180K 6K 54K 360K 420K Alternative solution: Small, Capital 100K (a) 120K P/L Receip 220K t Medium, Capital 120K 120K Large, Capital 80K (c) E I 60K 180K 200K P/L Receipt 3. Solution: Initial investment Investment in Joint Venture 220,00 240K (b) P/L Receip t P a g e | 16 Sh. in profit (800K x 40%) 0 320,00 0 200,000 340,000 Dividends (500K x 40%) 12/31/x1 P a g e | 17 PROBLEM 6: MULTIPLE CHOICE – PFRS FOR SMEs 1. D 2. A 3. B 4. D 5. C 6. B 7. D Solution: 20x1 20x2 20x3 Cost (100K + 1K transaction cost) Fair value Costs to sell Fair value less costs to sell 101,000 102,000 (4,000) 98,000 101,000 110,000 (4,000) 106,000 101,000 90,000 (4,000) 86,000 Measurement - lower amount 98,000 101,000 86,000 8. E – at the year-end fair values given in the problem, excluding costs to sell. 9. C 10. D