The following diagram depicts the relationships among Mary Company, John Company, and Joan Company on December...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following diagram depicts the relationships among Mary Company, John Company, and Joan Company on December 31, 2018: Mary Owns 60% Owns 40% John Joan Owns 50% Mary Company purchases its interest in John Company on January 1, 2016, for $204,000. John Company purchases its interest in Joan Company on January 1, 2017, for $75,000. Mary Company purchases its interest in Joan Company on January 1, 2018, for $72,000. All invest- ments are accounted for under the equity method. Control over Joan Company does not occur until the January 1, 2018, acquisition. Thus, a D&D schedule will be prepared for the invest- ment in Joan as of January 1, 2018. The following stockholders' equities are available: John Company December 31, Joan Company December 31, 2015 2016 2017 Common stock ($10 par).. Common stock ($10 par).. Paid-in capital in excess of par Retained eamings. $150,000 $100,000 $100,000 75,000 75,000 $300,000 80,000 50,000 $150,000 $180,000 Total equity On January 2, 2018, Joan Company sells a machine to Mary Company for $20,000. The machine has a book value of $10,000, with an estimated life of five years and is being depre- ciated on a straight-line basis. John Company sells $20,000 of merchandise to Joan Company during 2018 to realize a gross profit of 30%. Of this merchandise, $5,000 remains in Joan Company's December 31, 2018, inventory. Joan owes John $3,000 on December 31, 2018, for merchandise delivered during 2018. Trial balances of the three companies prepared from general ledger account balances on December 31, 2018, are as follows: Mary Company John Joan Company Company Cash Accounts Receivable. Inventory. Investment in John Company. Investment in Joan Company. Property, Plant, and Equipment. Accumulated Depreciation . 62,500 200,000 60,000 55,000 80,000 30,000 30,000 ..... 360,000 270,000 86,000 2,250,000 50,000 107,500 850,000 350,000 (121,800) (938,000) (377,500) (continued) Mary Company John Joan Company Company Intangibles... Accounts Payable Accrued Expenses. Bonds Payable... Common Stock ($5 par) Common Stock ($10 par) Common Stock ($10 par) Paid-In Capital in Excess of Par . Retained Earnings, January 1, 2018. Sales ... Gain on Sale of Equipment Subsidiary Income... Cost of Goods Sold 15,000 (215,500) (12,000) (500,000) (500,000) (61,000) (4,000) (300,000) (22,000) (1,200) (100,000) (150,000) (100,000) ... (700,000) (290,000) (1,800,000) (75,000) ... (130,000) (500,000) (80,000) (300,000) (10,000) (58,000) 1,170,000 525,000 (20,000) 350,000 100,000 180,000 90,000 Other Expenses, Dividends Declared.. Totals ... 75,000 15,000 5,000 Prepare the worksheet necessary to produce the consolidated financial statements of Mary Company and its subsidiaries as of December 31, 2018. Include the determination and distri- bution of excess and income distribution schedules. Any excess of cost is assumed to be attribu- table to goodwill. REQUIRED: 1. ALL DETERMINATION AND DISTRIBUTION SCHEDULES 2. INCOME DISTRIBUTION SCHEDULES 3. CONSOLIDATED WORKSHEET 4. ELIMINATION AND ADJUSTMENT The following diagram depicts the relationships among Mary Company, John Company, and Joan Company on December 31, 2018: Mary Owns 60% Owns 40% John Joan Owns 50% Mary Company purchases its interest in John Company on January 1, 2016, for $204,000. John Company purchases its interest in Joan Company on January 1, 2017, for $75,000. Mary Company purchases its interest in Joan Company on January 1, 2018, for $72,000. All invest- ments are accounted for under the equity method. Control over Joan Company does not occur until the January 1, 2018, acquisition. Thus, a D&D schedule will be prepared for the invest- ment in Joan as of January 1, 2018. The following stockholders' equities are available: John Company December 31, Joan Company December 31, 2015 2016 2017 Common stock ($10 par).. Common stock ($10 par).. Paid-in capital in excess of par Retained eamings. $150,000 $100,000 $100,000 75,000 75,000 $300,000 80,000 50,000 $150,000 $180,000 Total equity On January 2, 2018, Joan Company sells a machine to Mary Company for $20,000. The machine has a book value of $10,000, with an estimated life of five years and is being depre- ciated on a straight-line basis. John Company sells $20,000 of merchandise to Joan Company during 2018 to realize a gross profit of 30%. Of this merchandise, $5,000 remains in Joan Company's December 31, 2018, inventory. Joan owes John $3,000 on December 31, 2018, for merchandise delivered during 2018. Trial balances of the three companies prepared from general ledger account balances on December 31, 2018, are as follows: Mary Company John Joan Company Company Cash Accounts Receivable. Inventory. Investment in John Company. Investment in Joan Company. Property, Plant, and Equipment. Accumulated Depreciation . 62,500 200,000 60,000 55,000 80,000 30,000 30,000 ..... 360,000 270,000 86,000 2,250,000 50,000 107,500 850,000 350,000 (121,800) (938,000) (377,500) (continued) Mary Company John Joan Company Company Intangibles... Accounts Payable Accrued Expenses. Bonds Payable... Common Stock ($5 par) Common Stock ($10 par) Common Stock ($10 par) Paid-In Capital in Excess of Par . Retained Earnings, January 1, 2018. Sales ... Gain on Sale of Equipment Subsidiary Income... Cost of Goods Sold 15,000 (215,500) (12,000) (500,000) (500,000) (61,000) (4,000) (300,000) (22,000) (1,200) (100,000) (150,000) (100,000) ... (700,000) (290,000) (1,800,000) (75,000) ... (130,000) (500,000) (80,000) (300,000) (10,000) (58,000) 1,170,000 525,000 (20,000) 350,000 100,000 180,000 90,000 Other Expenses, Dividends Declared.. Totals ... 75,000 15,000 5,000 Prepare the worksheet necessary to produce the consolidated financial statements of Mary Company and its subsidiaries as of December 31, 2018. Include the determination and distri- bution of excess and income distribution schedules. Any excess of cost is assumed to be attribu- table to goodwill. REQUIRED: 1. ALL DETERMINATION AND DISTRIBUTION SCHEDULES 2. INCOME DISTRIBUTION SCHEDULES 3. CONSOLIDATED WORKSHEET 4. ELIMINATION AND ADJUSTMENT
Expert Answer:
Answer rating: 100% (QA)
Marys investment in John on January 1 9000 shares Determination and Distribution of Excess Schedule ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-0538480284
11th edition
Authors: Paul M. Fischer, William J. Tayler, Rita H. Cheng
Posted Date:
Students also viewed these accounting questions
-
Joan Inc. started a pension plan on January 1, 2016. At that date, prior service cost of $1,100,000 was granted to employees. At December 31, 2016, the following information was available: Service...
-
1. Ted Houser wishes to accumulate a fund of $40,000 for the purchase of a house and lot. He plans to deposit $4,000 semiannually at the end of each 6 months. Assuming interest at 14% a year...
-
The super prize in a contest is $10 million. This prize will be paid out in equal yearly payments over the next 20 years. If the prize money is guaranteed by AAA bonds yielding 6% and is placed into...
-
Holt Company purchased a computer for $8,000 on January 1, 2009. Straight-line depreciation is used, based on a 5-year life and a $1,000 salvage value . In 2011, the estimates are revised. Holt now...
-
The file Natural Gas contains the monthly average wellhead and residential prices for natural gas (dollars per thousand cubic feet) in the United States from January 1, 2008, to January 1, 2013....
-
De-Lavel turbine is normally used for _______ pressure and _______ Speed.
-
You own a stock portfolio invested 30 percent in Stock Q, 20 percent in Stock R, 10 percent in Stock S, and 40 percent in Stock T. The betas for these four stocks are 1.2, .6, 1.5, and .8,...
-
To ensure highway safety and protect driver health, Congress charged federal agencies with regulating the hours of service of commercial motor vehicle operators. Between 1940 and 2003, the...
-
QUESTION ONE Ted makes sports equipment. He is currently considering bidding for a job to manufacture a 'Supergym' for one of the country's leading provincial rugby teams, the 'Stallions'. [40] There...
-
Design a beam of ASTM A36 steel with allowable bending stress of 160 MPa to support the load shown in Figure P4-33. Assume a standard wide flange beam from Appendix F, or some other source can be...
-
At the beginning of the year, you bought a $1,000 par value corporate bond with an annual coupon rate of 8 percent and a maturity date of 19 years. When you bought the bond, it had an expected yield...
-
The following information has been prepared by the manager of the Market Restaurant. It represents his best estimates of sales and various costs for the coming year. Food sales: $820,000 Beverage...
-
Exxon Mobil Corp. has paid out the following dividends in the past 12 years: Year Quarterly dividend Annual dividend 2019 0.87 3.48 2018 0.82 3.28 2017 0.77 3.08 2016 0.75 3.00 2015 0.73 2.92 2014...
-
1 2 3 4 There are four jobs to be assigned to the machines. Only one job could be assigned to one machine given in the matrix. A 4 10 4 8 B 3 12 3 7 C 6 11 2 6 D 2 14 1 9 E 7 16 5 6 Find an optimum...
-
A firm is unlevered and has a cost of equity of 9%. What is the cost of equity if the firm becomes levered at debt-equity ratio of 2? The expected cost of debt is 7 percent. (Assume no taxes.) A. 15...
-
Heap Company manufactures a product that passes through two processes: Fabrication and Assembly. The following information was obtained for the Fabrication Department for September: All materials are...
-
Question 7 of 13 View Policies Show Attempt History Current Attempt in Progress 1.2/3 Bramble Company purchased a new machine on September 1, 2022, at a cost of $133,000. The company estimated that...
-
How do network effects help Facebook fend off smaller social-networking rivals? Could an online retailer doing half as much business compete on an equal footing with Amazon in terms of costs? Explain.
-
A partially completed statement of realization and liquidation is as follows: The following additional transactions have occurred through August 12, 2019: a. Receivables collected amounted to...
-
Why would a VHWO wish to present its financial information on a fund basis rather than simply on an organization-wide basis? What benefits are there in fund-basis reporting?
-
Tress Corporation is a rapidly growing company that has diversified into a number of different segments. The following partial trial balance, which includes the effect of intercompany transactions,...
-
Griffin Metals Co. has provided the following data: The selling price is expected to be \($300\) per tonne for the first six months and \($310\) per tonne thereafter. Variable costs per tonne are...
-
Highjinks Corporation's sales department has estimated revenue of 250,000 for your division. 60% of this will be achieved in the first half-year and 40% in the remaining half-year. Variable operating...
-
The total cost of goods sold for June is a. $103,500 b. $128,800 c. 57,500 d. $232,300
Study smarter with the SolutionInn App