Paragraph 1 - On January 1, 2021, Parent Company purchased 80% of the common stock of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Paragraph 1 - On January 1, 2021, Parent Company purchased 80% of the common stock of Subsidiary Company for $502,000. On this date Subsidiary had total owner's equity of $440,000 ($100,000- $200,000-$140,000). Land was undervalued by $20,000, Equipment with a 5-year remaining life was overvalued by $15,000 and Inventory was undervalued by $8,000. Patents were undervalued by $40,000 and had a remaining life of 8 years. Bonds Payable on Sub's books ($200,000) were originally issued at par and had a FMV of $205,000 at the day P takes control of S, there were five years remaining, P does not directly own any of S's bonds. Any other excess of cost over book value is due to goodwill. Parent accounts for its Investment in Subsidiary using the simple equity method. Paragraph 2 - On January 1, 2023 Parent held merchandise acquired from Subsidiary for $25,000. During 2023 Subsidiary sold merchandise to Parent for $120,000, of which Parent holds $20,000 on December 31, 2023. Subsidiary's gross profit on sales is 30% for both years. On December 31, 2023 Parent still owes Subsidiary $4,000 for merchandise. Paragraph 3-On January 1, 2023 Subsidiary held merchandise acquired from Parent for $10,000. During 2023 Parent sold merchandise to Subsidiary for $40,000, of which Subsidiary holds $5,000 on December 31, 2023. Parent's gross profit on sales is 24% for both years. On December 31, 2023 Subsidiary still owes Parent $3,000 for merchandise. Paragraph 4-On December 31, 2021, Parent issued $100,000 par value of 11%, 10-year bonds for $106,232 which resulted in an effective interest rate of 10%. The bonds pay interest semi-annually every June 30th and December 31st. Parent uses the effective-interest rate method of amortization of any premium or discount. An amortization table for 2022 and 2023: Date Carrying Value Cash Paid Expense Premium Amortized Premium Balance Carrying Value 12/31/21 $106,232 6/30/22 $5,500 $5,312 $188 $6,044 12/31/22 $106,044 6/30/23 $105,846 $5,500 $5,500 $5,302 $198 $5,846 $5,292 $208 $5,638 12/31/23 $105,638 $5,500 $5,282 $218 $5,420 $106,044 $105,846 $105,638 $105,420 On December 31, 2022, Subsidiary purchased half ($50,000) of the bonds paying par value. At the end of 2023, the Subsidiary still holds the bonds it purchased. Paragraph 5-On January 1, 2021, Parent sold equipment with a historical cost of $50,000 and accumulated depreciation of $30,000 to the Subsidiary for $15,000. Subsidiary began using the equipment on January 1, 2021, the equipment had an estimated useful life of eight years. Paragraph 6-On January 1, 2022 Subsidiary sold equipment with a historical cost of $20,000 and accumulated depreciation of $12,000 to the Parent for $15,000. Parent began using the equipment on January 1, 2022, the equipment had an estimated useful life of five years. Paragraph 7 - On January 1, 2022 Parent purchased equipment for $194,110 and immediately leased the equipment to the Subsidiary on a 4-year lease. The equipment lease payments of $60,000 are to be made annually every January 1st beginning immediately, for a total of 4 payments. The implicit interest rate is 12%. The lease provides for an automatic transfer of title to the Sub at the end of the lease. The estimated useful life of the equipment is 5 years. The lease has been capitalized by both companies. The lease amortization schedule is as follows: Date Payment Interest Gross Receivable Unearned Interest Carrying Value 1/1/22 $240,000 $35,890 $204,110 1/1/22 $60,000 $180,000 $35,890 $144,110 1/1/23 $60,000 $17,293 $120,000 $18,597 $101,403 1/1/24 $60,000 $12,168 $ 60,000 $ 6,429 $ 53,571 1/1/25 $60,000 $ 6,429 $ -0- $ -0- $ -0- Required - 1) Prepare the determination and distribution analysis 2) Prepare the journal entries for the consolidated worksheet 3) Prepare consolidated Income Statement 4) Prepare the Parent's Statement of Retained Earnings 5) Prepare the NCI Equity section 6) Prepare the Consolidated Balance Sheet (show a total for total assets, total liabilities and total equity) Paragraph 1 - On January 1, 2021, Parent Company purchased 80% of the common stock of Subsidiary Company for $502,000. On this date Subsidiary had total owner's equity of $440,000 ($100,000- $200,000-$140,000). Land was undervalued by $20,000, Equipment with a 5-year remaining life was overvalued by $15,000 and Inventory was undervalued by $8,000. Patents were undervalued by $40,000 and had a remaining life of 8 years. Bonds Payable on Sub's books ($200,000) were originally issued at par and had a FMV of $205,000 at the day P takes control of S, there were five years remaining, P does not directly own any of S's bonds. Any other excess of cost over book value is due to goodwill. Parent accounts for its Investment in Subsidiary using the simple equity method. Paragraph 2 - On January 1, 2023 Parent held merchandise acquired from Subsidiary for $25,000. During 2023 Subsidiary sold merchandise to Parent for $120,000, of which Parent holds $20,000 on December 31, 2023. Subsidiary's gross profit on sales is 30% for both years. On December 31, 2023 Parent still owes Subsidiary $4,000 for merchandise. Paragraph 3-On January 1, 2023 Subsidiary held merchandise acquired from Parent for $10,000. During 2023 Parent sold merchandise to Subsidiary for $40,000, of which Subsidiary holds $5,000 on December 31, 2023. Parent's gross profit on sales is 24% for both years. On December 31, 2023 Subsidiary still owes Parent $3,000 for merchandise. Paragraph 4-On December 31, 2021, Parent issued $100,000 par value of 11%, 10-year bonds for $106,232 which resulted in an effective interest rate of 10%. The bonds pay interest semi-annually every June 30th and December 31st. Parent uses the effective-interest rate method of amortization of any premium or discount. An amortization table for 2022 and 2023: Date Carrying Value Cash Paid Expense Premium Amortized Premium Balance Carrying Value 12/31/21 $106,232 6/30/22 $5,500 $5,312 $188 $6,044 12/31/22 $106,044 6/30/23 $105,846 $5,500 $5,500 $5,302 $198 $5,846 $5,292 $208 $5,638 12/31/23 $105,638 $5,500 $5,282 $218 $5,420 $106,044 $105,846 $105,638 $105,420 On December 31, 2022, Subsidiary purchased half ($50,000) of the bonds paying par value. At the end of 2023, the Subsidiary still holds the bonds it purchased. Paragraph 5-On January 1, 2021, Parent sold equipment with a historical cost of $50,000 and accumulated depreciation of $30,000 to the Subsidiary for $15,000. Subsidiary began using the equipment on January 1, 2021, the equipment had an estimated useful life of eight years. Paragraph 6-On January 1, 2022 Subsidiary sold equipment with a historical cost of $20,000 and accumulated depreciation of $12,000 to the Parent for $15,000. Parent began using the equipment on January 1, 2022, the equipment had an estimated useful life of five years. Paragraph 7 - On January 1, 2022 Parent purchased equipment for $194,110 and immediately leased the equipment to the Subsidiary on a 4-year lease. The equipment lease payments of $60,000 are to be made annually every January 1st beginning immediately, for a total of 4 payments. The implicit interest rate is 12%. The lease provides for an automatic transfer of title to the Sub at the end of the lease. The estimated useful life of the equipment is 5 years. The lease has been capitalized by both companies. The lease amortization schedule is as follows: Date Payment Interest Gross Receivable Unearned Interest Carrying Value 1/1/22 $240,000 $35,890 $204,110 1/1/22 $60,000 $180,000 $35,890 $144,110 1/1/23 $60,000 $17,293 $120,000 $18,597 $101,403 1/1/24 $60,000 $12,168 $ 60,000 $ 6,429 $ 53,571 1/1/25 $60,000 $ 6,429 $ -0- $ -0- $ -0- Required - 1) Prepare the determination and distribution analysis 2) Prepare the journal entries for the consolidated worksheet 3) Prepare consolidated Income Statement 4) Prepare the Parent's Statement of Retained Earnings 5) Prepare the NCI Equity section 6) Prepare the Consolidated Balance Sheet (show a total for total assets, total liabilities and total equity)
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 978-0077431808
10th edition
Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik
Posted Date:
Students also viewed these accounting questions
-
Period $ Go-No Go Decision Cost to Buy Tax Credit Annual Savings Cost of Maintenance Net Cash Flow 0 $(30,000.00) Payback PV Discounted Pay Back Initial Cost Values $ 1,064.00 $ 1 $9,000.00 $...
-
On January 1, 2011, Peanut Company acquired 80% of the common stock of Salt Company for $200,000. On this date, Salt had total owners equity of $200,000 (including retained earnings of $100,000)....
-
On January 1, 2011, Pepper Company purchases 80% of the common stock of Salty Company for $270,000. On this date, Salty has total owners equity of $300,000. The excess of cost over book value is due...
-
The substitution u=sin(x) is suitable to evaluate the integral cosx sin 3x O True O False
-
The book asserts All strategy stars with the owner. Many of the gurus of strategy say strategy starts with the environment outside the firm. Which do you think is true? Be ready to back it up.
-
This activity is based on a chain of fitness centers. They want to increase their ongoing level of promotional activity, but are unsure how best to promote themselves in the marketplace. Therefore,...
-
Is it better to calculate book value or the value of leverage (debt-to-equity ratio) in order to assess the level of risk taken by a company?
-
1. What problems might have contributed to the firms poor performance? 2. Although several problems were encountered in implementing the business plan, the primary reason for low profits turned out...
-
Find the equation of the vertical asymptote and the equation of the slant asymptote of the rational function. 16x28x+1 f(x) = 4x-3 The equation of the vertical asymptote is x = The equation of the...
-
You are performing a science experiment in a research laboratory. You are attempting to form a new compound. A compound is made up of molecules and the mass of the compound is the sum of the masses...
-
Nickerson Inc., a health services firm, is expected to grow rapidly in the next two years and then have a level growth rate of 6 percent per annum for the foreseeable future. The firm expects free...
-
The flu virus causes infant mortality and an anti-flu vaccine is used as treatment, which reduces the impact of the disease burden caused by the flu virus on children under 10 years of age in...
-
The City of Mimosa reports most types of investments at fair value, except those exempted by GASB Statement No. 72. The following transactions occurred in the City of Mimosa during fiscal year 20X4...
-
What is meant by Ratio? What do understand by Accounting Ratio? Explain the Principles of ratio selection What are the advantages of Ratio Analysis? What are the limitations of ratio analysis? What...
-
What are the technonlogical and organisational changes to management accounting in current business and economic climate?
-
If our F test write up was F(6, 120) = 4.15, p < .05, we would have ___ study conditions and ___ participants
-
(a) Find the equation of the tangent line to f(x) = x 3 at the point where x = 2. (b) Graph the tangent line and the function on the same axes. If the tangent line is used to estimate values of the...
-
Presented below is a draft set of financial statements for Chips Limited. The following additional information is available: 1 Purchase invoices for goods received on 29 June 2016 amounting to 23,000...
-
Why are accounting rules needed when preparing financial statements?
-
An accounting error, which was regarded as significant in nature and size, was not discovered until a later reporting period. How should it be dealt with?
Study smarter with the SolutionInn App