Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation spreadsheet for continuous sale of inventory - Equity method Assume that a parent company acquired a subsidiary on January 1, 2016. The purchase price

Consolidation spreadsheet for continuous sale of inventory - Equity method Assume that a parent company acquired a subsidiary on January 1, 2016. The purchase price was $600,000 in excess of the subsidiarys book value of Stockholders Equity on the acquisition date, and that excess was assigned to the following AAP assets:

AAP Asset Original Amount Original Useful Life (years)
Property, plant and equipment (PPE), net $120,000 20
Customer list 210,000 10
Royalty agreement 150,000 10
Goodwill 120,000 indefinite
$600,000

The AAP assets with a definite useful life have been amortized as part of the parents equity method accounting. The Goodwill asset has been tested annually for impairment, and has not been found to be impaired.

Assume that the parent company sells inventory to its wholly owned subsidiary. The subsidiary, ultimately, sells the inventory to customers outside of the consolidated group. You have compiled the following data for the years ending 2018 and 2019:

Inventory Sales Gross Profit Remaining in Unsold Inventory Receivable (Payable)
2019 $81,600 $24,000 $32,400
2018 $51,600 $14,400 $15,600

The inventory not remaining at the end of the year has been sold to unaffiliated entities outside of the consolidated group. The parent uses the equity method to account for its Equity Investment.

The financial statements of the parent and its subsidiary for the year ended December 31, 2019, follow in part d below.

a. Show the computation to yield the pre-consolidation $80,400 Income loss from subsidiary reported by the parent during 2019.

CashAccounts receivableInventoryPPE, netCustomer listRoyalty agreementGoodwillAccounts payableOther current liabilitiesLong-term liabilitiesNet income of subsidiarySalesCost of goods soldPrior year intercompany gross profitCurrent year intercompany gross profitAAP depreciationOperating expensesNet incomeEquity investmentAPICCommon stockBOY retained earningsEOY retained earningsBOY unamortized AAPDividends
Plus: AnswerCashAccounts receivableInventoryPPE, netCustomer listRoyalty agreementGoodwillAccounts payableOther current liabilitiesLong-term liabilitiesNet income of subsidiarySalesCost of goods soldPrior year intercompany gross profitCurrent year intercompany gross profitAAP depreciationOperating expensesNet incomeEquity investmentAPICCommon stockBOY retained earningsEOY retained earningsBOY unamortized AAPDividends
Less: CashAccounts receivableInventoryPPE, netCustomer listRoyalty agreementGoodwillAccounts payableOther current liabilitiesLong-term liabilitiesNet income of subsidiarySalesCost of goods soldPrior year intercompany gross profitCurrent year intercompany gross profitAAP depreciationOperating expensesNet incomeEquity investmentAPICCommon stockBOY retained earningsEOY retained earningsBOY unamortized AAPDividends
AAP depreciation
Income (loss) from subsidiary

b. Show the computation to yield the Equity Investment balance of $1,152,000 reported by the parent at December 31, 2019.

Common stock
APIC
Retained earnings
BOY unamortized AAP
BOY deferred profit
Income (loss) from subsidiary
Dividends
Equity investment

c. Prepare the consolidation entries for the year ended December 31, 2019.

d. Prepare the consolidation spreadsheet for the year ended December 31, 2019.

Elimination Entries
Parent Sub Dr Cr Consolidated
Income statement:
Sales $5,160,000 $939,600 [Isales]
Cost of goods sold (3,600,000) (564,000) [Icogs] [Icogs]
[Isales]
Gross profit 1,560,000 375,600
Income (loss) from subsidiary 80,400 [C]
Operating expenses (996,000) (243,600) [D]
Net income $644,400 $132,000
Statement of retained earnings:
BOY retained earnings $2,619,600 $486,000 [E]

Net income 644,400 132,000
Dividends (144,000) (18,000) [C]
EOY retained earnings $3,120,000 $600,000
Balance sheet:
Assets
Cash $756,000 $300,000
Accounts receivable 672,000 228,000 [Ipay]
Inventory 1,020,000 276,000 [Icogs]
PPE, net 4,800,000 516,000 [A] [D]
Customer List [A] [D]
Royalty agreement [A] [D]
Goodwill [A]
Equity investment 1,152,000 [Icogs] [C]
[E]
Answer [A]
$8,400,000 $1,320,000
Liabilities and stockholders equity
Accounts payable $360,000 $110,400 [Ipay]
Other current liabilities 480,000 152,400
Long-term liabilities 3,000,000 313,200
Common stock 816,000 60,000 [E] Answer Answer
APIC 624,000 84,000 [E]
Retained earnings 3,120,000 600,000
$8,400,000 $1,320,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing And Assurance Services A Systematic Approach

Authors: William Messier, Steven Glover, Douglas Prawitt

5th Edition

007333720X, 9780073337203

More Books

Students also viewed these Accounting questions