Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Following are financial statements for Moore Company and Kirby Company for 2018: Moore Kirby Sales $ (800,000 ) $ (600,000 ) Cost of goods sold
Following are financial statements for Moore Company and Kirby Company for 2018:
Moore | Kirby | ||||||
Sales | $ | (800,000 | ) | $ | (600,000 | ) | |
Cost of goods sold | 500,000 | 400,000 | |||||
Operating and interest expenses | 100,000 | 160,000 | |||||
Net income | $ | (200,000 | ) | $ | (40,000 | ) | |
Retained earnings, 1/1/18 | $ | (990,000 | ) | $ | (550,000 | ) | |
Net income | (200,000 | ) | (40,000 | ) | |||
Dividends declared | 130,000 | 0 | |||||
Retained earnings, 12/31/18 | $ | (1,060,000 | ) | $ | (590,000 | ) | |
Cash and receivables | $ | 217,000 | $ | 180,000 | |||
Inventory | 224,000 | 160,000 | |||||
Investment in Kirby | 657,000 | 0 | |||||
Equipment (net) | 600,000 | 420,000 | |||||
Buildings | 1,000,000 | 650,000 | |||||
Accumulated depreciationbuildings | (100,000 | ) | (200,000 | ) | |||
Other assets | 200,000 | 100,000 | |||||
Total assets | $ | 2,798,000 | $ | 1,310,000 | |||
Liabilities | $ | (1,138,000 | ) | $ | (570,000 | ) | |
Common stock | (600,000 | ) | (150,000 | ) | |||
Retained earnings, 12/31/18 | (1,060,000 | ) | (590,000 | ) | |||
Total liabilities and equity | $ | (2,798,000 | ) | $ | (1,310,000 | ) | |
- Moore purchased 90 percent of Kirby on January 1, 2017, for $657,000 in cash. On that date, the 10 percent noncontrolling interest was assessed to have a $73,000 fair value. Also at the acquisition date, Kirby held equipment (four-year remaining life) undervalued in its financial records by $20,000 and interest-bearing liabilities (five-year remaining life) overvalued by $40,000. The rest of the excess fair over book value was assigned to previously unrecognized brand names and amortized over a 10-year life.
- During 2017 Kirby reported a net income of $80,000 and declared no dividends.
- Each year Kirby sells Moore inventory at a 20 percent gross profit rate. Intra-entity sales were $145,000 in 2017 and $160,000 in 2018. On January 1, 2018, 30 percent of the 2017 transfers were still on hand, and on December 31, 2018, 40 percent of the 2018 transfers remained.
- Moore sold Kirby a building on January 2, 2017. It had cost Moore $100,000 but had $90,000 in accumulated depreciation at the time of this transfer. The price was $25,000 in cash. At that time, the building had a five-year remaining life.
Determine all consolidated balances computationally.
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