Question
On January 2, Year 5, Road Ltd. acquired 70% of the outstanding voting shares of Runner Ltd. The acquisition differential of $280,000 on that date
On January 2, Year 5, Road Ltd. acquired 70% of the outstanding voting shares of Runner Ltd. The acquisition differential of $280,000 on that date was allocated in the following manner:
Inventory | $ | 40,000 | |||
Land | 90,000 | ||||
Plant and equipment | 40,000 | Estimated life 5 years | |||
Patent | 40,000 | Estimated life 8 years | |||
Goodwill | 70,000 | ||||
$ | 280,000 | ||||
The Year 9 income statements for the two companies were as follows:
Road | Runner | |||||||
Sales | $ | 4,000,000 | $ | 2,040,000 | ||||
Intercompany investment income | 199,500 | |||||||
Rental revenue | 80,000 | |||||||
Total income | 4,199,500 | 2,120,000 | ||||||
Materials used in manufacturing | 2,000,000 | 740,000 | ||||||
Changes in work-in-progress and finished goods inventory | 40,000 | (30,000 | ) | |||||
Employee benefits | 490,000 | 420,000 | ||||||
Interest expense | 190,000 | 80,000 | ||||||
Depreciation | 345,000 | 265,000 | ||||||
Patent amortization | 45,000 | |||||||
Rental expense | 40,000 | |||||||
Income tax | 240,000 | 311,000 | ||||||
Total expenses | 3,345,000 | 1,831,000 | ||||||
Profit | $ | 854,500 | $ | 289,000 | ||||
Additional Information
- Runner regularly sells raw materials to Road. Intercompany sales in Year 9 totalled $360,000.
- Intercompany profits in the inventories of Road were as follows:
January 1, Year 9 | $130,000 |
December 31, Year 9 | 110,000 |
- Roads entire rental expense relates to equipment rented from Runner.
- A goodwill impairment loss of $3,000 occurred in Year 9.
- Retained earnings at December 31, Year 9, for Road and Runner were $2,525,100 and $1,090,000, respectively.
- Road uses the equity method to account for its investment, and uses income tax allocation at the rate of 40% when it prepares consolidated statements.
Required:
(a) Prepare a consolidated income statement for Year 9 with expenses classified by nature. (Input all amounts as positive number except for Change in work-in-progress and finished goods inventory that must be entered with appropriate sign. Omit $ sign in your response.)
Road Ltd. | ||
Consolidated Income Statement | ||
for the Year Ended December 31, Year 9 | ||
Sales | $ | |
Rental revenue | ||
Total income | ||
Materials used in manufacturing | ||
Change in work-in-progress and finished goods inventory | ||
Employee benefits | ||
Interest expense | ||
Depreciation | ||
Patent amortization | ||
Goodwill impairment loss | ||
Income tax | ||
Total expenses | ||
Profit | $ | |
Attributable to: | ||
Shareholders of Road | ||
Non-controlling interests | ||
$ | ||
(b) Calculate consolidated retained earnings at December 31, Year 9. (Omit $ sign in your response.)
Consolidated retained earnings $
(c) This part of the question is not part of your Connect assignment.
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