Question
Penguin purchased 75% of Star on January 1, 2015 for $2,200,000. The FV of the noncontrolling interests was 700,000. The book value of Stars equity
Penguin purchased 75% of Star on January 1, 2015 for $2,200,000. The FV of the noncontrolling interests was 700,000. The book value of Star’s equity was $2,300,000 at the time. Penguin uses the equity method to account for its investment in Star. The excess of investment cost over book value was allocated as follows:
Equipment (20-year life) $130,000
Customer list (10-year life) 184,000
Patent (10-year life) 147,000
Goodwill 139,000
Total $600,000
Star regularly sells merchandise to Penguin. In 2017, inter-company sales amounted to $50,100, with $16,300 of deferred profit remaining in ending inventory. Year-end inter-company receivables/payables amounted to $18,900.
In 2018, upstream inter-company sales amounted to $87,400 with $23,800 of deferred profit remaining in ending inventory. Year-end inter-company receivables/payables amounted to $37,500.
On January 2, 2018, Star sold equipment to Penguin for $60,000. The equipment had a cost of $80,000 and accumulated depreciation of $45,000. The remaining life of the equipment was estimated at 4 years.
Financial statements of Penguin and Star for the year ended December 31, 2018 are presented below.
| Penguin | Star |
Sales revenue | $ 5,706,000 | $1,833,500 |
Cost of goods sold | (4,003,800) | (1,110,650) |
Gross profit | 1,702,200 | 722,850 |
Operating expenses | (931,020) | (336,800) |
Income (loss) from subsidiary | 240,150 | _________ |
Net Income | $ 1,011,330 | $ 386,050 |
| | |
Retained Earnings, 1/1/18 | $ 3,204,030 | $ 980,010 |
Net income | 1,011,330 | 386,050 |
Dividends | (154,690) | (42,520) |
Retained Earnings, 12/31/18 | $ 4,060,670 | $1,323,540 |
| | |
Cash and receivables | $ 1,995,327.50 | $1,067,340 |
Inventory | 1,158,650 | 690,270 |
Equity investment | 1,627,742.50 | |
Property, plant & equipment (Net) | 5,358,920 | 1,327,490 |
Total Assets | $10,140,640 | $3,085,100 |
| | |
Accounts payable | $ 708,300 | $ 311,210 |
Accrued liabilities | 803,130 | 370,650 |
Notes payable | 2,940,000 | 665,300 |
Common stock | 860,940 | 183,950 |
Additional paid-in capital | 767,600 | 230,450 |
Retained Earnings, 12/31/18 | 4,060,670 | 1,323,540 |
Total Liabilities and Equities | $10,140,640 | $3,085,100 |
a. How was the income from subsidiary calculated by Penguin Company? What is the income attributable to NCI and how was it calculated?
b. Do a proof of the investment account and NCI account at 12/31/17 and 12/31/18 (what you did in part a only for the investment and NCI accounts). I am looking for you to tell me what comprises the balance in these accounts. Note: You do not have the beginning of the year balances, but you have all the information you would need to calculate them!
c. Prepare the entries required under the equity method on Penguin's pre-consolidation books for 2018.
d. Prepare the consolidation entries for 2018. Every CEADI entry is required to do this consolidation.
e. Prepare the consolidation spreadsheet. What is provided in the Excel document is the same as the information provided above. Add or delete rows if necessary to accommodate your solution/consolidation entries.
Step by Step Solution
3.39 Rating (168 Votes )
There are 3 Steps involved in it
Step: 1
This question requires solving multiple complex issues related to accounting for intercompany transactions consolidation investment accounts and nonco...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