Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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... 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

Intermediate Accounting Reporting and Analysis

Authors: James M. Wahlen, Jefferson P. Jones, Donald Pagach

3rd edition

9781337909402, 978-1337788281

More Books

Students also viewed these Accounting questions