Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please help me to solve this for me, zoom in to the question clear, i need it by tomorrow, thanks!! On January 1, 2020, Mcllroy,

please help me to solve this for me, zoom in to the question clear, i need it by tomorrow, thanks!! image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
On January 1, 2020, Mcllroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $372,000. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $219,900. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $248,000. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $79,300 and an unrecorded customer list (15-year remaining life) assessed at a $54,900 fair value. Any remaining excess acquisition-date fair value was assigned to goodwill. Since acquisition, Mcllroy has applied the equity method to its Investment in Stinson account and no goodwill impairment has occurred. At year-end, there are no intra-entity payables or receivables. Intra-entity inventory sales between the two companies have been made as follows: Year 2020 2021 Cost to Mellroy $127,800 112,800 Transfer Price to Stinson $159,750 150,400 Ending Balance (at transfer price) $53, 250 37,600 The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow: Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/21 Net income Dividends declared McIlroy, Inc. $ (736,000) 483,700 198,540 (34,256) $ (88,016) $ (780, 200) (88,016) 48,300 Stinson, Inc. $ (368,000) 224,800 76,600 0 $ (66,600) $ (283,000) (66,600) 19,000 The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow. McIlroy, Inc. $ (736,000) 483,700 198,540 (34,256) $ (88,016) S (780, 200) (88,016) 48,300 $ (819,916) 279,400 262,400 415,112 339,000 242,000 0 $ 1,537,912 $ (417,996) (300,000) (819,916) $(1,537,912) Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Total assets Liabilities Common stock Retained earnings, 12/31/21 Total liabilities and equities Stinson, Inc. $ (368,000) 224,800 76,600 0 $ (66,600) $ (283,000) (66,600) 19,000 (330,600) $ 150,500 131,200 0 205,600 89,400 24,000 $ 600, 700 $ (170, 100) (100,000) (330,600) $ (600,700) s (Note: Parentheses indicate a credit balance.) a. Show how Mcllroy determined the $415,112 Investment in Stinson account balance. Assume that Mcllroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. b. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021. Complete this question by entering your answers in the tabs below. Required A Required B Show how Mcllroy determined the $415,112 Investment in Stinson account balance. Assume that Mcllroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. (Amounts to be deducted should be indicated with a minus sign.) 0 $ Check $ (736,000) $ 483,700 198,540 (34,256) (88,016) (368,000) 224,800 76,600 0 (66,600) Sales Cost of goods sold Operating expenses Equity in earnings of Stinson Separate company net income Consolidated net income To noncontrolling interest To Mcllroy, Inc. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Customer list Goodwill Total assets $ $ (780,200) (88,016 48,300 (819,916) $ 279,400 $ 262,400 415,112 339,000 242,000 0 (283,000) (66,600) 19,000 (330,600) 150,500 131,200 0 205,600 89.400 24,000 $ 1,537,912S 600,700 $ $ (780,200) (88,016) 48,300 (819,916) $ 279,400 $ 262,400 415,112 339,000 242,000 Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (not) Customer list Goodwill Total assets Liabilities Common stock Noncontrolling interest 1/1/21 Noncontrolling interest 12/31/21 Retained earnings 12/31/21 Total liabilities and equities (283,000) (66,600) 19,000 (330,600) 150,500 131,200 0 205,600 89.400 24,000 0 $ 1,537,912 5 (417,996) (300,000) 600,700 (170,100) (100,000) (819,916) (1,537,912) S (330,600) (600,700) $ $ 0 $

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

GCP Auditing Methods And Experiences

Authors: Editio

1st Edition

3871932841, 978-3871932847

More Books

Students also viewed these Accounting questions