Answered step by step
Verified Expert Solution
Question
1 Approved Answer
please let me know if anyone is able to assist. thank you hi .this is the entire question The balance sheets of Forest Company and
please let me know if anyone is able to assist. thank you
hi .this is the entire question
The balance sheets of Forest Company and Garden Company are presented below as at December 31, Year 8. BALANCE SHEETS At December 31, Year 8 Cash Receivables Inventories Investment in shares of Garden Plant and equipment Accumulated depreciation Patents Investment in bonds of Forest Forest $ 12,400 24,400 79,400 308,700 739,400 (626,500) Garden $ 62,800 100,674 76,000 474,000 (362,400) 18,500 58,426 $ 428,000 $ 52,400 29,400 Current liabilities Dividends payable Bonds payable 6% Common shares Retained earnings $ 537,800 $ 59,394 6,000 94,846 200,000 177,560 $ 537,800 150,000 196,200 $ 428,000 Adartional information Forest acquired 90% of Garden for $308,700 on July 1. Year 1, and accounts for its investment under the cost method. At that time, the shareholders' equity of Garden amounted to $189,000, the accumulated amortization was $109,000, and the assets of Garden were undervalued by the following amounts: Inventory Buildings Patents $26,000 $24,000 remaining life, 10 years $72,000 remaining life, 8 years . During Year 8, Forest reported net income of $55,000 and declared dividends of $39,000, whereas Garden reported net income of $77,000 and declared dividends of $64.000. . During Years 2 to 7 goodwill impairment losses totalled $2,650. An impairment test conducted in Year 8 indicated a further loss of $7,850. Forest sells goods to Garden on a regular basis at a gross profit of 30%. During Year 8, these sales totalled $149.400. On January 1. Year 8, the inventory of Garden contained goods purchased from Forest amounting to $17,400, while the December 31, Year 8, inventory contained goods purchased from Forest amounting to $21,400. . On August 1, Year 6. Garden sold land to Forest at a profit of $17,400. During Year 8, Forest sold one-quarter of the land to an unrelated company. Forest's bonds have a par value of $100,000, pay interest annually on December 31 at a stated rate of 6%, and mature on December 31. Year 11. Forest incurs an effective interest cost of 8% on these bonds. They had a carrying amount of $93,376 on January 1. Year 8. On that date, Garden acquired $60,000 of these bonds on the open market at a cost of $57,968. Garden will earn an effective rate of return of 7% on them. Both companies use the effective-interest method to account for their bonds. The Year 8 income statements of the two companies show the following with respect to bond interest Interest expense Interest revenue Forest Garden $ 7,470 $ 4,058 Garden owes Forest $21,400 on open account on December 31, Year 8. Assume a 40% corporate tax rate and allocate bond gains (losses) between the two companies Required: (a) Prepare the following statements: (i) Consolidated balance sheet (Amounts to be deducted should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to nearest dollar amount. The balance sheet total may vary due to rounding.) VICOL Company Consolidated Balance Sheet December 31, Year 8 Total assets $ 0 Total liabilities and shareholders' equity $ 0 (ii) Consolidated retained earnings statement (Input all values as positive numbers. Do not round intermediate calculations and round your final answers to nearest dollar amount. Omit $ sign in your response.) Forest Company Consolidated Retained Earnings Statement Year 8 Retained earnings, Jan 1 Add: Net income Less: Dividends Retained earnings, Dec 31 $ View transaction list Journal entry worksheet 2 3 > To record 90% of adjusted subsidiary income. Note: Enter debits before credits. General Journal Debit Credit Date Dec 31 Record entry Clear entry View general journal The balance sheets of Forest Company and Garden Company are presented below as at December 31, Year 8. BALANCE SHEETS At December 31, Year 8 Cash Receivables Inventories Investment in shares of Garden Plant and equipment Accumulated depreciation Patents Investment in bonds of Forest Forest $ 12,400 24,400 79,400 308,700 739,400 (626,500) Garden $ 62,800 100,674 76,000 474,000 (362,400) 18,500 58,426 $ 428,000 $ 52,400 29,400 Current liabilities Dividends payable Bonds payable 6% Common shares Retained earnings $ 537,800 $ 59,394 6,000 94,846 200,000 177,560 $ 537,800 150,000 196,200 $ 428,000 Adartional information Forest acquired 90% of Garden for $308,700 on July 1. Year 1, and accounts for its investment under the cost method. At that time, the shareholders' equity of Garden amounted to $189,000, the accumulated amortization was $109,000, and the assets of Garden were undervalued by the following amounts: Inventory Buildings Patents $26,000 $24,000 remaining life, 10 years $72,000 remaining life, 8 years . During Year 8, Forest reported net income of $55,000 and declared dividends of $39,000, whereas Garden reported net income of $77,000 and declared dividends of $64.000. . During Years 2 to 7 goodwill impairment losses totalled $2,650. An impairment test conducted in Year 8 indicated a further loss of $7,850. Forest sells goods to Garden on a regular basis at a gross profit of 30%. During Year 8, these sales totalled $149.400. On January 1. Year 8, the inventory of Garden contained goods purchased from Forest amounting to $17,400, while the December 31, Year 8, inventory contained goods purchased from Forest amounting to $21,400. . On August 1, Year 6. Garden sold land to Forest at a profit of $17,400. During Year 8, Forest sold one-quarter of the land to an unrelated company. Forest's bonds have a par value of $100,000, pay interest annually on December 31 at a stated rate of 6%, and mature on December 31. Year 11. Forest incurs an effective interest cost of 8% on these bonds. They had a carrying amount of $93,376 on January 1. Year 8. On that date, Garden acquired $60,000 of these bonds on the open market at a cost of $57,968. Garden will earn an effective rate of return of 7% on them. Both companies use the effective-interest method to account for their bonds. The Year 8 income statements of the two companies show the following with respect to bond interest Interest expense Interest revenue Forest Garden $ 7,470 $ 4,058 Garden owes Forest $21,400 on open account on December 31, Year 8. Assume a 40% corporate tax rate and allocate bond gains (losses) between the two companies Required: (a) Prepare the following statements: (i) Consolidated balance sheet (Amounts to be deducted should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to nearest dollar amount. The balance sheet total may vary due to rounding.) VICOL Company Consolidated Balance Sheet December 31, Year 8 Total assets $ 0 Total liabilities and shareholders' equity $ 0 (ii) Consolidated retained earnings statement (Input all values as positive numbers. Do not round intermediate calculations and round your final answers to nearest dollar amount. Omit $ sign in your response.) Forest Company Consolidated Retained Earnings Statement Year 8 Retained earnings, Jan 1 Add: Net income Less: Dividends Retained earnings, Dec 31 $ View transaction list Journal entry worksheet 2 3 > To record 90% of adjusted subsidiary income. Note: Enter debits before credits. General Journal Debit Credit Date Dec 31 Record entry Clear entry View general journalStep 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