Practice Problem On January 1, 2014, Plant Company purchased 80% of the common stock of Sun...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Practice Problem On January 1, 2014, Plant Company purchased 80% of the common stock of Sun Company for $775,000. Sun reported the following: Income Dividends 2014 $350,000 $45,000 2015 2016 $360,000 $325,000 $55,000 $65,000 On December 31, 2013, just prior to the acquisition, the balance sheets of Plant Company and Sun Company were as follows: Cash Accounts receivable (net) Inventory Land Liabilities Common stock Additional paid in capital Retained earnings Required: Sun Sun Plant $1,650,000 (Book) $515,000 $515,000 400,000 190,000 190,000 (Market) 600,000 125,000 900,000 $3,550,000 100,000 $930,000 $980,000 125,000 150,000 $0 $200,000 $230,000 500,000 300,000 250,000 100,000 2,800,000 330,000 $3,550,000 $930,000 1. Assume that Plant accounts for the acquisition using the Equity method. Use the information above as well as the incomplete worksheet information presented on the following pages to consolidate the financial statements for Plant and Sun for 2014, 2015 & 2016. • In working the consolidations, please provide the following information: 1. The Equity method entries that Plant would make each year 2. The Allocation Schedule to allocate excess fair values 3. The consolidation entries 4. The Completed worksheets showing the consolidated totals 2. Assume that Plant accounts for the acquisition using the Initial Value method (i.e., the Cost method). Use the information above as well as the appropriate incomplete worksheet information to consolidate the financial statements for Plant and Sun for 2014, 2015 and 2016. Please provide all the same information as #1 above. Pre-consolidation Worksheet 12/31/2014 INCOME STATEMENT Net sales Cost of sales Other expenses Equity Income Consolidated NI To NCI To Controlling Interest STATEMENT OF RETAINED EARNINGS Retained earnings, 1/1/2014 NI Divs End RE Trial Balances Plant Sun DR CR Totals 800,000 650,000 1,450,000 410,000 250,000 660,000 215,000 280,000 50,000 265,000 BV of net assets acquired 280,000 Excess FV over BV 455,000 350,000 525,000 56,000 (56,000) Inventory 469,000 Land Goodwill FV Allocation Schedule FV of NCI Acquisition date FV Consideration Transferred (80%) 775,000 207,000 982,000 750,000 232,000 Liabilities (200,000) 125,000 100,000 257,000 S-Stockholder's Equity 2,800,000 330,000 330,000 2,800,000 455,000 350,000 50,000 3,205,000 45,000 45,000 635,000 469,000 50,000 3,219,000 CS Beg. RE Equity Inv. BALANCE SHEET NCI Equity Cash 1,433,000 735,000 2,168,000 Accounts receivable net 425,000 230,000 655,000 A-Allocations Inventory 800,000 270,000 1,070,000 Land 900,000 100,000 1,000,000 Goodwill Equity Investment 1,019,000 1,019,000 300,000 330,000 504,000 126,000 I-Income Elimination Total Assets 4,577,000 1,335,000 5,912,000 Equity Income 280,000 Liabilities Common stock Other paid in capital Retained Earnings NCI-Equity 622,000 300,000 500,000 300,000 250,000 100,000 3,205,000 922,000 Equity Inv. 280,000 800,000 NCI Income 56,000 350,000 NCI Equity 56,000 635,000 3,840,000 D-Dividend Elimination Equity Inv. 36,000 NCI Equity 9,000 Dividends 45,000 Total L +E 4,577,000 1,335,000 5,912,000 E-Expense Allocation Practice Problem On January 1, 2014, Plant Company purchased 80% of the common stock of Sun Company for $775,000. Sun reported the following: Income Dividends 2014 $350,000 $45,000 2015 2016 $360,000 $325,000 $55,000 $65,000 On December 31, 2013, just prior to the acquisition, the balance sheets of Plant Company and Sun Company were as follows: Cash Accounts receivable (net) Inventory Land Liabilities Common stock Additional paid in capital Retained earnings Required: Sun Sun Plant $1,650,000 (Book) $515,000 $515,000 400,000 190,000 190,000 (Market) 600,000 125,000 900,000 $3,550,000 100,000 $930,000 $980,000 125,000 150,000 $0 $200,000 $230,000 500,000 300,000 250,000 100,000 2,800,000 330,000 $3,550,000 $930,000 1. Assume that Plant accounts for the acquisition using the Equity method. Use the information above as well as the incomplete worksheet information presented on the following pages to consolidate the financial statements for Plant and Sun for 2014, 2015 & 2016. • In working the consolidations, please provide the following information: 1. The Equity method entries that Plant would make each year 2. The Allocation Schedule to allocate excess fair values 3. The consolidation entries 4. The Completed worksheets showing the consolidated totals 2. Assume that Plant accounts for the acquisition using the Initial Value method (i.e., the Cost method). Use the information above as well as the appropriate incomplete worksheet information to consolidate the financial statements for Plant and Sun for 2014, 2015 and 2016. Please provide all the same information as #1 above. Pre-consolidation Worksheet 12/31/2014 INCOME STATEMENT Net sales Cost of sales Other expenses Equity Income Consolidated NI To NCI To Controlling Interest STATEMENT OF RETAINED EARNINGS Retained earnings, 1/1/2014 NI Divs End RE Trial Balances Plant Sun DR CR Totals 800,000 650,000 1,450,000 410,000 250,000 660,000 215,000 280,000 50,000 265,000 BV of net assets acquired 280,000 Excess FV over BV 455,000 350,000 525,000 56,000 (56,000) Inventory 469,000 Land Goodwill FV Allocation Schedule FV of NCI Acquisition date FV Consideration Transferred (80%) 775,000 207,000 982,000 750,000 232,000 Liabilities (200,000) 125,000 100,000 257,000 S-Stockholder's Equity 2,800,000 330,000 330,000 2,800,000 455,000 350,000 50,000 3,205,000 45,000 45,000 635,000 469,000 50,000 3,219,000 CS Beg. RE Equity Inv. BALANCE SHEET NCI Equity Cash 1,433,000 735,000 2,168,000 Accounts receivable net 425,000 230,000 655,000 A-Allocations Inventory 800,000 270,000 1,070,000 Land 900,000 100,000 1,000,000 Goodwill Equity Investment 1,019,000 1,019,000 300,000 330,000 504,000 126,000 I-Income Elimination Total Assets 4,577,000 1,335,000 5,912,000 Equity Income 280,000 Liabilities Common stock Other paid in capital Retained Earnings NCI-Equity 622,000 300,000 500,000 300,000 250,000 100,000 3,205,000 922,000 Equity Inv. 280,000 800,000 NCI Income 56,000 350,000 NCI Equity 56,000 635,000 3,840,000 D-Dividend Elimination Equity Inv. 36,000 NCI Equity 9,000 Dividends 45,000 Total L +E 4,577,000 1,335,000 5,912,000 E-Expense Allocation
Expert Answer:
Answer rating: 100% (QA)
Thank you for providing the incomplete worksheet information Based on the provided information here are the equity method entries allocation schedule ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-0077431808
10th edition
Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik
Posted Date:
Students also viewed these finance questions
-
What are the Journal entries for revenue closing entries Expense closing entries, Dividend Account Close Out, from this income Statement: Total Revenue $ 6 9 , 8 9 4 Rental Revenue $ 3 3 , 2 3 4...
-
Problem 04. A cylindrical tank of radius R is filled to a height h with an ideal fluid of density p. A drain valve at the bottom of the tank with a radius r is opened, calculate how long will it take...
-
Prepare the Journal Entries for 2022: IKG Solutions Inc. retrofits and sells farm equipment and sorting systems for businesses in Holland Marsh, Ontario. The company offers a 60-day, Il equipment and...
-
Under what circumstances can partners with passive losses from partnerships deduct their passive losses?
-
Assume S0 = $55, the exercise price K = $45, call-option premium = $10, and put-option premium = $2. Draw the corresponding expiration payoff diagrams for long-call, short-call, long-put, and...
-
Prior to liquidating their partnership, Todd and Brooks had capital accounts of $66,000 and $101,000, respectively. Prior to liquidation, the partnership had no cash assets other than what was...
-
What documents must be present to trigger the recording of a sale (and associated receivable) in the accounting records? LO28
-
A firm wishing to evaluate interest rate behavior has gathered data on the nominal rate of interest and on inflationary expectations for five U.S. Treasury securities, each having a different...
-
A one-year project has a 98% chance of leading to a gain of $2 million, a 1.5% chance of leading to a loss of $4 million and a 0.5% chance of leading to a loss of $10 million.Use the cumulative loss...
-
What percent of undergraduate enrollment in coed colleges and universities in the United States is male? A random sample of 50 such institutions give the following data (Source USA Today allege...
-
3. The data for investigating the degree to which various environmental conditions affect personality saved in the TWINSIQ.TXT file. One member (A) of each of the n=32 pairs of twins was reared by a...
-
Write Python Program to print fibonacci sequence?
-
Write a program to Swap two numbers using a Temporary Variable in c program
-
What the title of the THORN symbolize and why William Wordsworth chose this title.
-
Construct a study guide for Introduction to Law examinations for semester one in university
-
Use the following novel 'Colonial Discourse and Post-Colonial Theory :A Reader By Patrick Williams, Laura Chrisman" to respond to the following. write an essay on a topic that relates to...
-
T Add Category Insert Table Chart Text Shape Media Comment Problem 1 Problem 2 Problem 3 Problem 4 Problem 5 View + | 125% Zoom Question 2 10 Marks 26 Minutes Big Pros Inc. calculates income under...
-
Nitrogen monoxide reacts with hydrogen as follows: 2NO(g)+ H2(g) N2O(g) + H2O(g) The rate law is [H2]/ t = k[NO]2[H2], where k is 1.10 107 L2/(mol2s) at 826oC. A vessel contains NO and H2 at...
-
Alford Company and its 80 percentowned subsidiary, Knight, have the following income statements for 2011: Additional Information for 2011 ¢ Intra-entity inventory transfers during the year...
-
On January 1, 2010, a city entered into the following leases for equipment items. Each of the leases qualifies as a capital lease. Initial payments are on December 31, 2010. An interest rate of 10...
-
Wallton Corporation owns 70 percent of the outstanding stock of Hastings, Incorporated. On January 1, 2009, Wallton acquired a building with a 10-year life for $300,000. Wallton anticipated no...
-
Service Revenue} Melrose Milk Delivery provides weekly gourmet milk delivery to the residents of Nicetown. Melrose charges each customer \(\$ 45\) per week for its milk delivery, and it received...
-
Ratio Analysis} Bari Sports' net sales, average net trade accounts receivable, and net income were \(\$ 7,300,000\), CORNERSTONE 5.5 \(\$ 842,000\), and \(\$ 390,000\), respectively....
-
Service Revenue} \(\mathrm{H} \& \mathrm{R}\) Wholesalers is a retailer providing low-cost, bulk items to small companies. Companies must pay an annual membership fee of \(\$ 100\) to access H\&R's...
Study smarter with the SolutionInn App