P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was...
Fantastic news! We've Found the answer you've been seeking!
Transcribed Image Text:
P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them. P acquired 90% of the voting stock of S on 1/1/x1 for $430,000 when it was selling for $21/share. S balance sheet on 1/1/x1: ASSETS CASH ACCTS REC INVENTORY TOTAL CA BUILDING TOTAL ASSETS 10,000 25,000 90,000 125,000 80,000 205,000 LIAB. & SE CURRENT LIAB COMMON STOCK PIC R/E TOTAL SE TOTAL LIAB & SE 30,000 100,000 15,000 60,000 175,000 205,000 Market values were equal to book values, except the building has a market value of 220,000. The building had a remaining useful life of 20 years. P's share of the Goodwill implied in the purchase price was $146,500. The fair value of NCI was $42,000. The resulting value of goodwill for the total company was $157,000 During 20x1 S declared dividends of 30,000 of which 10,000 was unpaid at year end. S reported income of $100,000. At year end, goodwill is reviewed for impairment and its value is determined to be $141,300. Under the equity method, P reported income from S calculated as follows: $90,000 P share of reported profits Depreciation adjustment Goodwill impairment The following things happened during 20x2: S reported income of $130,000 S declared and paid dividends of $30,000. S reported no dividends payable at year end. On 1/1/x2 P sold S equipment with a book value of $90,000 to S for $75,000. The equipment had a remaining useful life of 10 years at 1/1/x2. During the year S sold P merchandise costing $21,000 for $39,000. At 12/31/x2, 1/3 of the merchandise was reported in P's ending inventory. (6,300) (14,130) $69,570 1. Record the sale of the equipment on the books of P. 75,000 Cash Loss on sale of Equipment Equipment 2. Equipment Record the purchase of the equipment on the books of S. Cash 90,000/10= 9,000 75,000/10= 7,500 Net Income reported by S Unrealized Gain on 90,000 upstream Adjusted Net Income P share P income from S Depreciation- S P 1500 under 3. Calculate INCOME FROM S and NONCONTROLLING INTEREST INCOME. 90,000 Adjusted Net Income NCI Share Merchandise- 130,000 (6,000) 124,000 90% 111,600 loss on Equipment- 15,000 Unrealized downstream Depreciation Adjustment - downstream (1500) Income from S 125,100 15,000 90,000 124,000 10% NCI Income 4. Make journal entries on P's books during 20x2 that affect INVESTMENT IN S. Income from S 125,100 Investment in S Cash Equipment Investment in S Received 10,000 of unpaid dividends in 20x2 Equipment Investment in S Cost of Sales Investment in S NCI Common Stock Retained Earnings Paid In Capital 27,000 Investment in S NCI 15,000 12,400 6,000 100,000 100,000 15,000 125,100 27,000 1500 13,500 5,400 600 5. Calculate the ending balances for INVESTMENT IN S, NONCONTROLLING INTEREST, and total Stockholders' Equity of S. Reconcile differences between the accounts, i.e., show why INVESTMENT IN S is different from 90% of the equity of S and why NONCONTROLLING INTEREST is different from 10% of the equity of S. Beginning S Equity = 175,000 + 100,000 - 30,000 = 245,000 Beginning investment in s = 157,500 + 69570- 27,000 = 200,070 Equity of S Noncontrolling Interest Beginning Beginning Bal 245,000 Beginning Bal 24,500 Bal Income 115,000 Income 14,500 Income Dividends (3,000) Dividends (30,000) Dividends 330,000 Ending Bal Ending Bal Ending Bal Diff Diff Investment in S 10% 90% 200,070 125,100 (27,000) 6. Place the P book balances in the blanks in the worksheet on page 5 for INCOME FROM S and INVESTMENT IN S. Prepare working paper journal entries needed for consolidated statements in general journal form. Show them below in journal entry form and then place them on the worksheet. 7. Complete the worksheet, combining the financial information of the two entities. NCI PTB Dr. Cr. Consolidated 2,250,000 Revenue Income- S CGS Depr Adj Expenses Loss-Eq. Cons NI NCI Inc Net Inc RE-1/1 Dividend RE-12/31 CASH A/R INV EQUIP BLDG LAND INV - S GW ΤΑ STB 540,000 0 1,160,000 270,000 385,000 140,000 15,000 1,009,570 130,000 50,000 30,000 318,700 46,500 1,671,300 115,000 2,764,000 84,000 840,000 67,500 4,200,000 72,000 1,000,000 385,000 C/L Div/Pay B/P CS PIC R/E Total NCI-1/1 NCI-12/31 1,725,000 40,000 15,000 4,600,000 2,400,000 100,000 850,000 15,000 385,000 5. Prepare consolidated financial statements (Income statement, Statement of Retained Earnings, and Balance Sheet) in good form - please type them.
Expert Answer:
Answer rating: 100% (QA)
IN COM E STAT EMENT For the Year Ended December 31 2020 Re ven ues C L Division ... View the full answer
Related Book For
Cornerstones of Financial and Managerial Accounting
ISBN: 978-1111879044
2nd edition
Authors: Rich, Jeff Jones, Dan Heitger, Maryanne Mowen, Don Hansen
Posted Date:
Students also viewed these accounting questions
-
The common costs are allocated as below, complete the calculation for divisional profit Bicycles Scooters Fitness Accessories Totals Revenue 110,500 246,100 78,300 95,600 530,500 Variable Costs...
-
Describe the information provided by each of these financial statements: income statement, balance sheet, statement of owner's equity. Identify ten business questions that can be answered by using...
-
Refer to Amazon.com, Inc.s consolidated financial statements in Appendix A. 1. Did accounts payable for Amazon.com, Inc., increase or decrease in 2012? What was the amount? What might have caused...
-
5.8 LAB: Structuring data using scale() and MinMaxScaler() The hmeq_small dataset contains information on 5960 home equity loans, including 7 features on the characteristics of the loan. Load the...
-
Brandon Outdoor Advertising supplies neon signs to retail stores. A major complaint from its clients is that letters in the signs can burn out and leave the signs looking silly, depending on which...
-
Andell Company's 2013 statement of cash flows, as developed by its bookkeeper, is shown here: You determine that the amounts of the items listed on the statement are correct, but in certain...
-
What types of living things do scientists use to classify Earths terrestrial habitats into biomes?
-
In a pretest, data on Nike were obtained from 45 respondents. These data are given in the following table, which gives the usage, sex, awareness, attitude, preference, intention, and loyalty toward...
-
Cherokee Incorporated is a merchandiser that provided the following information: Number of units-sold Selling price per unit Variable selling expense per unit Variable administrative expense per unit...
-
Brian and Corrine Lee are married taxpayers filing jointly. They live in the home they own, located at 3301 Pacific Coast Hwy., Laguna Beach, CA 92651. Brian is an optometrist who owns his business;...
-
A company buys 7 new photocopying machines. Each machine costs $4,619. What is the total cost of the machines? Show your calculations.
-
The meterstick shown to the right is 100 cm long. It is free to pivot around its center of gravity (CG), which is at the 50-cm mark. There is a 22.0-N block hanging from the 80-cm mark. Decide where...
-
One particular window in the Addams' family home consists of a 75.2 cm by 69.1 cm rectangular glass window pane with a thickness of 12.3 mm. This solid glass window separates the interior of the...
-
Question 4: Trading Strategies Involving Options (12 marks) By combining two short puts at a middle strike K2, and one long put each at a lower K and upper K3 strike, one creates a long put butterfly...
-
A rock band uses a wall built out of 35 identical speakers. Ifone single speaker can produce a sound level of 91.5 dB in thefront row area, then what is the sound level produced by the wholewall?
-
The maximum depth of Lake Baikal, in Russia,is 1684.5 m , making it the worlds deepestfreshwater lake. If a beam of light with an angle of incidenceof 59.29 o enters the waterfrom the air, what is...
-
1 Proforma Income Statement 2 3 4 56 Sales Cost of Goods Sold A 7 8 Operating Expenses 9 Dealer Percentage 10 11 12 13 14 15 Net Operating Income 16 17 18 Earnings Before Taxes 19 Administrative...
-
Players A, B, and C toss a fair coin in order. The first to throw a head wins. What are their respective chances of winning?
-
Refer to the information for Kinsella Seed above. What journal entry should be recorded on December 31, 2011? a. Debit Interest Expense 5,000; credit Interest Payable 5,000. b. Debit Interest...
-
Wilson Company sells a single product. At the beginning of the year, Wilson had 150 units in stock at a cost of $8 each. During the year, Wilson purchased 825 more units at a cost of $8 each and sold...
-
Refer to the information for Farnsworth Company above. However, assume that Tracy has used the method of least squares on the receiving data and has gotten the following results: Intercept ............
-
How are risk and return each defined? Do you think there is a relationship between them?
-
What is the difference between short-term and long-term capital?
-
Define relevant range. Why is it important?
Study smarter with the SolutionInn App