On 1/1/17 Big Co acquired 80% of Little Co. common stock for $480,000. The fair value of
Question:
On 1/1/17 Big Co acquired 80% of Little Co. common stock for $480,000. The fair value of the NC Interest on that date was $120,000. Little’s book value on that date was $500,000. Little’s assets and liabilities had fair values equal to book value except:
Inventory, FIFO basis, undervalued by $10,000
Land, overvalued by $10,000
Equipment, 10 year life, undervalued by $40,000
Bonds payable, 3 year remaining life, overvalued by $6,000
In 2017, Little reported earnings of $60,000 and paid dividends of $20,000.
In 2018, Big determined that the correct goodwill figure for their Little acquisition should be $25,000. In 2018, Little reported earnings of $100,000 and paid dividends of $40,000.
Required:
- Prepare appropriate equity method and elimination entries for 2017 and 2018, and complete the attached consolidation worksheets.
- Ignoring the information in the consolidation worksheets, prepare the elimination entries that would be needed if Big used the Cost method to account for their investment in Little.
2017 | Big | Little | dr | cr | Consolidated |
Sales | 400,000 | 350,000 | |||
Cost of goods sold | 200,000 | 200,000 | |||
Depreciation expense | 40,000 | 30,000 | |||
Operating expenses | 100,000 | 50,000 | |||
Interest expense | 15,000 | 10,000 | |||
Investment income | 35,200 | ||||
Consolidated income | 80,200 | 60,000 | |||
Income to NC Interest | |||||
Income to Controlling interest | |||||
Beginning R/E | 300,000 | 350,000 | |||
Add: Income | 80,200 | 60,000 | |||
Less: Dividends | 50,000 | 20,000 | |||
Ending Retained earnings | 330,200 | 390,000 | |||
Cash | 40,000 | 15,000 | |||
Receivables | 70,000 | 40,000 | |||
Inventory | 100,000 | 80,000 | |||
Investment in Little | 499,200 | ||||
PPE, net | 400,000 | 300,000 | |||
Land | 200,000 | 150,000 | |||
In-process R&D | |||||
Other Assets | 11,000 | 255,000 | |||
Goodwill | |||||
Accounts payable | 40,000 | 50,000 | |||
Bonds payable | 400,000 | 250,000 | |||
Discount on bonds | |||||
Common Stock | 250,000 | 50,000 | |||
Additional paid in capital | 300,000 | 100,000 | |||
Retained earnings | 330,200 | 390,000 | |||
NC Interest |
2018 | Big | Little | dr | cr | Consolidated |
Sales | 540,000 | 380,000 | |||
Cost of goods sold | 350,000 | 190,000 | |||
Depreciation expense | 60,000 | 30,000 | |||
Operating expenses | 80,000 | 50,000 | |||
Impairment loss | |||||
Interest expense | 15,000 | 10,000 | |||
Investment income | 52,000 | ||||
Consolidated income | 87,000 | 100,000 | |||
Income to NC Interest | |||||
Income to Controlling interest | |||||
Beginning R/E | 330,200 | 390,000 | |||
Add: Income | 87,000 | 100,000 | |||
Less: Dividends | 50,000 | 40,000 | |||
Ending Retained earnings | 367,200 | 450,000 | |||
Cash | 40,000 | 30,000 | |||
Receivables | 70,000 | 80,000 | |||
Inventory | 100,000 | 70,000 | |||
Investment in Little | 519,200 | ||||
PPE, net | 340,000 | 140,000 | |||
Land | 200,000 | 150,000 | |||
In-process R&D | |||||
Other Assets | 48,000 | 355,000 | |||
Goodwill | |||||
Accounts payable | 50,000 | 25,000 | |||
Bonds payable | 350,000 | 200,000 | |||
Discount on bonds | |||||
Common Stock | 250,000 | 50,000 | |||
Additional paid in capital | 300,000 | 100,000 |
Advanced Financial Accounting
ISBN: 978-0078025624
10th edition
Authors: Theodore E. Christensen, David M. Cottrell, Richard E. Baker