On January 1, 20X7, Porter Company purchased 80% of the common stock of Singer Company for $372,000.
Question:
On January 1, 20X7, Porter Company purchased 80% of the common stock of Singer Company for $372,000. On this date Singer had total owners' equity of $440,000. Any excess of cost over book value is due to goodwill. During 20X7 and 20X8, Porter has appropriately accounted for its investment in Singer using the simple equity method. On January 1, 20X8, Porter held merchandise acquired from Singer for $30,000. During 20X8, Singer sold merchandise to Porter for $90,000, of which $20,000 is held by Porter on December 31, 20X2. Singer's usual gross profit on affiliated sales is 40%. On December 31, 20X8, Porter still owes Singer $10,000 for merchandise acquired in December.
On December 31, 20X7, Porter sold $100,000 par value of 10%, 10-year bonds for $102,000. Porter uses the straight-line method of amortization for the premium. The bonds pay interest semiannually on June 30 and December 31. On December 31, 20X8, Singer repurchased $50,000 par value of the bonds, paying $49,100. Straight-line amortization is used.
Required: Complete the Figure 5-13 worksheet for consolidated financial statements for the year ended December 31, 20X8. Round all computations to the nearest dollar.
Figure 5-13 | ||||||
Trial Balance | Eliminations and | |||||
Porter | Singer | Adjustments | ||||
Account Titles | Company | Company | Debit | Credit | ||
Inventory, December 3l | 100,000 | 80,000 | ||||
Other Current Assets | 276,000 | 380,900 | ||||
Investment in Sub. Company | 460,000 | |||||
Investment in Parent Bonds | 49,100 | |||||
Land | 140,000 | 100,000 | ||||
Buildings and Equipment | 375,000 | 300,000 | ||||
Accumulated Depreciation | (120,000) | (110,000) | ||||
Rent Receivable | ||||||
Goodwill | ||||||
Current Liabilities | (150,000) | (100,000) | ||||
Bonds Payable, 10% | (100,000) | |||||
Premium on Bonds Payable | (1,800) | |||||
Other Long-Term Liabilities | (200,000) | (150,000) | ||||
Common Stock – P Co. | (200,000) | |||||
Other Paid-in Capital – P Co. | (100,000) | |||||
Retained Earnings – P Co. | (379,000) | |||||
Common Stock – S Co. | (100,000) | |||||
Other Paid-in Capital – S Co. | (200,000) | |||||
Retained Earnings – S Co. | (200,000) | |||||
Net Sales | (580,000) | (500,000) | ||||
Cost of Goods Sold | 350,000 | 300,000 | ||||
Operating Expenses | 130,000 | 125,000 | ||||
Interest Income | ||||||
Interest Expense | 9,800 | |||||
Subsidiary Income | (60,000) | |||||
Dividends Declared – P Co. | 50,000 | |||||
Dividends Declared – S Co. | 25,000 | |||||
Gain on Retirement of Bonds | ||||||
Consolidated Net Income | ||||||
To NCI | ||||||
To Controlling Interest | ||||||
Total NCI | ||||||
Ret. Earn. Contr. Int. 12-31 | ||||||
0 | 0 | |||||
(continued) | ||||||
Consol. | Control. | Consol. | ||
Income | Retained | Balance | ||
Account Titles | Statement | NCI | Earnings | Sheet |
Inventory, December 3l | ||||
Other Current Assets | ||||
Investment in Sub. Company | ||||
Investment in Parent Bonds | ||||
Land | ||||
Buildings and Equipment | ||||
Accumulated Depreciation | ||||
Rent Receivable | ||||
Goodwill | ||||
Current Liabilities | ||||
Bonds Payable, 10% | ||||
Premium on Bonds Payable | ||||
Other Long-Term Liabilities | ||||
Common Stock – P Co. | ||||
Other Paid-in Capital – P Co. | ||||
Retained Earnings – P Co. | ||||
Common Stock – S Co. | ||||
Other Paid-in Capital – S Co. | ||||
Retained Earnings – S Co. | ||||
Net Sales | ||||
Cost of Goods Sold | ||||
Operating Expenses | ||||
Interest Income | ||||
Interest Expense | ||||
Subsidiary Income | ||||
Dividends Declared – P Co. | ||||
Dividends Declared – S Co. | ||||
Gain on Retirement of Bonds | ||||
Consolidated Net Income | ||||
To NCI | ||||
To Controlling Interest | ||||
Total NCI | ||||
Ret. Earn. Contr. Int. 12-31 | ||||
Using Financial Accounting Information The Alternative to Debits and Credits
ISBN: 978-1133161646
7th Edition
Authors: Gary A. Porter, Curtis L. Norton