The financial statements of Parco and Subco for the year ended December 31, 2020 are provided...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The financial statements of Parco and Subco for the year ended December 31, 2020 are provided as follows: Cash Accounts receivable Note receivable Inventory Property, plant and equipment Accumulated depreciation Investment in Subco Total assets Current liabilities Notes payable Balance Sheets December 31, 2020 Common shares Retained earnings Total liabilities and shareholders' equity Sales revenue Cost of sales Income Statement December 31, 2020 Gross profit Other income Depreciation expense Other expenses Income before income tax expense Income tax expense Net income Continued on the following page... Parco 680,000 1,505,000 50,000 2,800,000 4,676,000 1,000,000 6,134,000 16,845,000 400,000 7,800,000 3,085,000 5,560,000 16,845,000 Parco 3,800,000 1,600,000 2,200,000 240,000 480,000 400,000 1,560,000 100,000 1,460,000 Subco 435,000 1,005,000 20,000 1,790,000 2,500,000 500,000 6,250,000 255,000 1,185,000 1,250,000 3,560,000 6,250,000 Subco 2,710,000 1.140.000 1,570,000 40,000 310,000 180,000 1,120,000 70,000 1,050,000 The following schedules have been correctly prepared for the consolidation of parent company, Parco, and subsidiary company, Subco. 1. Acquisition differential Acquisition differential Allocated to: Inventory Equipment Notes payable Goodwill 2. Acquisition differential amortization/impairment Inventory Equipment (10 years) Notes payable (5 years) Goodwill Total Dec. 31. 2017 60,000 (100,000) (10,000) 1,410,000 Excess depreciation 2020 Balance December 31, 2020 3. Intercompany profits/gains and losses Machine sold interco Parco to Subco, July 1, 2019 - Gain on sale Excess depreciation 2019 Balance December 31, 2019 60,000 (100,000) (10,000) (200,000) 1,360,000 (236,000) Gross profit on inventory sold Subco to Parco, in inventory December 31, 2019 Gross profit on inventory sold Subco to Parco, in inventory December 31, 2020 Continued on the following page... 2017- 2019 (60,000) 20,000 4,000 Before Tax 80,000 8,000 72,000 16,000 56,000 25,000 87,500 1,360,000 (50,000) 1,410,000 2020 10,000 2,000 (50,000) (38,000) Tax 32,000 3,200 28,800 6,400 22,400 10,000 35,000 Dec. 31. 2020 (70,000) (4,000) 1,160,000 1,086,000 After Tax 48,000 4,800 43,200 9,600 33,600 15,000 52,500 Additional information: • Parco acquired 90% of the shares of Subco on December 31, 2017. • During December 2020, Parco purchased inventory from Subco for $500,000. Parco still owes Subco $200,000 relating to these goods as of December 31, 2020. . During 2020, Parco charged Subco $10,000 for management fees. • Consolidated net income for the period ended December 31, 2020 is $2,381,000. $2,283,650 is attributable to Parco and $97,450 is attributable to Subco. • Parco and Subco had opening retained earnings balances on January 1, 2020 of $4,200,000 and $2,580,000, respectively. Subco's retained earnings at acquisition was $3,000,000. During 2020, Subco paid dividends of $70,000 and Parco paid dividends of $100,000. Parco accounts for its investment in Subco using the cost method. • The tax rate of both companies is 40%. Instructions: a) Calculate consolidated retained earnings on January 1, 2020. b) Prepare the consolidated financial statements for 2020, including: Consolidated Income Statement Consolidated Statement of Changes in Retained Earnings Consolidated Balance Sheet Round amounts to two decimal places. Show ALL calculations for full marks. The financial statements of Parco and Subco for the year ended December 31, 2020 are provided as follows: Cash Accounts receivable Note receivable Inventory Property, plant and equipment Accumulated depreciation Investment in Subco Total assets Current liabilities Notes payable Balance Sheets December 31, 2020 Common shares Retained earnings Total liabilities and shareholders' equity Sales revenue Cost of sales Income Statement December 31, 2020 Gross profit Other income Depreciation expense Other expenses Income before income tax expense Income tax expense Net income Continued on the following page... Parco 680,000 1,505,000 50,000 2,800,000 4,676,000 1,000,000 6,134,000 16,845,000 400,000 7,800,000 3,085,000 5,560,000 16,845,000 Parco 3,800,000 1,600,000 2,200,000 240,000 480,000 400,000 1,560,000 100,000 1,460,000 Subco 435,000 1,005,000 20,000 1,790,000 2,500,000 500,000 6,250,000 255,000 1,185,000 1,250,000 3,560,000 6,250,000 Subco 2,710,000 1.140.000 1,570,000 40,000 310,000 180,000 1,120,000 70,000 1,050,000 The following schedules have been correctly prepared for the consolidation of parent company, Parco, and subsidiary company, Subco. 1. Acquisition differential Acquisition differential Allocated to: Inventory Equipment Notes payable Goodwill 2. Acquisition differential amortization/impairment Inventory Equipment (10 years) Notes payable (5 years) Goodwill Total Dec. 31. 2017 60,000 (100,000) (10,000) 1,410,000 Excess depreciation 2020 Balance December 31, 2020 3. Intercompany profits/gains and losses Machine sold interco Parco to Subco, July 1, 2019 - Gain on sale Excess depreciation 2019 Balance December 31, 2019 60,000 (100,000) (10,000) (200,000) 1,360,000 (236,000) Gross profit on inventory sold Subco to Parco, in inventory December 31, 2019 Gross profit on inventory sold Subco to Parco, in inventory December 31, 2020 Continued on the following page... 2017- 2019 (60,000) 20,000 4,000 Before Tax 80,000 8,000 72,000 16,000 56,000 25,000 87,500 1,360,000 (50,000) 1,410,000 2020 10,000 2,000 (50,000) (38,000) Tax 32,000 3,200 28,800 6,400 22,400 10,000 35,000 Dec. 31. 2020 (70,000) (4,000) 1,160,000 1,086,000 After Tax 48,000 4,800 43,200 9,600 33,600 15,000 52,500 Additional information: • Parco acquired 90% of the shares of Subco on December 31, 2017. • During December 2020, Parco purchased inventory from Subco for $500,000. Parco still owes Subco $200,000 relating to these goods as of December 31, 2020. . During 2020, Parco charged Subco $10,000 for management fees. • Consolidated net income for the period ended December 31, 2020 is $2,381,000. $2,283,650 is attributable to Parco and $97,450 is attributable to Subco. • Parco and Subco had opening retained earnings balances on January 1, 2020 of $4,200,000 and $2,580,000, respectively. Subco's retained earnings at acquisition was $3,000,000. During 2020, Subco paid dividends of $70,000 and Parco paid dividends of $100,000. Parco accounts for its investment in Subco using the cost method. • The tax rate of both companies is 40%. Instructions: a) Calculate consolidated retained earnings on January 1, 2020. b) Prepare the consolidated financial statements for 2020, including: Consolidated Income Statement Consolidated Statement of Changes in Retained Earnings Consolidated Balance Sheet Round amounts to two decimal places. Show ALL calculations for full marks.
Expert Answer:
Answer rating: 100% (QA)
a Calculation of consolidated retained earnings on January 1 2020 Retained earnings Parco January 1 ... View the full answer
Related Book For
Principles of Managerial Finance
ISBN: 978-0133507690
14th edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these accounting questions
-
The following data relate to Beatles Company for the year ended December 31, 2018. The company uses the accrual basis. (Show work for partial credit) Sales on credit $850,000 Cost of inventory sold...
-
The statement of cash flows for the year ended December 31, 2013, for Bronco Metals is presented below. Required: Prepare the statement of cash flows assuming that Bronco prepares its financial...
-
The income statement for the year ended December 31, 2011, and the balance sheets at December 31, 2010, and December 31, 2011, for Craigs Service Company are presented here. Requirements 1. Prepare a...
-
Episode 1: A New War Begines Vanderbilt How did Vanderbilts upbringing affect his business attitudes? Which product Vanderbilt decided to sell, as he knew good entrepreneur find something that...
-
Let (a) Show that the maximum likelihood estimator of is f(x:0) = (1/ )X(1-0)/9, 0 < x < 1, 0 <
-
The positions of point A on the building and point B on the antenna have been measured relative to the electronic distance meter (EDM) at O. Determine the distance between A and B. Hint: Formulate a...
-
Senathirajah and Purtill share profits in a proportion of 60:40. Senathirajah is entitled to a salary allowance of \($120\)000 p.a., and Purtill is entitled to \($110000\) p.a. Capitals are fixed at...
-
Listed below are common terms associated with long-term assets: (a) Tangible assets (b) Natural resources (c) Intangible assets (d) Additions (e) Betterments (f) Extraordinary repair (g) Depreciation...
-
10. A plastic ball is rising in water with terminal speed v. If we use a different plastic whose density is double that of the original ball but still less that density of water, keeping the radius...
-
When one hears the word entrepreneur, many faces come to mind. Elon Musk, Sara Blakely, Warren Buffet, Martha Stewart, Bill Gates, and Daymond John are just a few that might spring to mind. There are...
-
A weightlifter lifts a weight off the ground and holds it up - (a) work is done in lifting as well as holding the weight. (b) no work is done in both lifting and holding the weight (c) work is done...
-
Define prudential regulation and compare the Basel 3 capital adequacy rules with Basel 2. In June 2012, the European Council outlined proposals to organize a European Banking Union with the aim of...
-
By using integration by parts, one can prove the following reduction formula. [ (in(x)}" dx = x(In(x))" n[ (in(x))^-1 dx - nf Use this formula to find 10 (In(x)) dx. (Use C for the constant of...
-
Analyze the concept of universal banking and its impact on the diversification, integration, and risk management strategies of financial institutions. How do universal banks combine commercial...
-
Critically assess the impact of fintech innovation on traditional financial institutions and incumbent business models. How do fintech startups and digital disruptors leverage technology, data...
-
1) You have a portfolio consisting solely of stock A and stock B. The portfolio has an expected return of 9.8 percent. Stock A has an expected return of 11.4 percent, while stock B is expected to...
-
Listed below is the income statement for Tom and Sue Travels, Incorporated. TOM AND SUE TRAVELS, INCORPORATED Income Statement for Year End ( in millions of dollars ) Net sales $ 1 9 . 6 0 0 Less:...
-
The Place-Plus real estate development firm in Problem 24 is dissatisfied with the economists estimate of the probabilities of future interest rate movement, so it is considering having a financial...
-
Stock repurchase Harte Textiles, Inc., a maker of custom upholstery fabrics, is concerned about preserving the wealth of its stockholders during a cyclic downturn in the home furnishings business....
-
Blair Gasses and Chemicals is a supplier of highly purified gases to semiconductor manufacturers. A large chip producer has asked Blair to build a new gas production facility close to an existing...
-
As part of its operations, Ferguson's Plumbing has bought and sold several non depreciable capital assets. The purchase and sale prices for these assets are contained in the following table. Assuming...
-
What minimum information must be extracted from a video clip of a moving object in order to quantify the object's motion?
-
The sequence in Figure P2.2 represents a ball rolling into a wall and bouncing off of it. The ball is \(10 \mathrm{~mm}\) in diameter. Make a graph showing the distance from the leading edge of the...
-
The sequence in Figure P2.3 represents a ball that is initially held above the ground. In the first frame the ball is released. In subsequent frames the ball falls, bounces on the ground, rises, and...
Study smarter with the SolutionInn App