Consolidations Problem (80 marks): Parent Ltd. purchased 75% of Sub Ltd.'s voting stock on January 1,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consolidations Problem (80 marks): Parent Ltd. purchased 75% of Sub Ltd.'s voting stock on January 1, Year 4 for $150,000. The annual financial statements of Parent Ltd. and Sub Ltd. for the year ended December 31, Year 9 are presented below: Balance Sheets December 31, Year 9 Assets Cash Receivables Inventory Property, plant, and equipment Accumulated depreciation Other assets Investment in Sub Liabilities and Shareholders' equity Current liabilities Long-term liabilities Common shares Retained earnings Retained earnings, Jan. 1 Net income Dividends Retained earnings, Dec. 31 Parent Ltd. $ $ $ 14,000 25,000 45,000 195,000 (35,000) 79,600 150,000 473,600 36,400 350,000 87,200 $ 473,600 Statements of Retained Earnings For the year ended December 31, Year 9 Parent Ltd. 77,600 34,600 25,000 87,200 $ S Sub Ltd. 16,800 21,000 50,000 260,000 (40,000) 307.800 37,800 102,500 125,000 42,500 $ 307,800 Sub Ltd. 25,000 29,500 12.000 $42,500 Sales revenue Other income Income Statements For the year ended December 31, Year 9 Parent Ltd. Cost of goods sold Depreciation expense General and administration expenses Interest expense Income taxes expense Net income $ 430,200 42,400 472,600 350,000 18,000 57,000 13.000 438.000 $ 34,600 Sub Ltd. $ 270,000 270,000 173,000 28,000 19,000 9,500 11.000 240,500 29,500 Additional information: 1. On the date of acquisition, Sub reported a retained earnings balance of $25,000 and common stock of $125,000. Sub's net assets were equal to fair market value except for equipment which was undervalued on the accounting records in the amount of $15,000 and land which was overvalued on the accounting records in the amount of $10,000. The equipment had an estimated useful life of 10 years as of the date of acquisition. The accumulated depreciation, on the date of acquisition for the sub's property, plant, and equipment, was $15,000. 2. Annual impairment tests of goodwill resulted in the recognition of impairment losses of $12,000 in Year 7 and $7,000 in Year 9. 3. On March 1, Year 9, Sub borrowed $10,000 from Parent. The one-year note had interest rate of 9%. The principal and interest are payable within a year of fiscal year end. Subsidiary's dividends were declared and paid for the current year. Sub's sales during Year 9 included $130,000 of sales to Parent. Goods purchased from Sub and that were included in Parent's inventories were $60,000 at the end of Year 8 and $55,000 at the end of Year 9. Sub's mark up on sales to Parent is 35%. 6. On May 1, Year 9, Parent sold equipment to Sub for $95,000. The book value of the equipment on Parent's records at date of sale was $60,000. The remaining useful life of the equipment on that date was 5 years. 7. On January 1, Year 8, Sub sold a building to Parent for $79,000. The book value of the building on Sub's records at date of sale was $110,000. The remaining useful life of the building on that date was 20 years. 8. Parent uses the cost method. 9. 4. 5. Assume a 25% corporate tax rate. Required: 1. Prepare the following schedules-show all your calculations preferably using the alphabet to show where you got your figures from. Round your dollar amounts to the nearest dollar. (a) Prepare the calculation and allocation of acquisition differential schedule (b) Prepare the acquisition differential amortization and goodwill impairment schedule (c) Prepare the intercompany transactions, unrealized profits on intercompany transactions and deferred taxes schedules. (d) Calculate consolidated net income for Year 9 with income attributed to parent and non-controlling interents. (e) Prepare the consolidated income statement in good form (f) Calculate consolidated retained earnings - January 1, Year 9 (g) Prepare the consolidated statement of retained earnings in good form (h) Calculate NCI (balance sheet)- method 1 or Method 2 (h) Prepare the consolidated balance sheet in good form. 2. Prepare the working paper eliminating journal entries for the inter-company sale of the building in Year 8. Consolidations Problem (80 marks): Parent Ltd. purchased 75% of Sub Ltd.'s voting stock on January 1, Year 4 for $150,000. The annual financial statements of Parent Ltd. and Sub Ltd. for the year ended December 31, Year 9 are presented below: Balance Sheets December 31, Year 9 Assets Cash Receivables Inventory Property, plant, and equipment Accumulated depreciation Other assets Investment in Sub Liabilities and Shareholders' equity Current liabilities Long-term liabilities Common shares Retained earnings Retained earnings, Jan. 1 Net income Dividends Retained earnings, Dec. 31 Parent Ltd. $ $ $ 14,000 25,000 45,000 195,000 (35,000) 79,600 150,000 473,600 36,400 350,000 87,200 $ 473,600 Statements of Retained Earnings For the year ended December 31, Year 9 Parent Ltd. 77,600 34,600 25,000 87,200 $ S Sub Ltd. 16,800 21,000 50,000 260,000 (40,000) 307.800 37,800 102,500 125,000 42,500 $ 307,800 Sub Ltd. 25,000 29,500 12.000 $42,500 Sales revenue Other income Income Statements For the year ended December 31, Year 9 Parent Ltd. Cost of goods sold Depreciation expense General and administration expenses Interest expense Income taxes expense Net income $ 430,200 42,400 472,600 350,000 18,000 57,000 13.000 438.000 $ 34,600 Sub Ltd. $ 270,000 270,000 173,000 28,000 19,000 9,500 11.000 240,500 29,500 Additional information: 1. On the date of acquisition, Sub reported a retained earnings balance of $25,000 and common stock of $125,000. Sub's net assets were equal to fair market value except for equipment which was undervalued on the accounting records in the amount of $15,000 and land which was overvalued on the accounting records in the amount of $10,000. The equipment had an estimated useful life of 10 years as of the date of acquisition. The accumulated depreciation, on the date of acquisition for the sub's property, plant, and equipment, was $15,000. 2. Annual impairment tests of goodwill resulted in the recognition of impairment losses of $12,000 in Year 7 and $7,000 in Year 9. 3. On March 1, Year 9, Sub borrowed $10,000 from Parent. The one-year note had interest rate of 9%. The principal and interest are payable within a year of fiscal year end. Subsidiary's dividends were declared and paid for the current year. Sub's sales during Year 9 included $130,000 of sales to Parent. Goods purchased from Sub and that were included in Parent's inventories were $60,000 at the end of Year 8 and $55,000 at the end of Year 9. Sub's mark up on sales to Parent is 35%. 6. On May 1, Year 9, Parent sold equipment to Sub for $95,000. The book value of the equipment on Parent's records at date of sale was $60,000. The remaining useful life of the equipment on that date was 5 years. 7. On January 1, Year 8, Sub sold a building to Parent for $79,000. The book value of the building on Sub's records at date of sale was $110,000. The remaining useful life of the building on that date was 20 years. 8. Parent uses the cost method. 9. 4. 5. Assume a 25% corporate tax rate. Required: 1. Prepare the following schedules-show all your calculations preferably using the alphabet to show where you got your figures from. Round your dollar amounts to the nearest dollar. (a) Prepare the calculation and allocation of acquisition differential schedule (b) Prepare the acquisition differential amortization and goodwill impairment schedule (c) Prepare the intercompany transactions, unrealized profits on intercompany transactions and deferred taxes schedules. (d) Calculate consolidated net income for Year 9 with income attributed to parent and non-controlling interents. (e) Prepare the consolidated income statement in good form (f) Calculate consolidated retained earnings - January 1, Year 9 (g) Prepare the consolidated statement of retained earnings in good form (h) Calculate NCI (balance sheet)- method 1 or Method 2 (h) Prepare the consolidated balance sheet in good form. 2. Prepare the working paper eliminating journal entries for the inter-company sale of the building in Year 8.
Expert Answer:
Answer rating: 100% (QA)
ANSWER a Calculation and Allocation of Acquisition Differential Schedule Fair Value Book Value Difference Common Shares 125000 125000 Retained Earnings 25000 25000 Equipment undervalued 25000 10000 15... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324659139
11th edition
Authors: Loren A. Nikolai, John D. Bazley, Jefferson P. Jones
Posted Date:
Students also viewed these accounting questions
-
The annual financial statements of all large, publicly owned corporations are audited. a. What is an audit of financial statements? b. Who performs audits? c. What is the purpose of an audit?
-
The PA has compiled the annual financial statements for her sisters pharmacy business since it started four years ago. The financial statements are attached to the pharmacys corporate tax return and...
-
The following data was taken from the annual financial statements of Grizzle Company: Required Calculate the fixed asset turnover ratio for the years presented. What does the trend in the ratio tell...
-
A. What is the expected dividend in two years? Suppose NI = $85,000 B. What is Samsung's WACC? Samsung's capital structure is 65% ordinary equity and 35% debt. He has operating assets equal to...
-
Estimate your elasticity of demand for: (a) Gasoline. (b) Cigarettes. (c) DVD rentals or downloads.
-
Ameritech International Inc. of Montreal has supported a research and development (R&D) department that for many years has been the sole contributor to the company's new products. The R&D activity is...
-
For the periodic processes shown below: a. Schedule the processes using an RMS policy. b. Schedule the processes using an EDF policy. In each case, compute the schedule for an interval equal to the...
-
A sweatshirt supplier is trying to decide how many sweatshirts to print for the upcoming NCAA basketball championships. The final four teams have emerged from the quarterfinal round, and there is now...
-
The following information pertains to Rising Suns Corporation at January 1, Year 2: Common stock, $20 par, 50,000 shares authorized, 14,000 shares issued and outstanding Paid-in capital in excess of...
-
Web site, which contains Henley Corporation?s most recent financial statements. Use the following ratios and other selected information for the current and projected years to answer the questions...
-
you are close to reaching your daily production goal and close to finishing your shift. you discover that the packaging is not lining up correctly and is out of specifications, but it is a small...
-
How is the recognition of a recovery different from the recognition of a gain? Can a recovery be recorded as income? Why or why not?
-
What is the definition of a deficient evaluation is that it includes irrelevant considerations?
-
Recovery is a process of change through which people improve their health and wellness, live self-directed lives, and strive to reach their full potential. Even people with severe and chronic...
-
What component of the cost of capital is tax-deductible for a company? Why and how?
-
Your best friend, Margo, knowing that you are taking an income tax class, has asked you for some tax advice. Margo is single and currently has a traditional IRA that she has been making deductible...
-
What is opportunity cost? explain a time in your life when you experienced opportunity cost. Why did you make the decision? What was another alternative that you could have made? Discuss how scarcity...
-
Q:1 Take any product or service offered in Pakistan and apply all determinents of customer Perceived value ?
-
Godinger Corporation had account balances at the end of the current year as follows: sales revenue $29,000, cost of goods sold $12,000, operating expenses $6,200, and income tax expense $4,320....
-
Use the same information in RE14-3, except assume that the bonds are sold for $318,000. Prepare the journal entries to record the issuance on April 1 and the first interest payment on October 1. Use...
-
Dynamo Corporation manufactures toasters. Each toaster comes with a five-year warranty. The toasters sell for $50 each and during Year 1 Dynamo sells 500 toasters. Past experience shows that the...
-
In the STAR experiment (Section 7.5.3), children were randomly assigned within schools into three types of classes: small classes with 13-17 students, regular-sized classes with 22-25 students, and...
-
Professor Ray C. Fair's voting model was introduced in Exercise 2.23. He builds models that explain and predict the U.S. presidential elections. See his website at...
-
Many cities in California have passed Inclusionary Zoning policies (also known as below-market housing mandates) as an attempt to make housing more affordable. These policies require developers to...
Study smarter with the SolutionInn App