Instructions: This is an independent assignment and you should not work with others to complete it....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Instructions: This is an independent assignment and you should not work with others to complete it. A key component of understanding the consolidation process is preparing consolidation entries at the time of financial reporting. To summarize your foundational learning from chapters 1-5, please complete the first- and second-year consolidation worksheets below, showing all required consolidation entries and analyses. Partial credit will be given for showing your work and proper math. 1. (42.5 points) Pete Corporation acquired 100% ownership of Sue Company on January 1, 2021, for $128,000. At that date, the fair value of Sue's buildings and equipment was $22,000 more than the book value. Buildings and equipment are depreciated on a 10-year basis; the balance of Sue's accumulated depreciation was $50,000 on the date of acquisition. Pete's management concluded on December 31, 2021 that goodwill involved in its acquisition of Sue shares had been impaired and the correct carrying value was $2,500. Trial balance data for Pete and Sue on December 31, 2021 are as follows: Pete Corporation Sue Company Item Debit Credit Debit Credit Cash $19,000 $30,000 Accounts receivable 70,500 23,000 Inventory 90,000 25,000 Land 30,000 15,000 Buildings & Equipment 350,000 150,000 Investment in Sue Company 130,300 Cost of Goods Sold 125,000 110,000 Wage Expense 42,000 27,000 Depreciation Expense 25,000 10,000 Interest Expense 12,000 4,000 Other Expense 13,500 5,000 Dividends Declared 30,000 16,000 Accumulated Depreciation $145,000 $60,000 Accounts Payable 45,000 16,000 Wages Payable 17,000 9,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 102,000 40,000 Sales 260,000 180,000 Income from Sue Company 18,300 $937,300 $937,300 $415.000 $415.000 a. Complete the consolidation worksheet below for 2021, including the Book Value and Excess Value tables. b. Prepare the all required consolidation entries for 2021. a. Book Value Analysis 1/1/21 +/- Net Income +/- Dividends 12/31/21 Excess Value Analysis 1/1/21 Amortization 12/31/21 = Consolidation Entries Pete Corp. 2021 Sue Co. 2021 DR Income Statement Sales 260,000 180,000 Less: COGS (125,000) (110,000) Less: Wage Expense (42,000) (27,000) Less: Depreciation Expense (25,000) (10,000) Less: Interest Expense (12,000) (4,000) Less: Other Expenses (13,500) (5,000) Less: Impairment Loss Income from Sue Co. 18,300 Net Income 60,800 24,000 Statement of Retained Earnings Beginning Balance 102,000 40,000 Net Income 60,800 24,000 Less: Dividends Declared (30,000) (16,000) Ending Balance 132,800 48,000 Balance Sheet Cash 19,000 30,000 Accounts Receivable 70,500 23,000 Inventory 90,000 25,000 Land 30,000 15,000 Buildings & Equipment 350,000 150,000 Less: Accumulated Depreciation (145,000) (60,000) Investment in Sue Co. 130,300 Goodwill Total Assets 544,800 183,000 Accounts Payable 45,000 16,000 Wages Payable 17,000 9,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 132,800 48,000 Total Liabilities & Equity 544,800 183,000 CR Consolidated b. 2021 Consolidation Entries: 2. (42.5 points) Continuing with the scenario from above, the trial balance information for Pete and Sue for December 31, 2022 is below. No additional impairment occurred in 2022. Pete Corporation Sue Company Item Cash Debit Credit Debit Credit $45,500 $40,000 Accounts receivable 85,000 20,000 Inventory 97,000 30,000 Land 50,000 25,000 Buildings & Equipment 350,000 150,000 Investment in Sue Company 144,100 Cost of Goods Sold 145,000 114,000 Wage Expense 35,000 20,000 Depreciation Expense 25,000 10,000 Interest Expense 12,000 4,000 Other Expense 23,000 16,000 Dividends Declared 30,000 20,000 Accumulated Depreciation $170,000 $70,000 Accounts Payable 51,000 15,000 Wages Payable 14,000 6,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 132,800 48,000 Sales 290,000 200,000 Income from Sue Company 33,800 $1.041.600 $1,041,600 $449.000 $449.000 a. Complete the consolidation worksheet below for 2022, including the Book Value and Excess Value tables. b. Prepare the consolidation entries for 2022. a. Book Value Analysis 1/1/22 12/31/22 Excess Value Analysis 1/1/22 Amortization 12/31/22 Pete Consolidation Entries Corp. Sue Co. 2022 2022 DR CR Consolidated Income Statement Sales 290,000 200,000 Less: COGS (145,000) (114,000) Less: Wage Expense (35,000) (20,000) Less: Depreciation Expense (25,000) (10,000) Less: Interest Expense (12,000) (4,000) Less: Other Expenses (23,000) (16,000) Income from Sue Co. 33,800 Net Income 83,800 36,000 Statement of Retained Earnings Beginning Balance 132,800 48,000 Net Income 83,800 36,000 Less: Dividends Declared (30,000) (20,000) Ending Balance 186,600 64,000 Balance Sheet Cash 45,500 40,000 Accounts Receivable 85,000 20,000 Inventory 97,000 30,000 Land 50,000 25,000 Buildings & Equipment 350,000 150,000 Less: Accumulated Depreciation (170,000) (70,000) Investment in Sue Co. 144,100 Goodwill Total Assets 601,600 195,000 Accounts Payable 51,000 15,000 Wages Payable 14,000 6,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 186,600 64,000 Total Liabilities & Equity 601,600 195,000 b. 2022 Consolidation Entries: Instructions: This is an independent assignment and you should not work with others to complete it. A key component of understanding the consolidation process is preparing consolidation entries at the time of financial reporting. To summarize your foundational learning from chapters 1-5, please complete the first- and second-year consolidation worksheets below, showing all required consolidation entries and analyses. Partial credit will be given for showing your work and proper math. 1. (42.5 points) Pete Corporation acquired 100% ownership of Sue Company on January 1, 2021, for $128,000. At that date, the fair value of Sue's buildings and equipment was $22,000 more than the book value. Buildings and equipment are depreciated on a 10-year basis; the balance of Sue's accumulated depreciation was $50,000 on the date of acquisition. Pete's management concluded on December 31, 2021 that goodwill involved in its acquisition of Sue shares had been impaired and the correct carrying value was $2,500. Trial balance data for Pete and Sue on December 31, 2021 are as follows: Pete Corporation Sue Company Item Debit Credit Debit Credit Cash $19,000 $30,000 Accounts receivable 70,500 23,000 Inventory 90,000 25,000 Land 30,000 15,000 Buildings & Equipment 350,000 150,000 Investment in Sue Company 130,300 Cost of Goods Sold 125,000 110,000 Wage Expense 42,000 27,000 Depreciation Expense 25,000 10,000 Interest Expense 12,000 4,000 Other Expense 13,500 5,000 Dividends Declared 30,000 16,000 Accumulated Depreciation $145,000 $60,000 Accounts Payable 45,000 16,000 Wages Payable 17,000 9,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 102,000 40,000 Sales 260,000 180,000 Income from Sue Company 18,300 $937,300 $937,300 $415.000 $415.000 a. Complete the consolidation worksheet below for 2021, including the Book Value and Excess Value tables. b. Prepare the all required consolidation entries for 2021. a. Book Value Analysis 1/1/21 +/- Net Income +/- Dividends 12/31/21 Excess Value Analysis 1/1/21 Amortization 12/31/21 = Consolidation Entries Pete Corp. 2021 Sue Co. 2021 DR Income Statement Sales 260,000 180,000 Less: COGS (125,000) (110,000) Less: Wage Expense (42,000) (27,000) Less: Depreciation Expense (25,000) (10,000) Less: Interest Expense (12,000) (4,000) Less: Other Expenses (13,500) (5,000) Less: Impairment Loss Income from Sue Co. 18,300 Net Income 60,800 24,000 Statement of Retained Earnings Beginning Balance 102,000 40,000 Net Income 60,800 24,000 Less: Dividends Declared (30,000) (16,000) Ending Balance 132,800 48,000 Balance Sheet Cash 19,000 30,000 Accounts Receivable 70,500 23,000 Inventory 90,000 25,000 Land 30,000 15,000 Buildings & Equipment 350,000 150,000 Less: Accumulated Depreciation (145,000) (60,000) Investment in Sue Co. 130,300 Goodwill Total Assets 544,800 183,000 Accounts Payable 45,000 16,000 Wages Payable 17,000 9,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 132,800 48,000 Total Liabilities & Equity 544,800 183,000 CR Consolidated b. 2021 Consolidation Entries: 2. (42.5 points) Continuing with the scenario from above, the trial balance information for Pete and Sue for December 31, 2022 is below. No additional impairment occurred in 2022. Pete Corporation Sue Company Item Cash Debit Credit Debit Credit $45,500 $40,000 Accounts receivable 85,000 20,000 Inventory 97,000 30,000 Land 50,000 25,000 Buildings & Equipment 350,000 150,000 Investment in Sue Company 144,100 Cost of Goods Sold 145,000 114,000 Wage Expense 35,000 20,000 Depreciation Expense 25,000 10,000 Interest Expense 12,000 4,000 Other Expense 23,000 16,000 Dividends Declared 30,000 20,000 Accumulated Depreciation $170,000 $70,000 Accounts Payable 51,000 15,000 Wages Payable 14,000 6,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 132,800 48,000 Sales 290,000 200,000 Income from Sue Company 33,800 $1.041.600 $1,041,600 $449.000 $449.000 a. Complete the consolidation worksheet below for 2022, including the Book Value and Excess Value tables. b. Prepare the consolidation entries for 2022. a. Book Value Analysis 1/1/22 12/31/22 Excess Value Analysis 1/1/22 Amortization 12/31/22 Pete Consolidation Entries Corp. Sue Co. 2022 2022 DR CR Consolidated Income Statement Sales 290,000 200,000 Less: COGS (145,000) (114,000) Less: Wage Expense (35,000) (20,000) Less: Depreciation Expense (25,000) (10,000) Less: Interest Expense (12,000) (4,000) Less: Other Expenses (23,000) (16,000) Income from Sue Co. 33,800 Net Income 83,800 36,000 Statement of Retained Earnings Beginning Balance 132,800 48,000 Net Income 83,800 36,000 Less: Dividends Declared (30,000) (20,000) Ending Balance 186,600 64,000 Balance Sheet Cash 45,500 40,000 Accounts Receivable 85,000 20,000 Inventory 97,000 30,000 Land 50,000 25,000 Buildings & Equipment 350,000 150,000 Less: Accumulated Depreciation (170,000) (70,000) Investment in Sue Co. 144,100 Goodwill Total Assets 601,600 195,000 Accounts Payable 51,000 15,000 Wages Payable 14,000 6,000 Notes Payable 150,000 50,000 Common Stock 200,000 60,000 Retained Earnings 186,600 64,000 Total Liabilities & Equity 601,600 195,000 b. 2022 Consolidation Entries:
Expert Answer:
Related Book For
Financial Reporting and Analysis
ISBN: 978-1259722653
7th edition
Authors: Lawrence Revsine, Daniel Collins, Bruce Johnson, Fred Mittelstaedt, Leonard Soffer
Posted Date:
Students also viewed these accounting questions
-
"internet radios" for streaming audio, and personal video recorders and players. Describe design and evaluation processes that could be used by a start-up company to improve the usability of such...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Rafael Espinal's leadership approach is best categorized as what type of leadership? spiritual adaptive authentic servant
-
In problems, find dy/dx. You must distinguish amount problems of the type ax, xa, and xx. (a) (b) y = sin2x + 2sinx (c) y = x Ï+1 + (Ï+1)x y = 10( r') + (x2)10
-
Critically discuss cost cutting as a strategy for improving financial fortunes.
-
If you were trying to examine this issue, how would you proceed? Any suggestions for me to take next steps? same. Is that what happened? You normally wouldnt borrow money from the company, would you?
-
Emily Valley is a licensed dentist. During the first month of the operation of her business, the following events and transactions occurred. April 1 Invested $20,000 cash in her business. 1 Hired a...
-
2. (SGS) In this problem, we introduce another version of Gauss-Seidel method. The symmetric Gauss-Seidel method combines the forward and backward versions of Gauss- Seidel methods. We know that FGS...
-
Find the least number which when divided by 48, 60, 72, 108, and 110, leaves the remainders 38, 50, 62, 98, and 100, respectively. 1. 23790 23780 3. 23770 4. 23760 5. 23750 2.
-
Based on using Circular 230 and the AICPA Code of Professional Conduct, discuss the differences between the CPA-auditor vs CPA-tax accountant (or attorney) Questions: Discuss the differences of LEGAL...
-
Please go to this article and read about 2 sister brands - Seiko and Grand Seiko: https://www.watchshopping.com/watch-guide/the-differences-between-seiko-and-grand-seiko-watches/ Questions. 1. The 5...
-
Can you provide examples of how you leverage advanced conflict resolution frameworks, such as transformative mediation or narrative mediation, to facilitate long-term reconciliation and sustainable...
-
You just won the $62 million lottery. You will receive $1.9 million a year for the next 25 years plus an additional payment of $14.5 million at the end of 25 years. The interest rate is 13 percent....
-
1) Jake Karls, from Mid Day Squares, was so impressed with your brilliant ideas during his visit to our class that he asked for your input as the brand scales up its retail presence, particularly in...
-
The tank in Fig. has a 4-cm-diameter plug at the bottom on the right. All fluids are at 20T. The plug will pop out if the hydrostatic force on it is 25 N. For this condition, what will be the reading...
-
Why is inventory management important for merchandising and manufacturing firms and what are the main tradeoffs for firms in managing their inventory?
-
In a diploid species, complete nondisjunction during meiosis I may produce a viable cell that is a. trisomic. b. haploid. c. diploid. d. triploid.
-
Which of the following statements is correct? a. If a deletion and a duplication are the same size, the deletion is more likely to be harmful. b. If a deletion and a duplication are the same size,...
-
Which of the following is a type of plasmid? a. F factor (fertility factor) b. R factor (resistance plasmid) c. Virulence plasmids d. All of the above are types of plasmids.
Study smarter with the SolutionInn App