Reference no: EM131810168
Problem - On January 1, 20X1, Parent Company acquired 80% of the common stock of Subsidiary Company for $560,000. On this date Subsidiary had total owners' equity of $540,000, including retained earnings of $240,000. During 20X1, Subsidiary had net income of $60,000 and paid no dividends.
Any excess of cost over book value is attributable to land, undervalued $10,000, and to goodwill.
During 20X1 and 20X2, Parent has appropriately accounted for its investment in Subsidiary using the cost method.
On January 1, 20X2, Parent held merchandise acquired from Subsidiary for $10,000. During 20X2, Subsidiary sold merchandise to Parent for $100,000, of which $20,000 is held by Parent on December 31, 20X2. Subsidiary's usual gross profit on affiliated sales is 40%.
On December 31, 20X2, Parent still owes Subsidiary $20,000 for merchandise acquired in December.
On January 1, 20X2, Parent sold to Subsidiary some equipment with a cost of $50,000 and a book value of $20,000. The sales price was $40,000. Subsidiary is depreciating the equipment over a five-year life, assuming no salvage value and using the straight-line method.
Required: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X2.
|
Trial Balance
|
Eliminations and
|
Consol.
|
|
Control.
|
Consol.
|
|
Parent
|
Sub.
|
Adjustments
|
Income
|
|
Retained
|
Balance
|
|
Account Titles
|
Company
|
Company
|
Debit
|
Credit
|
Statement
|
NCI
|
Earnings
|
Sheet
|
|
Inventory, December 31
|
100,000
|
80,000
|
|
|
|
|
|
|
|
|
|
Other Current Assets
|
253,000
|
450,000
|
|
|
|
|
|
|
|
|
|
Investment in Sub. Company
|
560,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Long-Term Investments
|
50,000
|
30,000
|
|
|
|
|
|
|
|
|
|
Land
|
140,000
|
70,000
|
|
|
|
|
|
|
|
|
|
Buildings and Equipment
|
315,000
|
400,000
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
-208,000
|
-110,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Intangibles
|
60,000
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
-150,000
|
-100,000
|
|
|
|
|
|
|
|
|
|
Bonds Payable
|
-100,000
|
|
|
|
|
|
|
|
|
|
|
Premium on Bonds Payable
|
-5,000
|
|
|
|
|
|
|
|
|
|
|
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.
|
-421,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock - S Co.
|
|
-100,000
|
|
|
|
|
|
|
|
|
|
Other Paid in Capital - S Co.
|
|
-200,000
|
|
|
|
|
|
|
|
|
|
Retained Earnings - S Co.
|
|
-300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
-600,000
|
-380,000
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
350,000
|
180,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
140,000
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend Income
|
-24,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Equipment
|
-20,000
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared - P Co.
|
60,000
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared - S Co.
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net Income
|
|
|
|
|
|
|
|
|
|
|
|
NCI
|
|
|
|
|
|
|
|
|
|
|
|
Controlling Interest
|
|
|
|
|
|
|
|
|
|
|
|
Total NCI
|
|
|
|
|
|
|
|
|
|
|
|
Ret. Earn. Contr. Int. 12-31
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Graph the irr for financing percentages
: The simulator in Problem 13.16 will save $600,000 per year in experimental costs.
|
|
Discuss how would transaction be recorded by silica labs
: In return, she has received $500,000 in cash and, based on its value on the sale date, $200,000 in common stock in Silica Labs
|
|
Determine the irr for the project
: Using MACRS, determine the IRR for the project if the company is taxed at the 25% marginal rate. Do not use Section 179. (Answer: 2.75%)
|
|
Define distribution of the total lifetime of n batteries
: Suppose that in a particular application requiring a single battery, the mean lifetime of the battery is 4 weeks, with a standard deviation of 1 week.
|
|
Complete the consolidated financial statements for the year
: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X2
|
|
Determine the irr for the project
: Using MACRS, determine the IRR for the project if the company is taxed at the 25% marginal rate. Do not use Section 179.
|
|
Prepare a statement of cash flows for odgers inc
: Condensed financial data of Odgers Inc. follow. A cash dividend of $48,937 was declared and paid. Prepare a statement of cash flows using the indirect method.
|
|
Determining the straight-line depreciation
: Using a tax rate of 34% and straight-line depreciation over the 10-year life, determine the IRR. The exchanger will have a salvage value of $500 at the end.
|
|
Draws a ticket at random with replacement
: A box contains four tickets, numbered 0, 1, 1, and 2. Let Sn be the sum of the numbers obtained from n draws at random with replacement from the box.
|