Reference no: EM131810198
Problem - On January 1, 20X8, Paul Company purchased 80% of the common stock of Smith Company for $300,000. On this date Smith had total owners' equity of $350,000. Any excess of cost over book value is attributed to a patent, to be amortized over 10 years.
During 20X8, Paul has accounted for its investment in Smith using the simple equity method.
During 20X8, Paul sold merchandise to Smith for $50,000, of which $10,000 is held by Smith on December 31, 20X8. Paul's gross profit on sales is 40%.
During 20X8, Smith sold some land to Paul at a gain of $10,000. Paul still holds the land at year end.
Paul and Smith qualify as an affiliated group for tax purposes and thus will file a consolidated tax return. Assume a 30% corporate income tax rate.
Required: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X8.
|
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
|
50,000
|
|
|
|
|
|
|
|
|
|
Other Current Assets
|
168,000
|
250,000
|
|
|
|
|
|
|
|
|
|
Invest in Smith Company
|
348,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
240,000
|
100,000
|
|
|
|
|
|
|
|
|
|
Buildings and Equipment
|
300,000
|
200,000
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
-80,000
|
-60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
-150,000
|
-30,000
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities
|
-200,000
|
-100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock - P Co.
|
-100,000
|
|
|
|
|
|
|
|
|
|
|
Other Paid-in Capital - P Co.
|
-180,000
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings - P Co.
|
-320,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock - S Co.
|
|
-100,000
|
|
|
|
|
|
|
|
|
|
Other Paid-in Capital - S Co.
|
|
-100,000
|
|
|
|
|
|
|
|
|
|
Retained Earnings - S Co.
|
|
-150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
-500,000
|
-300,000
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
300,000
|
160,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
100,000
|
80,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary Income
|
-56,000
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Land
|
|
-10,000
|
|
|
|
|
|
|
|
|
|
Dividends Declared - P Co.
|
30,000
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared - S Co.
|
|
10,000
|
|
|
|
|
|
|
|
|
|
What is the balance in the overhead account at the end
: Prepare a journal entry showing the completion of the Williams and Chandler projects and the transfer of costs to the Completed Projects account.
|
|
Find an upper bound for the percentage of families
: Suppose the average family income in an area is $10,000. Find an upper bound for the percentage of families with incomes over $50,000.
|
|
State government that mandates the use of benefit
: This comparison is being made for a state government that mandates the use of benefit/cost criteria at an interest rate of 8%. Which ratio
|
|
Calculate appropriate benefit-cost ratios
: Calculate appropriate benefit/cost ratios and recommend an alternative. Travel time is a disband fit. The alternatives are far (F), middle (M), and near (N).
|
|
Prepare consolidated financial statements for the year ended
: Required: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X8
|
|
Year for street cleaning
: A road costs $450,000 to build and $12,000 per year for street cleaning. The road is re-striped every 2 years for $28,000 and repaved every
|
|
Probability of drawing tickets with numbers
: A game consists of drawing tickets with numbers on them from a box, independently with replacement. In order to play you have to stake $2 each time.
|
|
State department of interior
: The state Department of Interior (DOI) must ensure the continued quality of the environment. The state Budget Department has informed the DOI
|
|
Develop an equation for utility costs in the form y
: Using the high/low method, develop an equation for utility costs in the form Y = a +bX
|