Equity method: The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance. Cost method: The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made. To calculate : The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

On August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. What amount did Celgene include in pre-combination service compensation in the total consideration transferred? What support is provided for this treatment in the Accounting Standards Codification (see ASC 805-30-30, paragraphs 9-l3)?

On January 1, 2018, Brooks Corporation exchanged $1,183,000 fair-value consideration for all of the outstanding voting stock of Chandler, Inc. At the acquisition date, Chandler had a book value equal to $1,105,000. Chandler’s individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $204,000 with an estimated remaining life of six years. The Chandler acquisition was Brooks’s only business combination for the year. In case expected synergies did not materialize, Brooks Corporation wished to prepare for a potential future spin-off of Chandler, Inc. Therefore, Brooks had Chandler maintain its separate incorporation and independent accounting information system as elements of continuing value. On December 31, 2018, each company submitted the following financial statements for consolidation. Dividends were declared and paid in the same period. Parentheses indicated credit balances. a. Show…

On January 1, 2016, PAR Inc. purchased 65% of the shares of SUB Co. for $8,000 when retained earnings of SUB was $9,500. The investment is recorded at cost by PAR and the FVE method was used to value goodwill. At the date of the acquisition, trademarks with a fair value of $500 were identified that were not recorded on the books of SUB. Also, the building was valued at $200 higher than book value. The trademarks had a remaining useful life of 8 years, and the building had a remaining useful life of 40 years, at that time. PAR booked a goodwill impairment loss on goodwill resulting from the SUB acquisition of $136 in 2019. During 2020, PAR Inc. reported income of $800 and Sub Co. $570. Dividends of $100 were paid by Sub to PAR. At December 31, 2020, the entity retained earnings of PAR Inc. is $16,500 and SUB Co. is $10,700. At the end of 2019, PAR had $190 of inventory still on its books that was purchased from SUB (cost $145). At the end of 2020, PAR had $115 of inventory still on…

Answer 2

Question

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Answer 6

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Answer 7

Chapter 3, Problem 3.18.2P

To determine

Equity method:

The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Answer 8

Expert Solution & Answer

Explanation of Solution

Fast Cool has acquired 80% common stock of Fast Air for this, Fast cool issued 35,000 share of its fair value $20 per stock.

To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-

Step 1: Calculate total amortization amount

Particulars	Life	Fair Value	Book Value	Annual Amount	Current Year	Prior Year	Total
Inventory	1	$65,000	$60,000	$5,000	-	$5,000	$5,000
Building	20	$5,00,000	$4,00,000	$7,500	$7,500	$7,500	$15,000
Equipment	5	$1,00,000	$1,50,000	($4,000)	($4,000)	($4,000)	($8,000)
Patent	5	$50,000	$40,000	$2,000	$2,000	$2,000	$4,000
Mortgage Payable	5	$2,05,000	($1,000)	($1,000)	($1,000)	($1,000)	($2,000)
Purchase Contract	2	$10,000	-	$5,000	$5,000	$5,000	$10,000
Total Amortization		-	-	$9,500	$9,500	$9,500	$19,000

After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.

As per the information given in the question Fast Air sales $5,00,000 , cost of goods sold is $2,60,000 , Depreciation of building and equipment is $17,500 and $24,000 ,Other expenses $1,15,000 and Interest expenses $16,000 .

Now, calculation of internally generated net income is as follows:

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Operating Expenses)=$5,00,000−($2,60,000+$17,500+$24,000+$1,15,000+$16,000)=$67,500

Fast Air Company Income Distribution

Internally Generated Net Income(A)	Amortization for current year (B)	Adjusted income=(A)-(B)	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$67,500	$9,500	$58,000	$11,600	$,46,400

Calculation of internally generated net income:

As per the information given in the question Fast Cool sales $7,00,000 , cost of goods sold is $3,80,000 , Depreciation of building and equipment is $10,000 and $7,000 , other expenses being $50,000 .

Now, calculate internally generated net income,

Net Income=Sales−( Cost of goods sold+Depreciation of building +Depreciation of equipment+Other Expenses)=$7,00,000−($3,80,000+$10,000+$7,000+$50,000)=$2,53,000

Fast Air Company Income Distribution

Internally Generated Net Income	Non-Controlling Interest Profit Share in Subsidiary (20%)	Controlling Interest Share(80%)
$2,53,000	$46,400	$2,99,400

Step 3:

Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement

For year ended December 2016.

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Controlling Interest Retained Earning	Consolidated
Income Statement
Net Sales	($7,00,000)	($5,00,000)	-	-	-	-	($12,00,000)
Cost of Goods Sold	$3,80,000	$2,60,000	-	-	-	-	$6,40,000
Depreciation of Building	$10,000	$17,500	$7,500	-	-	-	$35,000
Depreciation of equipment	$7,000	$24,000	-	$4,000	-	-	$27,000
Interest Expense	-	$16,000	-	$1,000	-	-	$15,000
Other Expenses	$50,000	$1,15,000	$2,000	-	-	-	$1,72,000
	-	-	$5,000	-	-	-	-
Subsidiary Income	($54,000)	-	$54,000	-	-	-	-
Dividend Declared- Fast Cool	$20,000	-	-	-	-	-	$20,000
Dividend Declared- Fast Air	-	$10,000	-	$8,000	$2,000	-	-
Net Income	($2,87,000)	($57,500)	-	-	-		-
Consolidated Income	-	-	-	-	-	-	($3,11,000)
NCI (see income distribution schedule)	-	-	-	-	$11,600	-	($11,600)
Controlling Interest (see income distribution schedule)	-	-	-	-	-	$2,99,400	($2,99,400)
Consolidated Balance Sheet:
Inventory, December 2016	$1,20,000	$95,000	-	-	-	-	$2,15,000
Cash	$3,92,000	$99,000	-	-	-	-	$4,91,000
Account Receivable	$2,00,000	$1,20,000	-	-	-	-	$3,20,000
Investment in Fast Air	$7,76,000	-	(2) $8,000	(1) $54,000	-	-	-
	-	-	-	(3) $4,14,000	-	-	-
	-	-	-	(4) $3,16,000	-	-	$17,50,000
Land	$60,000	$50,000	(4) $50,000	-	-	-	$1,60,000
Buildings	$12,00,000	$4,00,000	(4) $1,50,000	-	-	-	$17,50,000
Accumulated Depreciation	($2,00,000)	($85,000)	-	(5) $15,000	-	-	($3,00,000)
Equipment	$1,40,000	$1,50,000	-	(4) $20,000	-	-	$2,70,000
Accumulated Depreciation	($80,000)	($78,000)	(5) $8,000	-	-	-	($1,50,000)
Patent	-	$24,000	(4) $10,000	$4,000	-	-	$30,000
Purchase Contract	-	-	$10,000	$10,000	-	-	-
Goodwill	-	$50,000	(4) $1,95,000	-	-	-	$2,45,000
Current Liabilities	($1,50,000)	($50,000)	-	-	-	-	($2,00,000)
Bond Payable	-	($2,00,000)	-	-	-	-	($2,00,000)
Discount (premium)	-	-	-	(4) $5,000	-	-	-
	-	-	(5) $2,000	-	-	-	($3,000)
Common Stock-Fast Cool	($95,000)	-	-	-	-	-	($95,000)
Paid in capital in excess of Par- Fast Cool	($14,05,000)	-	-	-	-	-	($14,05,000)
Retained Earnings-December 31,2016-Fast Cool	($6,71,000)	-	(4) $4,000	-	-	-	($7,38,200)
	-	-	(5) $7,600	-	-	($6,66,000)	-
Common Stock- Fast Air	-	($1,00,000)	(3) ($80,000)	-	($20,000)	-	-
Paid in capital in excess of Par- Fast Air	-	($2,00,000)	(3) ($1,60,000)	-	($40,000)	-	-
Retained Earnings-December 31,2016-Fast Air	-	($2,17,500)	(3) $1,74,000	$79,000	$1,19,600	-	($7,38,200)
	-	-	$1,000	-	-	-	-
	-	-	$1,900	-	-	-	-
Total NCI	-	-	-	-	($1,89,200)	-	($1,89,200)
Retained Earnings- Controlling Interest, December 31, 2016	-	-	-	-	-	($9,38,800)	($9,38,800)
	-	-	-	-	-	-	$0

Working Notes:

Current year Subsidiary income has been considered.
Dividend Declared in current year.
Elimination of controlling interest in subsidiary equity.
Made adjustment as per the determination and distribution schedule.
Amortization Adjustment has been made.

Consolidated non-controlling interest is $2,99,400 , total controlling interest is $9,38,800 and retained earnings is $1,89,200 .

Answer 9

Expert Solution & Answer

Answer 10

Expert Solution & Answer

Answer 11

Ch. 3 - Prob. 1UTI Ch. 3 - Prob. 2UTI Ch. 3 - Prob. 3UTI Ch. 3 - Prob. 4UTI Ch. 3 - Prob. 5UTI Ch. 3 - Prob. 6UTI Ch. 3 - Prob. 7UTI Ch. 3 - Prob. 1E Ch. 3 - Prob. 2E Ch. 3 - Prob. 3.1E

Explanation of Solution

Want to see more full solutions like this?

Chapter 3 Solutions