ADVANCED ACCOUNTING CHAPTERS 15-19
12th Edition
ISBN: 9781337046251
Author: FISCHER
Publisher: CENGAGE C
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 5, Problem 5.3P
To determine
Concept Introduction:
Intercompany adjustments in consolidation- Inter-company receivables and payables are eliminated, and subsidiary’s capital is also eliminated.
To prepare The necessary worksheet for consolidation of given accounts
Expert Solution & Answer
Answer to Problem 5.3P
| Eliminations & Adjustments | NCI | Controlled | Consolidated Balance Sheet | ||||
| G | A | Dr. | Cr | ||||
| Cash | 404,486 | 72,625 | 477,111 | ||||
| 752,500 | 105,000 | 857,500 | |||||
| Interest Receivable | 9,625 | (9,625) | - | ||||
| Inventory | 1,950,000 | 900,000 | 2,850,000 | ||||
| Investment in Appliance outlets | 1,700,000 | (1,700,000) | - | ||||
| Investment in 11% bonds | 254,000 | (254,000) | - | ||||
| Investment in Mortgage | 175,000 | (175,000) | - | ||||
| Property,plant and Equipment | 9,000,000 | 2,950,000 | 167,500 | (195,000) | 11,922,500 | ||
| Accumulated | (1,695,000) | (940,000) | (2,635,000) | ||||
| Accounts Payable | (670,000) | (80,000) | (750,000) | ||||
| Interest Payable | (18,333) | (9,625) | 9,625 | (18,333) | |||
| Bonds Payable(11%) | (2,000,000) | (500,000) | 250,000 | (2,250,000) | |||
| Discount on bonds payable | 10,470 | 12,000 | (6,000) | 16,470 | |||
| Mortgage Payable | (175,000) | 175,000 | - | ||||
| Common stock($5 par) | (3,200,000) | (3,200,000) | |||||
| Common stock($10 par) | (800,000) | 800,000 | - | ||||
| Other paid-In capital in excess of par | (4,550,000) | (625,000) | 625,000 | (4,550,000) | |||
| Retained Earnings, January 1,2016 | (1,011,123) | (770,000) | 770,000 | (256,000) | (1,267,123) | ||
| Sales | (9,800,000) | (3,000,000) | (12,800,000) | ||||
| Gain on sale of Building | (27,500) | 27,500 | - | ||||
| Interest income | (36,125) | 27,500 | (8,625) | ||||
| Dividend Income | (48,000) | 48,000 | - | ||||
| Cost of goods sold | 4,940,000 | 1,700,000 | 6,640,000 | ||||
| Depreciation expense | 717,000 | 95,950 | 812,950 | ||||
| Interest expense | 223,000 | 67,544 | (27,500) | 263,044 | |||
| Other expenses | 2,600,000 | 936,506 | 3,536,506 | ||||
| Dividends declared | 320,000 | 60,000 | (60,000) | 320,000 | |||
| Loss on settlement of bonds | 10,000 | 10,000 | |||||
| 200,000 | 200,000 | ||||||
| NCI | (427,000) | (427,000) | |||||
| Totals | - | 0 | 3,090,875 | -3,090,875 | 0 | 0 | 0 |
| 0 | |||||||
Explanation of Solution
| Computation of Goodwill | |
| $ | |
| Common stock($10 par) | 800,000 |
| Other paid in capital in excess of par | 625,000 |
| Retained earnings | 450,000 |
| Total value of Appliance Outlets | 1,875,000 |
| General Appliance's stake @80% | 1,500,000 |
| Consideration paid | 1,700,000 |
| Goodwill (Consideration Paid-Value of stake acquired) | 200,000 |
| Computation of Goodwill |
| Schedule of bonds discount amortization | ||
| Date | Particulars | $ |
| 31.12.12 | Discount on bond issued | 24000 |
| 31.12.13 | Less. Discount amortization | -3000 |
| 31.12.13 | Closing balance | 21000 |
| 31.12.14 | Less. Discount amortization | -3000 |
| 31.12.14 | Closing balance | 18000 |
| 31.12.15 | Less. Discount amortization | -3000 |
| 31.12.15 | Closing balance | 15000 |
| 31.12.16 | Less. Discount amortization | -3000 |
| 31.12.16 | Closing balance | 12000 |
| Investment in 11% bonds | 254000 |
| Less. Nominal | -250,000 |
| Add. Discount on bonds (50%) | -6000 |
| Loss on retirement of bond | 10,000 |
| Minority Interest | |
| Common stock($10 par) | 800,000 |
| Other paid-In capital in excess of par | 625,000 |
| Retained Earnings,January 1,2016 | 770,000 |
| 20% Minority Interest | 439,000 |
| Less: Dividend | -12000 |
| Minority Interest | 427,000 |
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 January 1, 2011, Plank Company purchased 80% of the outstanding capital stock of Scoba Company for $52,300. At that time, Scoba’s stockholders’ equity consisted of capital stock, $54,300; other contributed capital, $5,000; and retained earnings, $4,100. On December 31, 2015, the two companies’ trial balances were as follows:
Plank
Scoba
Cash
$41,800
$22,000
Accounts Receivable
21,000
17,100
Inventory
14,900
8,100
Investment in Scoba Company
68,940
—0—
Land
52,800
47,000
Dividends Declared
9,900
7,760
Cost of Goods Sold
85,400
19,900
Other Expense
10,200
12,100
$304,940
$133,960
Accounts Payable
$ 11,900
$ 6,000
Other Liabilities
4,900
4,000
Common Stock
101,500
54,300
Other Contributed Capital
19,600
5,000
Retained Earnings, 1/1
49,400
15,200
Sales
103,672
49,460
Equity in Subsidiary Income
13,968
—0—
$304,940
$133,960
The accounts payable of Scoba…
On January 1, 2013, Appliance Outlets had the following balances in its stockholders’ equity accounts: Common Stock ($10 par), $800,000; Paid-In Capital in Excess of Par, $625,000; and Retained Earnings, $450,000. General Appliances acquired 64,000 shares of Appliance Outlets’ common stock for $1,700,000 on that date. Any excess of cost over book value wasattributed to goodwill.Appliance Outlets issued $500,000 of 8-year, 11% bonds on December 31, 2012. The bonds sold for $476,000. General Appliances purchased one-half of these bonds in the market on January 1, 2015, for $256,000. Both companies use the straight-line method of amortization of premiums and discounts.On July 1, 2016, General Appliances sold to Appliance Outlets an old building with a book value of $167,500, remaining life of 10 years, and $30,000 salvage value, for $195,000. The building is being depreciated on a straight-line basis. Appliance Outlets paid $20,000 in cash and signed a mortgage note with its parent for…
On January 1, 2015, Fisher Corporation paid $2,290,000 for 35 percent of the outstanding voting stock of Steel, Inc., and appropriately applies the equity method for its investment.Any excess of cost over Steel’s book value was attributed to goodwill. During 2015, Steel reports $720,000 in net income and a $100,000 other comprehensive income loss. Steel also declares and pays $20,000 in dividends.
What amount should Fisher report as its Investment in Steel on its December 31, 2015, balance sheet?
What amount should Fisher report as Equity in Earnings of Steel on its 2015 income statement?
Chapter 5 Solutions
ADVANCED ACCOUNTING CHAPTERS 15-19
Ch. 5 - Prob. 1UTICh. 5 - Subsidiary Company S has $1000,000 of bonds...Ch. 5 - Plessor Industries acquired 80% of the outstanding...Ch. 5 - Company P purchased $100,000 of subsidiary Company...Ch. 5 - Prob. 5UTICh. 5 - Prob. 6UTICh. 5 - Prob. 7UTICh. 5 - Prob. 1ECh. 5 - Prob. 2ECh. 5 - Prob. 3.1E
Ch. 5 - Prob. 3.2ECh. 5 - Prob. 4ECh. 5 - Carlton Company is an 80%- owned subsidiary of...Ch. 5 - Carlton Company is an 80%- owned subsidiary of...Ch. 5 - Prob. 6.1ECh. 5 - Prob. 6.2ECh. 5 - Prob. 7.1ECh. 5 - Prob. 7.2ECh. 5 - Prob. 7.3ECh. 5 - Prob. 8.1ECh. 5 - Prob. 8.3ECh. 5 - Prob. 9ECh. 5 - Prob. 5.1.1PCh. 5 - Prob. 5.1.2PCh. 5 - Prob. 5.2PCh. 5 - Prob. 5.3PCh. 5 - Prob. 5.4PCh. 5 - Prob. 5.5PCh. 5 - Prob. 5.6PCh. 5 - Prob. 5.7PCh. 5 - Prob. 5.8.1PCh. 5 - Prob. 5.8.2PCh. 5 - Prob. 5.9PCh. 5 - Prob. 5.10PCh. 5 - Prob. 5.14PCh. 5 - Prob. 5.2.1CCh. 5 - Prob. 5.2.2CCh. 5 - Prob. 5.3.1CCh. 5 - Prob. 5.3.2CCh. 5 - Prob. 5.3.3CCh. 5 - Prob. 5.3.4C
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Ponce Towers, Inc., had 50,000 shares of common stock and 10,000 shares of 100 par value, 8% preferred stock outstanding on January 1, 2011. Each share of preferred stock is convertible into four shares of common stock. The stock has not been converted. During the year, Ponce Towers issued additional shares of common stock as follows: For 2011, Ponce Towers, Inc., had income from continuing operations of 545,000 and a 72,000 loss from discontinued operations (net of tax). As vice president of finance for the firm, you have been asked to calculate earnings per share for 2011. The worksheet EPS has been provided to assist you.arrow_forwardPonce Towers, Inc., had 50,000 shares of common stock and 10,000 shares of 100 par value, 8% preferred stock outstanding on January 1, 2011. Each share of preferred stock is convertible into four shares of common stock. The stock has not been converted. During the year, Ponce Towers issued additional shares of common stock as follows: For 2011, Ponce Towers, Inc., had income from continuing operations of 545,000 and a 72,000 loss from discontinued operations (net of tax). Open the file EPS from the website for this book at cengagebrain.com. Enter all input items (AF) in the appropriate cells in the Data Section. Enter all formulas in the appropriate cells in the Answer Section. Enter your name in cell A1. Save the completed file as EPS2. Print the worksheet when done. Also print your formulas. Check figure: Basic earnings per share from continuing operations (cell D29), 5.94.arrow_forwardFor the current year, Vidalia Company reported revenues of 250,000 and expenses of 225,000. At the beginning of the year, its retained earnings had a balance of 95,000. During the year, Vidalia paid 11,000 dividends to shareholders. Its contributed capital was 56,000 at the beginning of the year, and it did not issue any new stock during the year. Vidalias assets total 237,500 on December 31 of the current year. What are Vidalias total liabilities on December 31 of the current year?arrow_forward
- On July 1, 2014, Issue Company purchased 80% of the outstanding shares of Intrigue Company at a cost of $160,000. On that date, Intrigue had $100,000 of capital stock and $140,000 of retained earnings. For 2014, Issue had income of $56,000 from its separate operations and paid dividends of $30,000. For 2014, Intrigue reported income of $13,000 and paid dividends of $6,000. All the assets and liabilities of Intrigue have book values equal to their respective fair market values. Assume income was earned evenly throughout the year except for the intercompany transaction on October 1. On October 1, Issue purchased an equipment from Intrigue for $20,000. The book value of the equipment on that date was $24,000. The loss of $4,000 is reflected in the income of Intrigue indicated above. The equipment is expected to have a useful life of 5 years from the date of sale. In the December 31, 2014 consolidated statement of financial position, how much is the consolidated net income attributable…arrow_forwardOn July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At that date, the equity of Marcus was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Marcus during 2015 to 2019: Year Profit (Loss) 2015 200,000 2016 2,000,000 2017 2,500,000 2018 160,000 2019 300,000 How much will the Investment in Associate account be debited/credited in 2018? Group of answer choices a. P40,000 Dr. b. No entry c. P1,035,000 Cr. d. P1,060,000 Cr.arrow_forwardOn July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At that date, the equity of Marcus was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Marcus during 2015 to 2019: Year Profit (Loss) 2015 200,000 2016 2,000,000 2017 2,500,000 2018 160,000 2019 300,000 How much will the Investment in Associate account be debited/credited in 2018? a. P1,035,000 Cr. b. No entry c. P40,000 Dr. d. P1,060,000 Cr.arrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
Excel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage Learning
Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Excel Applications for Accounting Principles
Accounting
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Cengage Learning
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Financial Accounting
Accounting
ISBN:9781305088436
Author:Carl Warren, Jim Reeve, Jonathan Duchac
Publisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT