ACNT 2333 PRINT UPGRADE
13th Edition
ISBN: 9781260936797
Author: Hoyle
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 7, Problem 25P
To determine
Prepare a consolidation worksheet.
Expert Solution & Answer
Explanation of Solution
The worksheet to consolidate the companies is as follows:
Company H and Consolidated Subsidiaries | |||||||
Consolidation Worksheet | |||||||
as on 12/31/2018 | |||||||
Company H | Company W | Company C | Consolidation Entries | Non-controlling | Consolidated | ||
Accounts | Debit | Credit | Interest | Balances | |||
Sales and other revenue | ($900,000) | ($700,000) | ($300,000) | (TI) 200,000 | ($1,700,000) | ||
Cost of goods sold | $551,000 | $300,000 | $140,000 | (G) 18,000 | (*G) 12,000 | $797,000 | |
(TI) 200,000 | |||||||
Operating expenses | $219,000 | $270,000 | $90,000 | (E) 2,000 | $581,000 | ||
Income of Company W | ($91,000) | (I2) 91,000 | $0 | ||||
Income of Company C | ($28,000) | ($28,000) | (I1) 56,000 | $0 | |||
Net income | ($249,000) | ($158,000) | ($70,000) | ||||
Consolidated net income | ($322,000) | ||||||
Net income attributable to | |||||||
non-controlling interest (Company W) | ($45,000) | $45,000 | |||||
Net income attributable to | |||||||
non-controlling interest (Company C) | ($14,000) | $14,000 | |||||
Net income attributable to Company H | ($263,000) | ||||||
Balance Sheet | |||||||
Cash and receivables | $220,000 | $334,000 | $67,000 | $621,000 | |||
Inventory | $390,200 | $320,000 | $103,000 | (G) 18000 | $795,200 | ||
Investment in Company W | $807,800 | (D2) 67,200 | (*C) 11200 | $0 | |||
(S2) 621600 | |||||||
(S2) 91000 | |||||||
(A) 151200 | |||||||
Investment in Company C | $128,000 | $128,000 | (D1) 40,000 | (S1) 240000 | $0 | ||
(I1) 56000 | |||||||
Buildings | $385,000 | $320,000 | $144,000 | (A) 54,000 | (E) 3000 | $900,000 | |
Equipment | $310,000 | $130,000 | $88,000 | (E) 5,000 | (A) 10000 | $523,000 | |
Land | $180,000 | $300,000 | $16,000 | $496,000 | |||
(A) 140,000 | $140,000 | ||||||
Franchise Contracts | (A) 32,000 | (E) 4000 | $28,000 | ||||
Total assets | $2,421,000 | $1,532,000 | $418,000 | $3,503,200 | |||
Liabilities | ($632,000) | ($570,000) | ($98,000) | ($1,300,000) | |||
Non-controlling interest in Company C | (S1) 60000 | ($60,000) | |||||
Non-controlling interest in Company W | (S2) 266400 | ||||||
Non-controlling interest in | (A) 64,800 | ($331,200) | |||||
subsidiary companies | ($411,400) | ($411,400) | |||||
Common stock | ($820,000) | ($310,000) | ($150,000) | (S1) 150,000 | ($820,000) | ||
(S2) 310,000 | |||||||
($969,000) | ($652,000) | ($170,000) | ($971,800) | ||||
Total liabilities and equities | ($2,421,000) | ($1,532,000) | ($418,000) | $1,916,400 | $1,916,400 | ($3,503,200) |
Table: (1)
Working note:
Statement of | Company H | Company W | Company C | Consolidation Entries | Non-controlling | Consolidated | |
Retained Earnings | Debit | Credit | Interest | Balances | |||
Retained earnings, 1/1/18: | |||||||
Company H | ($820,000) | (*C) 11,200 | ($808,800) | ||||
Company W | ($590,000) | (*G) 12,000 | $0 | ||||
(S2)578,000 | |||||||
Company C | ($150,000) | (S1)150,000 | $0 | ||||
Net Income | ($249,000) | ($158,000) | ($70,000) | ($263,000) | |||
Dividends declared | |||||||
Company H | $100,000 | $100,000 | |||||
Company W | $96,000 | (D2) 67,200 | $28,800 | $0 | |||
Company C | $50,000 | (D1) 40,000 | $10,000 | $0 | |||
Retained earnings, 12/31/18 | ($969,000) | ($652,000) | ($170,000) | ($971,800) |
Table: (2)
Computation of Non-controlling interest in Company C net income:
Particulars | Amount |
Non-controlling Interest in Net Income of Company C: | |
Reported net income | $ 70,000 |
Outside ownership | 20% |
Non-controlling interest in Company C net income | $ 14,000 |
Table: (3)
Computation of Non-controlling interest in net income of Company W:
Particulars | Amount |
Non-controlling Interest in Net Income of Company W: | |
Reported operating income | $ 130,000 |
Equity income of Company C($70,000 × 40%) | $ 28,000 |
Excess amortization | $ (2,000) |
Recognition of 2017gross profit (Entry *G) | $ 12,000 |
Deferral of 2018 intra-entity gross profit (Entry G) | $ (18,000) |
Accrual-based net income | $ 150,000 |
Outside ownership | 30% |
Non-controlling interest in net income of Company W | $ 45,000 |
Table: (4)
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
House Corporation has been operating profitably since its creation in 1960. At the beginning of 2016, House acquired a 70 percent ownership in Wilson Company. At the acquisition date, House prepared the following fair-value allocation schedule:
Consideration transferred for 70% interest in Wilson
$
707,000
Fair value of the 30% noncontrolling interest
303,000
Wilson business fair value
$
1,010,000
Wilson book value
790,000
Excess fair value over book value
$
220,000
Assignments to adjust Wilson’s assets to fair value:
To buildings (20-year remaining life)
$
60,000
To equipment (4-year remaining life)
(20,000
)
To franchises (10-year remaining life)
40,000
80,000
To goodwill (indefinite life)
$
140,000
House regularly buys inventory from Wilson at a markup of 25 percent more than cost. House's purchases during 2016 and 2017 and related ending inventory…
Legan, Inc., acquired 10 percent of Barta Corporation on January 1, 2017, for $186,000 and appropriately accounted for the investment using the fair-value method. On January 1, 2018, Legan purchased an additional 30 percent of Barta for $661,000 which resulted in significant influence over Barta. On that date, the fair value of Barta’s common stock was $2,030,000 in total. Barta’s January 1, 2018 book value equaled $1,880,000, although land was undervalued by $135,000. Any additional excess fair value over Barta's book value was attributable to a trademark with an 8-year remaining life. During 2018, Barta reported income of $345,000 and declared and paid dividends of $100,000. Prepare the 2018 journal entries for Legan related to its investment in Barta.
Choose the correct. Dosmann, Inc., bought all outstanding shares of Lizzi Corporation on January 1, 2016, for $700,000 in cash. This portion of the consideration transferred results in a fair-value allocation of $35,000 to equipment and goodwill of $88,000. At the acquisition date, Dosmann also agrees to pay Lizzi’s previous owners an additional $110,000 on January 1, 2018, if Lizzi earns a 10 percent return on the fair value of its assets in 2016 and 2017. Lizzi’s profits exceed this threshold in both years. Which of the following is true?a. The additional $110,000 payment is a reduction in consolidated retained earnings.b. The fair value of the expected contingent payment increases goodwill at the acquisition date.c. Consolidated goodwill as of January 1, 2018, increases by $110,000.d. The $110,000 is recorded as an expense in 2018.
Chapter 7 Solutions
ACNT 2333 PRINT UPGRADE
Ch. 7 - Prob. 1QCh. 7 - Prob. 2QCh. 7 - Prob. 3QCh. 7 - How does the presence of an indirect ownership...Ch. 7 - Prob. 5QCh. 7 - In accounting for mutual ownerships, what is the...Ch. 7 - Prob. 7QCh. 7 - Prob. 8QCh. 7 - Prob. 9QCh. 7 - Prob. 10Q
Ch. 7 - Prob. 11QCh. 7 - Jones acquires Wilson, in part because the new...Ch. 7 - Prob. 13QCh. 7 - Prob. 1PCh. 7 - Prob. 2PCh. 7 - Prob. 3PCh. 7 - Which of the following is correct for two...Ch. 7 - Prob. 5PCh. 7 - Prob. 6PCh. 7 - Prob. 7PCh. 7 - Prob. 8PCh. 7 - Prob. 9PCh. 7 - Prob. 10PCh. 7 - Prob. 11PCh. 7 - Prob. 12PCh. 7 - Prob. 13PCh. 7 - Prob. 14PCh. 7 - On January 1, 2016, Uncle Company purchased 80...Ch. 7 - Prob. 16PCh. 7 - Prob. 17PCh. 7 - Prob. 18PCh. 7 - Prob. 19PCh. 7 - Clarke has a controlling interest in Rogerss...Ch. 7 - Prob. 21PCh. 7 - Prob. 22PCh. 7 - Prob. 23PCh. 7 - Prob. 24PCh. 7 - Prob. 25PCh. 7 - Prob. 26PCh. 7 - Prob. 27PCh. 7 - Prob. 28PCh. 7 - Prob. 29PCh. 7 - Prob. 1DYSCh. 7 - Prob. 2DYS
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
- On May 1, 2015, Zoe Inc. purchased Branta Corp. for $15,000,000 in cash. They only received $12,000,000 in net assets. In 2016, the market value of the goodwill obtained from Branta Corp. was valued at $4,000,000, but in 2017 it dropped to $2,000,000. Prepare the journal entry for the creation of goodwill and the entry to record any impairments to it in subsequent years.arrow_forwardOn January 1, 2016, Uncle Company purchased 80 percent of Nephew Company’s capital stock for $500,000 in cash and other assets. Nephew had a book value of $600,000, and the 20 percent noncontrolling interest fair value was $125,000 on that date. On January 1, 2015, Nephew had acquired 30 percent of Uncle for $280,000. Uncle’s appropriately adjusted book value as of that date was $900,000.Separate operating income figures (not including investment income) for these two companies follow. In addition, Uncle declares and pays $20,000 in dividends to shareholders each year and Nephew distributes $5,000 annually. Any excess fair-value allocations are amortized over a 10-year period. Year Uncle Company Nephew Company 2016 $90000 $30000 2017 120000 40000 2018 140000 50000 a. Assume that Uncle applies the equity method to account for this investment in Nephew. What is the subsidiary’s income recognized by Uncle in 2018?b. What is the net income attributable to the noncontrolling…arrow_forwardOn January 1, 2016, Uncle Company purchased 80 percent of Nephew Company’s capital stock for $500,000 in cash and other assets. Nephew had a book value of $600,000, and the 20 percent noncontrolling interest fair value was $125,000 on that date. On January 1, 2015, Nephew had acquired 30 percent of Uncle for $280,000. Uncle’s appropriately adjusted book value as of that date was $900,000.Separate operating income figures (not including investment income) for these two companies follow. In addition, Uncle declares and pays $20,000 in dividends to shareholders each year and Nephew distributes $5,000 annually. Any excess fair-value allocations are amortized over a 10-year period.a. Assume that Uncle applies the equity method to account for this investment in Nephew. What is the subsidiary’s income recognized by Uncle in 2018?b. What is the net income attributable to the noncontrolling interest for 2018?arrow_forward
Recommended textbooks for you
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningAuditing: A Risk Based-Approach to Conducting a Q...AccountingISBN:9781305080577Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:South-Western College Pub
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Auditing: A Risk Based-Approach to Conducting a Q...
Accounting
ISBN:9781305080577
Author:Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:South-Western College Pub