Intercompany long-term asset transfers: Related companies frequently purchase services and assets from one another, when intercompany transfers of non-current assets occur. The parent company must make adjustments in preparation of consolidated financial statements for as long as the acquiring company holds the assets.
When related company transfers land at book value, no specific adjustments are needed but when the asset is transferred at more or less than book value special treatment is required.
Under the fully adjusted equity method, the parent company must defer any unrealized gains or losses until the assets are eventually sold to unrelated parties.
In consolidation process, the selling entity’s gain or loss must be eliminated because the consolidated entity still holds the land.
Requirement 1
The amount of income assigned to Non-controlling interest in consolidated income statement.
Answer to Problem 7.35P
Income assigned to non-controlling interest is $4,710.
Explanation of Solution
Income assigned to non-controlling interest
$ | $ | |
Net income ofS | 30,000 | |
Less: Gain on sale of equipment to parent P | 9,600 | |
Gain realized prior to 20X5 | (1,200) | (8,400) |
Amortization of differential: | ||
Buildings and Equipment ($25,000 / 10 years) | (2,500) | |
Copyright ($17,000 / 5 Years) | (3,500) | |
Realized Income | $15,700 | |
Income to Non-controlling interest($15,700 x 0.30) | 4,710 | |
Gain on sale of equipment to parent P: | ||
Sale price to P | 91,600 | |
Less purchase price | 100,000 | |
Accumulated 2 Years | (18,000) | (82,000) |
Gain on sale | 9,600 |
b
Intercompany long-term asset transfers: Related companies frequently purchase services and assets from one another, when intercompany transfers of non-current assets occur. The parent company must make adjustments in preparation of consolidated financial statements for as long as the acquiring company holds the assets.
When related company transfers land at book value, no specific adjustments are needed but when the asset is transferred at more or less than book value special treatment is required.
Under the fully adjusted equity method, the parent company must defer any unrealized gains or losses until the assets are eventually sold to unrelated parties.
In consolidation process, the selling entity’s gain or loss must be eliminated because the consolidated entity still holds the land.
Requirement 2
Reconciliation between the balances in P’s investment in S company underlying net assets reported by P.
b
Answer to Problem 7.35P
Reconciliation between P’s investment in S on December 31 20X7 shows balance of $174,510 in investment account.
Explanation of Solution
Reconciliation of book value and balance in investments.
Net book value reported by S company | ||
Common stock | $100,000 | |
| $100,000 | |
Net income for 20X5 | 30,000 | |
Dividends paid in 20X5 | (5,000) | |
Retained earnings Balance December 31 20X7 | 125,000 | |
Net book value | $225,000 | |
Net book value of ownership by held P ($225,000 X 0.70) | $157,500 | |
Buildings and equipment[($25,000 x 7/10 years) x 0.70] | 12,250 | |
Copyright [($17,000 x 2/5 years) x 0.70) | 4,760 | |
Investment in M company | $174,510 |
c
Intercompany long-term asset transfers: Related companies frequently purchase services and assets from one another, when intercompany transfers of non-current assets occur. The parent company must make adjustments in preparation of consolidated financial statements for as long as the acquiring company holds the assets.
When related company transfers land at book value, no specific adjustments are needed but when the asset is transferred at more or less than book value special treatment is required.
Under the fully adjusted equity method, the parent company must defer any unrealized gains or losses until the assets are eventually sold to unrelated parties.
In consolidation process, the selling entity’s gain or loss must be eliminated because the consolidated entity still holds the land.
Requirement 3
Consolidated entries needed to prepare full set of consolidated financial statement.
c
Answer to Problem 7.35P
Debit | credit | |
1. Elimination of income from subsidiary | ||
Income from subsidiary | 16,870 | |
Dividends declared | 3,500 | |
Investment in S company stock | 13,370 | |
2. Assign income to non-controlling interest | ||
Income to non-controlling interest | 4,710 | |
Dividends declared | 15,00 | |
Non-controlling interest | 3,210 | |
3. Eliminating beginning investment balance | ||
Common stock S company | 100,000 | |
Retained earnings January 1 | 100,000 | |
Differential | 30,200 | |
Investment in S company stock | 161,140 | |
Non-controlling interest | 69,060 | |
4. Assign beginning differential | ||
Buildings and equipment | 25,000 | |
Copyright | 10,200 | |
Accumulated depreciation | 5,000 | |
Differential | 30,200 | |
5. To amortize differential | ||
Depreciation expenses | 2,500 | |
Amortization expenses | 3,400 | |
Amortization depreciation | 2,500 | |
Copy right | 3,400 | |
6. Eliminate unrealized gain on land | ||
Retained earnings January 1 | 11,000 | |
Land | 11,000 | |
7. Elimination of intercompany sale of equipment | ||
Equipment | 8,400 | |
Gain on sale of equipment | 9,600 | |
Depreciation expenses | 1,200 | |
Accumulated depreciation | 16,800 |
Explanation of Solution
- Income from subsidiary is eliminated by debiting to income from subsidiary account.
- Income to non-controlling interest assigned by crediting to non-controlling interest account and dividends declared on it.
- Beginning investment balance has been eliminated and differential recognized as follows ($25,000 x 8/10) = ($17,000 x 3/5) = $30,200
- Beginning differential on buildings, equipment and copyright recognized.
- Depreciation differential amortized by recognizing the amortization expenses
- Beginning unrealized gain on land eliminated Selling price of land $32,000
- Elimination of intercompany sale of equipment Cost of equipment 20X3 $100,000
Cost of land $21,000
Unrealized profit $11,000
Sales price for P $91,600
Gross gain 8,400
Gain on sale of equipment 91,600 − (100,000 − 18,000 depreciation) = 9,600
Depreciation expenses at 20X5 (81,600 / 8 years) − (90,000 /10 years) = $1,200
Accumulated depreciation (9,000 x 3 years) − (10,200 x 1year) = 16,800
d
Intercompany long-term asset transfers: Related companies frequently purchase services and assets from one another, when intercompany transfers of non-current assets occur. The parent company must make adjustments in preparation of consolidated financial statements for as long as the acquiring company holds the assets.
When related company transfers land at book value, no specific adjustments are needed but when the asset is transferred at more or less than book value special treatment is required.
Under the fully adjusted equity method, the parent company must defer any unrealized gains or losses until the assets are eventually sold to unrelated parties.
In consolidation process, the selling entity’s gain or loss must be eliminated because the consolidated entity still holds the land.
Requirement 4
Preparation of three part work sheet for 20X5.
d
Answer to Problem 7.35P
Reconciliation between P’s investment in S on December 31 20X7 shows balance of $240,000 in investment account.
Explanation of Solution
Reconciliation of book value and balance in investments.
P | S | Elimination | |||
Debit | Credit | consolidation | |||
Sales | 450,000 | 190,400 | 640,400 | ||
Other income | 28,250 | 28,250 | |||
Gain on sale of equipment | 9,600 | 9,600 | |||
Income from subsidiary | 16,870 | 16,870 | |||
485,120 | 200,000 | 668,650 | |||
Cost of goods sold | (375,000) | (110,000) | (485,000) | ||
Depreciation expenses | (25,000) | (10,000) | 2,500 | 1,200 | (36,300) |
Interest expenses | (24,000) | (33,000) | (57,000) | ||
Other expenses | (28,000) | (17,000) | (45,000) | ||
Amortization expenses | 3,400 | (3,400) | |||
Income NCI | 4,710 | (4.710) | |||
Net income | 43,120 | 30,000 | 37,080 | 1,200 | 37,240 |
Retained earnings Jan 1 | 176,240 | 100,000 | 100,000 | ||
Dividends declared | (30,000) | (5,000) | 3,500 | ||
1,500 | (30,000) | ||||
Retained earnings Dec 31 | 189,360 | 125,000 | 148,080 | 6,200 | 172,480 |
Balance sheet | |||||
Cash | 15,850 | 58,000 | 73,850 | ||
65,000 | 70,000 | 135,000 | |||
Interest & other receivable | 30,000 | 10,000 | 40,000 | ||
Inventory | 150,000 | 180,000 | 330,000 | ||
Bond discount | 15,000 | 15,000 | |||
Investment in S stock | 174,510 | 13,370 | |||
Differential | 30,200 | 30,200 | |||
Copyright | 10,200 | 3,400 | 6,800 | ||
Land | 80,000 | 60,000 | 11,000 | 129,000 | |
Buildings and equipment | 315,000 | 240,000 | 25,000 | ||
8,400 | 588,400 | ||||
Less depreciation | (120,000) | (60,000) | 5,000 | ||
2,500 | |||||
16,800 | (204,300) | ||||
Total assets | 710,360 | 573,000 | 1,113,750 | ||
Accounts payable | 61,000 | 28,000 | 89,000 | ||
Other payable | 30,000 | 20,000 | 50,000 | ||
Bonds payable | 250,000 | 300,000 | 550,000 | ||
Common stock | |||||
P corporation | 150,000 | 150,000 | |||
S corporation | 100,000 | 100,000 | |||
Additional Paid in capital | 30,000 | 30,000 | |||
Retained earnings | 189,360 | 125,000 | 146,080 | 6,200 | 172,480 |
Non-controlling interest | 3,210 | ||||
69,060 | 72,270 | ||||
Liability and equity | 710,360 | 573,000 | 1,113,750 |
Want to see more full solutions like this?
Chapter 7 Solutions
Loose Leaf For Advanced Financial Accounting
- On January 1, 20X1, Peace, Inc., acquired 70 percent of Silver's outstanding voting stock. No excess fair-value amortization resulted from the acquisition. On January 1, 20X1, Silver sold equipment to Peace for $20,000. This asset originally cost $32,000 but had a January 1, 20X1, book value of $16,000. At the time of transfer, the equipment's remaining life was estimated to be four years. Silver reported net income of $150,000 for year 20X1. What is the noncontrolling interest in the 20X1 income of the subsidiary?ANSWER IS NOT $43,800arrow_forwardPirate Corporation acquired 60 percent ownership of Ship Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Ship Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X8, for Pirate and Ship are as follows: Item Pirate Corporation Ship Company Debit Credit Debit Credit Cash $ 27,000 $8,000 Accounts Receivable 65,000 22,000 Inventory 40,000 30,000 Buildings and Equipment 500,000 235,000 Investment in Row Company 40,000 Investment in Ship Company 108,000 Cost of Goods Sold 150,000 110,000 Depreciation Expense 30,000 10,000 Interest Expense 8,000 3,000 Dividends Declared 24,000 15,000 Accumulated Depreciation $ 140,000 $ 85,000 Accounts Payable 63,000 20,000 Bonds Payable 100,000 50,000 Common Stock 200,000…arrow_forwardPirate Corporation acquired 60 percent ownership of Ship Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Ship Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X8, for Pirate and Ship are as follows: Item Pirate Corporation Ship Company Debit Credit Debit Credit Cash $ 27,000 $8,000 Accounts Receivable 65,000 22,000 Inventory 40,000 30,000 Buildings and Equipment 500,000 235,000 Investment in Row Company 40,000 Investment in Ship Company 108,000 Cost of Goods Sold 150,000 110,000 Depreciation Expense 30,000 10,000 Interest Expense 8,000 3,000 Dividends Declared 24,000 15,000 Accumulated Depreciation $ 140,000 $ 85,000 Accounts Payable 63,000 20,000 Bonds Payable 100,000 50,000 Common Stock 200,000…arrow_forward
- Phone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $97,300. At that date, the fair value of the noncontrolling interest was $41,700. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 58,300 $ 22,000 Accounts Receivable 109,000 49,000 Inventory 144,000 79,000 Land 73,000 36,000 Buildings & Equipment 426,000 266,000 Less: Accumulated Depreciation (166,000) (75,000) Investment in Smart Corporation 97,300 Total Assets $ 741,600 $ 377,000 Accounts Payable $ 142,500 $ 26,000 Mortgage Payable 331,100 233,000 Common Stock 68,000 39,000 Retained Earnings 200,000 79,000 Total Liabilities & Stockholders’ Equity $ 741,600 $ 377,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $97,300. At that date, the fair value of the noncontrolling interest was $41,700. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 58,300 $ 22,000 Accounts Receivable 109,000 49,000 Inventory 144,000 79,000 Land 73,000 36,000 Buildings & Equipment 426,000 266,000 Less: Accumulated Depreciation (166,000) (75,000) Investment in Smart Corporation 97,300 Total Assets $ 741,600 $ 377,000 Accounts Payable $ 142,500 $ 26,000 Mortgage Payable 331,100 233,000 Common Stock 68,000 39,000 Retained Earnings 200,000 79,000 Total Liabilities & Stockholders’ Equity $ 741,600 $ 377,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPisa Company acquired 75 percent of Siena Company on January 1, 20X3, for $712,500. The fair value of the noncontrolling interest was equal to 25 percent of book value. On the date of acquisition, Siena had common stock outstanding of $300,000 and a balance in retained earnings of $650,000. During 20X3, Siena purchased inventory for $35,000 and sold it to Pisa for $50,000. Of this amount, Pisa reported $20,000 in ending inventory in 20X3 and later sold it in 20X4. In 20X4, Pisa sold inventory it had purchased for $40,000 to Siena for $60,000. Siena sold $45,000 of this inventory in 20X4. Income and dividend information for Siena for 20X3 and 20X4 are as follows: Year Net Income Dividends 20X3 $ 150,000 $ 40,000 20X4 $ 200,000 $ 50,000 Pisa Company uses the fully adjusted equity method. Required: Present the worksheet consolidation entries necessary to prepare consolidated financial statements for 20X3. Present the worksheet consolidation entries necessary to prepare…arrow_forward
- P Ltd acquired 80% of S Ltd in January 20x1. In December 20x8, S Ltd sold a piece of machinery to P Ltd for $12 million. Immediately before the sale, the machinery was carried in S Ltd’s books at cost of $10 million less accumulated depreciation of $3 million. The machinery had been used by S Ltd as property, plant and equipment and will be used by P Ltd as property, plant and equipment. The 20x8 consolidation adjusting entries for the inter-company sale of machinery should be:arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardMortar Corporation acquired 80 percent of Granite Corporation's voting common stock on January 1, 20X7. On December 31, 20X8, Mortar received $370,000 from Granite for equipment Mortar had purchased on January 1, 20X5, for $400,000 and had been depreciating it over 10 Years and no salvage value. After the sale, the equipment is expected to have a 5-year useful life and no salvage value. Both companies depreciate equipment on a straight-line basis. Based on the preceding information, in the preparation of elimination entries related to the equipment transfer for the 20X8 consolidated financial statements, the credited adjustment to Accumulated Depreciation would be: Group of answer choices $128,000 $120,000 $200,000 $160,000 * With complete calculationarrow_forward
- On December 31, 20X8, Parkway Corporation acquired 80 percent of Street Company's common stock for $104,000 cash. The fair value of the noncontrolling interest at that date was determined to be $26,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Parkway Corporation Street Company Cash $ 90,000 $ 20,000 Accounts Receivable 80,000 35,000 Inventory 100,000 40,000 Land 40,000 60,000 Buildings and Equipment 300,000 100,000 Less: Accumulated Depreciation (100,000) (40,000) Investment in Street Company 104,000 Total Assets $ 614,000 $ 215,000 Accounts Payable 120,000 30,000 Mortgage Payable 200,000 100,000 Common Stock 50,000 25,000 Retained Earnings 244,000 60,000 Total Liabilities and Equity $ 614,000 $ 215,000 On that date, the book values of Street's assets and liabilities approximated fair value except for inventory, which had a fair value of $45,000, and buildings and equipment,…arrow_forwardParent Company purchased 35% interest in Sub Company for P5,600,000 on July 15, 2020. Parent already held a 25% interest purchased for P3,000,000. As of this date, the carrying value of the identifiable net assets of Sub totaled P17,000,000. The carrying value of the identifiable net assets of Sub equal their fair values except for the undervaluation of Inventories and Machineries by P200,000 and P1,000,000 respectively. The fair value of the noncontrolling interest on July 15, 2020 is P7,000,000. How much is the gain on bargain purchase to be recognized as a result of the business combination? 1,600,000 2,320,000 1,320,000 2,600,000arrow_forwardParent Company purchased 35% interest in Sub Company for P5,600,000 on July 15, 2020. Parent already held a 25% interest purchased for P3,000,000. As of this date, the carrying value of the identifiable net assets of Sub totaled P17,000,000. The carrying value of the identifiable net assets of Sub equal their fair values except for the undervaluation of Inventories and Machineries by P200,000 and P1,000,000 respectively. The fair value of the noncontrolling interest on July 15, 2020 is P7,000,000. How much is the gain on bargain purchase to be recognized as a result of the business combination? how much is the previously held interest at the date of acquisition? A. 4,000,000 B. 3,000,000 C. 4,550,000 D. 4,250,000arrow_forward
- 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 Learning