Chapter 7 practice problems

pdf

School

University of Guelph *

*We aren’t endorsed by this school

Course

4220

Subject

Accounting

Date

Nov 24, 2024

Type

pdf

Pages

11

Uploaded by ProfessorHippopotamus409

Report
Chapter 7 practice problems Problem 7-4 Equipment gain Before Tax 40% tax After tax Year 2 sale Sally selling 15,000 Depreciation Years 2 and 3 (3,000 2) 6,000 Balance December 31, Year 3 9,000 3,600 5,400 Depreciation Year 4 3,000 1,200 1,800 (a) Balance December 31, Year 4 6,000 2,400 3,600 (b) (a) Calculation of consolidated profit attributable to Peggy’s shareholders for Year 4 Profit of Peggy 185,000 Profit of Sally 53,000 Add: Equipment gain realized (a) 1,800 Adjusted profit 54,800 (c) Consolidated profit 239,800 Attributable to: Shareholders of Peggy 226,100 NCI (25% x 54,800) 13,700 239,800
(b) Peggy Company Consolidated Income Statement Year 4 Revenues (580,000 + 270,000) $850,000 Miscellaneous expense (110,000 + 85,000) 195,000 Depreciation expense (162,000 + 97,000 - (a) 3,000) 256,000 Income tax expense (123,000 + 35,000 + (a) 1,200) 159,200 Total expenses 610,200 Consolidated profit 239,800 Attributable to: Shareholders of Peggy 226,100 NCI (25% x 54,800) 13,700 239,800 (c) Deferred income taxes - December 31, Year 4 (b) 2,400 Problem 7-18 Calculation, allocation, and changes to acquisition differential Cost of 80% investment in Spruce Ltd., Jan. 2, Year 4 2,000,000 Implied value of 100% 2,500,000 Carrying amounts of Spruce's net assets: Common shares 500,000 Retained earnings 1,250,000 Total shareholders' equity 1,750,000
Acquisition differential 750,000 Allocation: FV CA Mineral rights 750,000 Balance 0 Balance Changes Balance Jan. 1/4 Years 4 to 6 Year 7 Dec. 31/7 Mineral rights 750,000 (a) (225,000) (b) (75,000) 450,000 (c) Intercompany sales and purchases 1,000,000 (d) Intercompany profits Before tax 40% tax After tax Equipment Jan. 2/5 Poplar selling (500,000 400,000) 100,000 (e) Depreciation Years 5 and 6 40,000 Balance, Dec. 31, Year 6 60,000 24,000 36,000 (f) Depreciation, Year 7 20,000 8,000 12,000 (g) Balance, Dec. 31, Year 7 40,000 16,000 24,000 (h) Inventory Jan. 1, Year 7 Spruce selling 200,000 80,000 120,000 (i) Inventory Dec. 31, Year 7 Spruce selling (300,000 x 35%) 105,000 42,000 63,000 (j) Spruce’s accumulated depreci ation, date of acquisition 600,000 (k)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Poplar’s bonds payable Jan. 2, Yr 5 Jan. 2, Yr 6 Dec. 31, Yr 7 Par value of bonds 500,000 500,000 500,000 Plus: Premium on bonds 14,000 12,000 8,000 Carrying amount 514,000 512,000 508,000 Annual premium amortization (14,000 / 7) 2,000 50% of carrying amount purchased by Spruce (250 + 6) 256,000 254,000 (l) 50% of carrying amount held by outsiders (250 + 4) 254,000 (m) Spruce’s investment in bonds Par value of bonds 250,000 250,000 (n) Less: Discount on bonds 9,000 6,000 (o) Carrying amount 241,000 244,000 Annual premium amortization (9,000 / 6) 1,500 Before tax 40% tax After tax Realized gain to entity Jan. 2, Year 6 (256 241) 15,000 6,000 9,000 Poplar Ltd. Realized gain Jan. 2, Year 6 (256 250) 6,000 2,400 3,600 Interest elimination gain (loss), Year 6* (1,000) (400) (600) Balance gain Dec. 31, Year 6 5,000 2,000 3,000 (p) Interest elimination gain (loss), Year 7 (1,000) (400) (600) (q) Balance gain Dec. 31, Year 7 4,000 1,600 2,400 (r)
Spruce Ltd. Realized gain Jan. 2, Year 6 (250 241) 9,000 3,600 5,400 Interest elimination gain (loss), Year 6* (1,500) (600) (900) Balance gain Dec. 31, Year 6 7,500 3,000 4,500 (s) Interest elimination gain (loss), Year 7 (1,500) (600) (900) (t) Balance gain Dec. 31, Year 7 6,000 2,400 3,600 (u) * 6 years to maturity Intercompany interest revenue for Spruce (250,000 8% + (t) 1,500) = 21,500 (v) Intercompany interest expense for Poplar (250,000 8% - (q) 1,000) = 19,000 (w) Net loss on elimination of intercompany revenues and expenses (15,000 / 6 yrs) 2,500 Deferred income tax Dec. 31, Year 7 Equipment (h) 16,000 Inventory (j) 42,000 Bonds retired [(r) 1,600 + (u) 2,400] (4,000) Deferred income tax asset 54,000 (x) Calculation of consolidated net income Year 7
Income of Poplar 1,100,000 Less: Dividend from Spruce (250,000 80%) (200,000) Add: Equipment profit realized (g) 12,000 Less: Interest elimination loss (q) (600) Adjusted net income 911,400 Income of Spruce 521,500 Less: Changes to acquisition differential (b) (75,000) Less: Unrealized profit in closing inventory (j) (63,000) Less: Interest elimination loss (t) (900) 382,600 Add: Realized profit in opening inventory (i) 120,000 Adjusted net income 502,600 (y) Consolidated net income 1,414,000 Attributable to: Shareholders of Poplar 1,313,480 NCI (20% x (y) 502,600) 100,520 1,414,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
(a) (i) Poplar Ltd. Consolidated Income Statement Year 7 Sales (4,900,000 + 2,000,000 1,000,000 (d)) 5,900,000 Interest revenue (0 + 21,500 (v) 21,500) 0 Total revenues 5,900,000 Cost of goods sold (2,400,000 + 850,000 (d) 1,000,000 (i) 200,000 + (j) 105,000) 2,155,000 Other expenses (962,000 + 300,000 + (b) 75,000 (g) 20,000) 1,317,000 Interest expense (38,000 + 0 (w) 19,000) 19,000 Income tax expense (600,000+350,000+ (i) 80,000 (j) 42,000+ (g) 8,000 (q) 400 (t) 600) 995,000 Total expenses 4,486,000 Net income 1,414,000 Attributable to: Shareholders of Poplar 1,313,480 NCI (20% x (y) 502,600) 100,520 1,414,000 Calculation of consolidated retained earnings Jan. 1, Year 7 Retained earnings of Poplar, Jan. 1, Year 7 10,000,000 Less: Unrealized profit in equipment (f) (36,000) Add: Realized gain on bonds (p) 3,000
9,967,000 Retained earnings of Spruce, Jan. 1, Year 7 2,000,000 At acquisition 1,250,000 Increase 750,000 Less: Change in acquisition differential (a) (225,000) Less: Unrealized profit in opening inventory (i) (120,000) Add: Realized gain on bonds (s) 4,500 Adjusted increase 409,500 (y) Poplar's ownership % 80% 327,600 Consolidated retained earnings, Jan. 1 Year 7 10,294,600 (ii) Poplar Ltd. Consolidated Statement of Retained Earnings Year 7 Retained earnings, Jan. 1, Year 7 $10,294,600 Add: net income 1,313,480 11,608,080 Less: dividends 590,000 Retained earnings, Dec. 31, Year 7 $11,018,080 Calculation of noncontrolling interest Dec. 31, Year 7 Common shares of Spruce 500,000 )
Retained earnings of Spruce, Jan. 1, Year 7 2,000,000 ) Net income, Year 7 521,500 ) Dividends, Year 7 (250,000) Total shareholders' equity, Dec. 31, Year 7 2,771,500 Add: Realized gain on bonds (u) 3,600 ) Less: Unrealized profit in ending inventory (j) (63,000) ) 2,712,100 ) Add: Undepleted acquisition differential (c) 450,000 Adjusted shareholders' equity, Spruce 3,162,100 ) Noncontrolling interest’s share 20% Noncontrolling interest, Dec. 31, Year 7 632,420 (z) ) (iii) Poplar Ltd. Consolidated Balance Sheet Dec. 31, Year 7 Cash (1,000,000 + 500,000) 1,500,000 ) Accounts receivable (2,000,000 + 356,000) 2,356,000 ) Inventory (3,010,000 + 2,006,000 (j) 105,000) 4,911,000 ) Plant and equipment (14,000,000 + 3,144,000 (e) 100,000 (k) 600,000) 16,444,000 ) Accum. depreciation (4,000,000 + 1,000,000 (f) 60,000 (k) 600,000) (4,340,000) Investment in bonds 000 Mineral rights (c) 450,000 ) Deferred income taxes (x) 54,000 ) Total assets 21,375,000 )
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Accounts payable (2,492,000 + 2,478,500) 4,970,500 Bonds payable (500,000 + 0 (n) 250,000) 250,000 Premium on bonds payable (8,000 + 0 (m) 4,000) 4,000 Common shares 4,500,000 Retained earnings 11,018,080 Noncontrolling interest (z) 632,420 Total liabilities and shareholders' equity 21,375,000 (b) Investment Account, Dec. 31, Year 7 - Equity Method Balance, Dec. 31, Year 7 cost method 2,000,000 Less: Unrealized profit in equipment (h) (24,000) Add: Realized gain on bond (r) 2,400 1,978,400 Add: Adjusted increase in Spruce's retained earnings to Jan. 1, Year 7 (n) 409,500 Poplar's ownership % 80% 327,600 2,306,000 Add: Adjusted income of Spruce, Year 7 (y) 502,600 Poplar's ownership % 80% 402,080 2,708,080 Less: Dividend from Spruce (250,000 80%) 200,000 Balance, Dec. 31, Year 7 2,508,080
Alternative calculation: Consolidated retained earnings, Dec. 31, Year 7 11,018,080 Retained earnings Poplar Dec. 31, Year 7 cost method (10,000,000 + 1,100,000 590,000) 10,510,000 Difference 508,080 Investment in Spruce cost method 2,000,000 Investment in Spruce equity method, Dec. 31, Year 7 2,508,080 (c) Gains should be recognized when they are realized i.e., when there has been a transaction with outsiders and consideration has been given/received. When the parent acquires the subsidiary’s bonds for cash in the open market, it is transacting with an outsider and giving cash as consideration. From the separate entity perspective, the parent is investing in bonds. However, from a consolidated point of view, the parent is retiring the bonds of the subsidiary when it purchases the bonds from the outside entity. Therefore, when the investment in bonds is offset against the bonds payable on consolidation, any difference in the carrying amounts is recorded as a gain or loss on the deemed retirement of the bonds.