dation spreadsheet for continuous sale of inventory - Equity method Assume that a parent company acquired a subsidiary on January 1, 2013. The purchase price was $500,000 million in excess of the subsidiary’s book value of Stockholders’ Equity on the acquisition date, and that excess was assigned to the following AAP assets: AAP Asset Original Amount Original Useful Life (years) Property, plant and equipment (PPE), net $100,000 20 Customer list
Consolidation spreadsheet for continuous sale of inventory - Equity method
Assume that a parent company acquired a subsidiary on January 1, 2013. The purchase price was $500,000 million in excess of the
AAP Asset |
Original Amount |
Original Useful Life (years) |
|---|---|---|
| Property, plant and equipment (PPE), net | $100,000 | 20 |
| Customer list | 175,000 | 10 |
| Royalty agreement | 125,000 | 10 |
| 100,000 | indefinite | |
| $500,000 |
The AAP assets with a definite useful life have been amortized as part of the parent’s equity method accounting. The Goodwill asset has been tested annually for impairment, and has not been found to be impaired.
Assume that the parent company sells inventory to its wholly owned subsidiary. The subsidiary, ultimately, sells the inventory to customers outside of the consolidated group. You have compiled the following data for the years ending 2015 and 2016:
Inventory Sales |
Gross Profit Remaining in Unsold Inventory |
Receivable (Payable) |
|
|---|---|---|---|
| 2016 | $68,000 | $19,380 | $27,200 |
| 2015 | $43,700 | $12,597 | $13,237 |
The inventory not remaining at the end of the year has been sold to unaffiliated entities outside of the consolidated group. The parent uses the equity method to account for its Equity Investment.
The financial statements of the parent and its subsidiary for the year ended December 31, 2016, follow in part d. below.
a. Show the computation to yield the pre-consolidation $67,837 Income loss from subsidiary reported by the parent during 2016. Hint: Use negative signs with answers when appropriate.
|
|
|
|
| Plus: |
|
|
| Less: |
|
|
| AAP |
|
|
| Income (loss) from subsidiary |
|
b. Show the computation to yield the Equity Investment balance of $957,989 reported by the parent at December 31, 2016. Hint: Use negative signs with answers when appropriate.
| Common stock |
|
| APIC |
|
|
|
|
| BOY unamortized AAP |
|
| BOY deferred profit |
|
| Income (loss) from subsidiary |
|
| Dividends |
|
| Equity investment |
|
c. Prepare the consolidation entries for the year ended December 31, 2016.
| Consolidation Worksheet | |||
|---|---|---|---|
| Description | Debit | Credit | |
| [C] |
|
|
|
| Dividends |
|
|
|
|
|
|
|
|
| [E] | Common stock |
|
|
| APIC |
|
|
|
|
|
|
|
|
|
|
|
|
|
| [A] | PPE net |
|
|
| Customer list |
|
|
|
| Royalty agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
| [D] |
|
|
|
| PPE net |
|
|
|
| Customer list |
|
|
|
|
|
|
|
|
| [Icogs] |
|
|
|
|
|
|
|
|
| To recognize deferred profit on prior year's sale. | |||
| [Isales] |
|
|
|
|
|
|
|
|
| [Icogs] |
|
|
|
|
|
|
|
|
| To defer gross profit on the intercompany sale. | |||
| [Ipay] |
|
|
|
|
|
|
|
d. Prepare the consolidation spreadsheet for the year ended December 31, 2016. Hint: Use negative signs with answers when appropriate.
| Elimination Entries | |||||||
|---|---|---|---|---|---|---|---|
| Parent | Sub | Dr | Cr | Consolidated | |||
| Income statement: | |||||||
| Sales | $4,370,000 | $783,000 | [Isales] |
|
|
||
| Cost of goods sold | (3,059,000) | (469,800) | [Icogs] |
|
|
[Icogs] |
|
|
|
[Isales] | ||||||
| Gross profit | 1,311,000 | 313,200 |
|
||||
| Income (loss) from subsidiary | 67,837 | [C] |
|
|
|||
| Operating expenses | (830,300) | (203,580) | [D] |
|
|
||
| Net income | $548,537 | $109,620 |
|
||||
| Statement of retained earnings: | |||||||
| BOY retained earnings | $2,195,488 | $404,550 | [E] |
|
|
||
| Net income | 548,537 | 109,620 |
|
||||
| Dividends | (126,164) | (14,251) |
|
[C] |
|
||
| EOY retained earnings | $2,617,861 | $499,919 |
|
||||
| Assets | |||||||
| Cash | $650,639 | $253,087 |
|
||||
| 559,360 | 181,656 |
|
[Ipay] |
|
|||
| Inventory | 847,780 | 233,334 |
|
[Icogs] |
|
||
| PPE, net | 4,078,084 | 431,694 | [A] |
|
|
[D] |
|
| Customer List | [A] |
|
|
[D] |
|
||
| Royalty agreement | [A] |
|
|
[D] |
|
||
| Goodwill | [A] |
|
|
||||
| Equity investment | 957,989 | [Icogs] |
|
|
[C] |
|
|
|
|
[E] | ||||||
|
|
[A] | ||||||
| $7,093,852 | $1,099,771 |
|
|||||
| Liabilities and stockholders’ equity | |||||||
| Accounts payable | $327,313 | $93,459 | [Ipay] |
|
|
||
| Other current liabilities | 403,228 | 127,943 |
|
||||
| Long-term liabilities | 2,500,000 | 261,000 |
|
||||
| Common stock | 714,495 | 52,200 | [E] |
|
|
||
| APIC | 530,955 | 65,250 | [E] |
|
|
||
| Retained earnings | 2,617,861 | 499,919 |
|
||||
| $7,093,852 | $1,099,771 |
|
|
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
