-On January 1, 2020, Wondersome Company acquired a 70% interest in Philmore Company for a purchase price that was $240,000 over the book value of the Philmore’s Stockholders’ Equity on the acquisition date. Wondersome uses the cost method to account for its investment in Philmore. On the date of acquisition, Philmore’s retained earnings balance was $350,000. Wondersome assigned the acquisition-date AAP as follows: AAP Items Initial Fair Value Useful Life (years) PPE, net 90,000 20 Patent 150,000 10 $350,000 Philmore sells inventory to Wondersome (upstream) which includes that inventory in products that it, ultimately, sells to customers outside of the controlled group. You have compiled the following data for the years ending 2022 and 2023: 2022 2023 Transfer price for inventory sale $94,500 $70,000 Cost of goods sold -64,500 -45,000 Gross profit $30,000 $25,000 % inventory remaining 30% 20% Gross profit deferred $9,000 $5,000 EOY Receivable/Payable $32,000 $29,500 The inventory not remaining at the end of the year has been sold outside of the controlled group. The parent and the subsidiary report the following financial statements at December 31, 2023: Income Statement Wondersome Philmore Sales $2,400,000 $602,400 Cost of goods sold -1,580,000 -465,398 Gross Profit 820,000 137,002 Income (loss) from subsidiary 10,500 Operating expenses -711,200 -56,000 Net income $119,300 $81,002 Statement of Retained Earnings Wondersome Philmore BOY Retained Earnings $3,360,350 $608,000 Net income 119,300 81,002 Dividends -85,000 -15,000 EOY Retained Earnings $3,394,650 $674,002 Balance Sheet Wondersome Philmore Assets: Cash $450,000 $84,700 Accounts receivable 425,000 113,200 Inventory 654,000 142,100 Investment in subsidiary 634,550 PPE, net 4,432,100 1,000,002 $6,595,650 $1,340,002 Liabilities and Stockholders’ Equity: Current Liabilities $505,900 $99,500 Long-term Liabilities 703,500 250,000 Common Stock 402,000 75,300 APIC 1,589,600 241,200 Retained Earnings 3,394,650 674,002 $6,595,650 $1,340,002 Required: a. Compute the EOY noncontrolling interest equity balance b. Prepare the consolidation journal entries
5-On January 1, 2020, Wondersome Company acquired a 70% interest in Philmore Company for a purchase price that was $240,000 over the book value of the Philmore’s
|
AAP Items |
Initial Fair Value |
Useful Life (years) |
|
PPE, net |
90,000 |
20 |
|
Patent |
150,000 |
10 |
|
|
$350,000 |
|
Philmore sells inventory to Wondersome (upstream) which includes that inventory in products that it, ultimately, sells to customers outside of the controlled group. You have compiled the following data for the years ending 2022 and 2023:
|
|
2022 |
2023 |
|
Transfer price for inventory sale |
$94,500 |
$70,000 |
|
Cost of goods sold |
-64,500 |
-45,000 |
|
Gross profit |
$30,000 |
$25,000 |
|
% inventory remaining |
30% |
20% |
|
Gross profit deferred |
$9,000 |
$5,000 |
|
|
|
|
|
EOY Receivable/Payable |
$32,000 |
$29,500 |
The inventory not remaining at the end of the year has been sold outside of the controlled group.
The parent and the subsidiary report the following financial statements at December 31, 2023:
|
Income Statement |
||
|
|
Wondersome |
Philmore |
|
Sales |
$2,400,000 |
$602,400 |
|
Cost of goods sold |
-1,580,000 |
-465,398 |
|
Gross Profit |
820,000 |
137,002 |
|
Income (loss) from subsidiary |
10,500 |
|
|
Operating expenses |
-711,200 |
-56,000 |
|
Net income |
$119,300 |
$81,002 |
|
Statement of Retained Earnings |
||
|
|
Wondersome |
Philmore |
|
BOY Retained Earnings |
$3,360,350 |
$608,000 |
|
Net income |
119,300 |
81,002 |
|
Dividends |
-85,000 |
-15,000 |
|
EOY Retained Earnings |
$3,394,650 |
$674,002 |
|
|
||
|
|
Wondersome |
Philmore |
|
Assets: |
|
|
|
Cash |
$450,000 |
$84,700 |
|
|
425,000 |
113,200 |
|
Inventory |
654,000 |
142,100 |
|
Investment in subsidiary |
634,550 |
|
|
PPE, net |
4,432,100 |
1,000,002 |
|
|
$6,595,650 |
$1,340,002 |
|
|
|
|
|
Liabilities and Stockholders’ Equity: |
|
|
|
Current Liabilities |
$505,900 |
$99,500 |
|
Long-term Liabilities |
703,500 |
250,000 |
|
Common Stock |
402,000 |
75,300 |
|
APIC |
1,589,600 |
241,200 |
|
Retained Earnings |
3,394,650 |
674,002 |
|
|
$6,595,650 |
$1,340,002 |
Required:
a. Compute the EOY noncontrolling interest equity balance
b. Prepare the consolidation
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
