Equity method:
The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.
Cost method:
The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.
To calculate:
The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.

Explanation of Solution
Fast Cool has acquired
To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-
Step 1: Calculate total amortization amount
Particulars | Life | Fair Value | Book Value | Annual Amount | Current Year | Prior Year | Total |
Inventory | - | ||||||
Building | |||||||
Equipment | |||||||
Patent | |||||||
Mortgage Payable | |||||||
Purchase Contract | - | ||||||
Total Amortization | - | - |
After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.
As per the information given in the question Fast Air sales
Now, calculation of internally generated net income is as follows:
Fast Air Company Income Distribution
Internally Generated Net Income(A) | Amortization for current year (B) | Adjusted income=(A)-(B) | Non-Controlling Interest Profit Share in Subsidiary (20%) | Controlling Interest Share(80%) |
Calculation of internally generated net income:
As per the information given in the question Fast Cool sales
Now, calculate internally generated net income,
Fast Air Company Income Distribution
Internally Generated Net Income | Non-Controlling Interest Profit Share in Subsidiary (20%) | Controlling Interest Share(80%) |
Step 3:
Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement
For year ended December 2016.
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Controlling Interest Retained Earning | Consolidated | ||
Fast Cool | Fast Air | Debit | Credit | ||||
Income Statement | |||||||
Net Sales | - | - | - | - | |||
Cost of Goods Sold | - | - | - | - | |||
Depreciation of Building | - | - | - | ||||
Depreciation of equipment | - | - | - | ||||
Interest Expense | - | - | - | - | |||
Other Expenses | - | - | - | ||||
- | - | - | - | - | - | ||
Subsidiary Income | - | - | - | - | - | ||
Dividend Declared- Fast Cool | - | - | - | - | - | ||
Dividend Declared- Fast Air | - | - | - | - | |||
Net Income | - | - | - | - | |||
Consolidated Income | - | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | ||
Controlling Interest (see income distribution schedule) | - | - | - | - | - | ||
Consolidated Balance Sheet: | |||||||
Inventory, December 2016 | - | - | - | - | |||
Cash | - | - | - | - | |||
Account Receivable | - | - | - | - | |||
Investment in Fast Air | - | (2) | (1) | - | - | - | |
- | - | - | (3) | - | - | - | |
- | - | - | (4) | - | - | ||
Land | (4) | - | - | - | |||
Buildings | (4) | - | - | - | |||
Accumulated Depreciation | - | (5) | - | - | |||
Equipment | - | (4) | - | - | |||
Accumulated Depreciation | (5) | - | - | - | |||
Patent | - | (4) | - | - | |||
Purchase Contract | - | - | - | - | - | ||
Goodwill | - | (4) | - | - | - | ||
Current Liabilities | - | - | - | - | |||
Bond Payable | - | - | - | - | - | ||
Discount (premium) | - | - | - | (4) | - | - | - |
- | - | (5) | - | - | - | ||
Common Stock-Fast Cool | - | - | - | - | - | ||
Paid in capital in excess of Par- Fast Cool | - | - | - | - | - | ||
Retained Earnings-December 31,2016-Fast Cool | - | (4) | - | - | - | ||
- | - | (5) | - | - | - | ||
Common Stock- Fast Air | - | (3) | - | - | - | ||
Paid in capital in excess of Par- Fast Air | - | (3) | - | - | - | ||
Retained Earnings-December 31,2016-Fast Air | - | (3) | - | ||||
- | - | - | - | - | - | ||
- | - | - | - | - | - | ||
Total NCI | - | - | - | - | - | ||
Retained Earnings- Controlling Interest, December 31, 2016 | - | - | - | - | - | ||
- | - | - | - | - | - |
Working Notes:
- Current year Subsidiary income has been considered.
- Dividend Declared in current year.
- Elimination of controlling interest in subsidiary equity.
- Made adjustment as per the determination and distribution schedule.
- Amortization Adjustment has been made.
Consolidated non-controlling interest is
Want to see more full solutions like this?
Chapter 3 Solutions
ADVANCED ACCOUNTING
- Give me the answer in a clear organized table please. Thank you!arrow_forwardGive me the answer in a clear organized table please. Thank you!arrow_forwardAssess the role of the Conceptual Framework in financial reporting and its influence on accounting theory and practice. Discuss how the qualitative characteristics outlined in the Conceptual Framework enhance financial reporting and contribute to decision-usefulness. Provide examplesarrow_forward
- Current Attempt in Progress Cullumber Corporation has income from continuing operations of $464,000 for the year ended December 31, 2025. It also has the following items (before considering income taxes). 1. An unrealized loss of $128,000 on available-for-sale securities. 2. A gain of $48,000 on the discontinuance of a division (comprised of a $16,000 loss from operations and a $64,000 gain on disposal). Assume all items are subject to income taxes at a 20% tax rate. Prepare a partial income statement, beginning with income from continuing operations. Income from Continuing Operations Discontinued Operations Loss from Operations Gain from Disposal Net Income/(Loss) CULLUMBER CORPORATION Income Statement (Partial) For the Year Ended December 31, 2025 Prepare a statement of comprehensive income. Net Income/(Loss) $ CULLUMBER CORPORATION Statement of Comprehensive Income For the Year Ended December 31, 2025 = Other Comprehensive Income Unrealized Loss of Available-for-Sale Securities ✰…arrow_forwardPlease make a trial balance, adjusted trial balance, Income statement. end balance ,owners equity statement, Balance sheet , Cash flow statement ,Cash end balancearrow_forwardActivity Based Costing - practice problem Fontillas Instrument, Inc. manufactures two products: missile range instruments and space pressure gauges. During April, 50 range instruments and 300 pressure gauges were produced, and overhead costs of $89,500 were estimated. An analysis of estimated overhead costs reveals the following activities. Activities 1. Materials handling 2. Machine setups Cost Drivers Number of requisitions Number of setups Total cost $35,000 27,500 3. Quality inspections Number of inspections 27,000 $89.500 The cost driver volume for each product was as follows: Cost Drivers Instruments Gauge Total Number of requisitions 400 600 1,000 Number of setups 200 300 500 Number of inspections 200 400 600 Insructions (a) Determine the overhead rate for each activity. (b) Assign the manufacturing overhead costs for April to the two products using activity-based costing.arrow_forward
- Bodhi Company has three cost pools and two doggie products (leashes and collars). The activity cost pool of ordering has the cost drive of purchase orders. The activity cost pool of assembly has a cost driver of parts. The activity cost pool of supervising has the cost driver of labor hours. The accumulated data relative to those cost drivers is as follows: Expected Use of Estimated Cost Drivers by Product Cost Drivers Overhead Leashes Collars Purchase orders $260,000 70,000 60,000 Parts 400,000 300,000 500,000 Labor hours 300,000 15,000 10,000 $960,000 Instructions: (a) Compute the activity-based overhead rates. (b) Compute the costs assigned to leashes and collars for each activity cost pool. (c) Compute the total costs assigned to each product.arrow_forwardTorre Corporation incurred the following transactions. 1. Purchased raw materials on account $46,300. 2. Raw Materials of $36,000 were requisitioned to the factory. An analysis of the materials requisition slips indicated that $6,800 was classified as indirect materials. 3. Factory labor costs incurred were $55,900, of which $51,000 pertained to factory wages payable and $4,900 pertained to employer payroll taxes payable. 4. Time tickets indicated that $50,000 was direct labor and $5,900 was indirect labor. 5. Overhead costs incurred on account were $80,500. 6. Manufacturing overhead was applied at the rate of 150% of direct labor cost. 7. Goods costing $88,000 were completed and transferred to finished goods. 8. Finished goods costing $75,000 to manufacture were sold on account for $103,000. Instructions Journalize the transactions.arrow_forwardChapter 15 Assignment of direct materials, direct labor and manufacturing overhead Stine Company uses a job order cost system. During May, a summary of source documents reveals the following. Job Number Materials Requisition Slips Labor Time Tickets 429 430 $2,500 3,500 $1,900 3,000 431 4,400 $10,400 7,600 $12,500 General use 800 1,200 $11,200 $13,700 Stine Company applies manufacturing overhead to jobs at an overhead rate of 60% of direct labor cost. Instructions Prepare summary journal entries to record (i) the requisition slips, (ii) the time tickets, (iii) the assignment of manufacturing overhead to jobs,arrow_forward
- Solve accarrow_forwardSolve fastarrow_forwardAssume that none of the fixed overhead can be avoided. However, if the robots are purchased from Tienh Inc., Crane can use the released productive resources to generate additional income of $375,000. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Direct materials Direct labor Variable overhead 1A Fixed overhead Opportunity cost Purchase price Totals Make A Buy $ SA Net Income Increase (Decrease) $ Based on the above assumptions, indicate whether the offer should be accepted or rejected? The offerarrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





