Soft Bound Version for Advanced Accounting 13th Edition
13th Edition
ISBN: 9781260110579
Author: Hoyle
Publisher: McGraw Hill Education
expand_more
expand_more
format_list_bulleted
Question
Chapter 5, Problem 31P
a.
To determine
Show how Company M determined the $411,000 Investment in Company S account balance.
a.
Expert Solution
Explanation of Solution
Particulars | Amount | Amount |
Consideration transferred on 01/01/2017 | $ 372,000 | |
Reported income of Company S | $ 60,000 | |
Patents amortization | $ (7,000) | |
Amortization of Customer list | $ (3,000) | |
Adjusted income of Company S | $ 50,000 | |
Ownership percent of Company P | 60% | |
Share of Company M in Income of Company S | $ 30,000 | |
Deferred profit of sale occurred in 2017 | $ (10,000) | |
Balance as on 12/31/2017 | $ 392,000 | |
Reported income of Company S | $ 60,000 | |
Patents amortization | $ (7,000) | |
Amortization of Customer list | $ (3,000) | |
Adjusted income of Company S in 2018 | $ 50,000 | |
Ownership percent of Company P | 60% | |
Share of Company P in Income of Company S | $ 30,000 | |
Profit of 2017 recognized | $ 10,000 | |
Deferred profit of 2018 | $ (12,000) | |
Equity in earnings of Company S in 2017 | $ 28,000 | |
Share of Company M in dividends of Company S in 2017 | $ (9,000) | |
Balance as on 12/31/2017 | $ 411,000 |
Table: (1)
b.
To determine
Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2018.
b.
Expert Solution
Explanation of Solution
The consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2018 is as follows:
Company M and Company S | ||||||
Consolidation Worksheet | ||||||
Year ending December 31, 2018 | ||||||
Income statement | Company M | Company S | Debit | Credit | Non-controlling interest | Consolidated Balances |
Revenues | $ (700,000) | $ (335,000) | $ 160,000 | $ (875,000) | ||
Cost of goods sold | $ 460,000 | $ 205,000 | $ 12,000 | $ 10,000 | $ 507,000 | |
$ 160,000 | ||||||
Operating expense | $ 188,000 | $ 70,000 | $ 10,000 | $ 268,000 | ||
Equity in income of Company S | $ (28,000) | $ 28,000 | $ - | |||
Net income | $ (80,000) | $ (60,000) | ||||
Consolidated net income | $ (100,000) | |||||
Share of non-controlling interest in net income | $ (20,000) | $ 20,000 | ||||
Share of controlling interest in net income | $ (80,000) | |||||
Balance Sheet | ||||||
Cash | $ 248,000 | $ 148,000 | $ 396,000 | |||
Inventory | $ 233,000 | $ 129,000 | $ 12,000 | $ 350,000 | ||
Investment in Company S | $ 411,000 | |||||
Building | $ 308,000 | $ 202,000 | $ 510,000 | |||
Equipment | $ 220,000 | $ 86,000 | $ 306,000 | |||
Patents | $ 20,000 | $ 70,000 | $ 14,000 | $ 76,000 | ||
Customer list | $ 45,000 | $ 6,000 | $ 39,000 | |||
| $ 185,000 | $ 185,000 | ||||
Total assets | $ 1,420,000 | $ 585,000 | $ 1,862,000 | |||
Liabilities | $ (390,000) | $ (160,000) | $ (550,000) | |||
Common stock | $ (300,000) | $ (100,000) | $ 100,000 | $ (300,000) | ||
| $ (730,000) | $ (325,000) | $ (730,000) | |||
Non-controlling interest in Company S | $ 268,000 | |||||
$ 14,000 | ||||||
$ 282,000 | $ (282,000) | |||||
Total liabilities and equity | $ (1,420,000) | $ (585,000) | $ 1,862,000 |
Table: (2)
Working note:
Statement of retained earnings | Company M | Company S | Debit | Credit | Non-controlling interest | Consolidated Balances |
Retained earnings on 01/01 | $ (695,000) | $ (280,000) | $ 280,000 | $ (695,000) | ||
Net Income | $ (80,000) | $ (60,000) | $ (80,000) | |||
Dividends declared | $ 45,000 | $ 15,000 | $ 9,000 | $ 6,000 | $ 45,000 | |
Retained earnings on 31/12 | $ (730,000) | $ (325,000) | $ (730,000) |
Table: (3)
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Calculate the amount of gross profit
Anjali Brewery has estimated budgeted costs of $72,600, $78,900, and $85,200 for the manufacture of 4,000, 5,000, and 6,000 gallons of beer, respectively, next quarter. What are the variable and fixed manufacturing costs in the flexible budget for Anjali Brewery?
Determine the depreciation
Chapter 5 Solutions
Soft Bound Version for Advanced Accounting 13th Edition
Ch. 5 - Prob. 1QCh. 5 - Prob. 2QCh. 5 - Prob. 3QCh. 5 - Prob. 4QCh. 5 - James, Inc., sells inventory to Matthews Company,...Ch. 5 - Prob. 6QCh. 5 - Prob. 7QCh. 5 - Prob. 8QCh. 5 - Prob. 9QCh. 5 - Prob. 10Q
Ch. 5 - Prob. 11QCh. 5 - Prob. 12QCh. 5 - Prob. 13QCh. 5 - Prob. 1PCh. 5 - Prob. 2PCh. 5 - Prob. 3PCh. 5 - Prob. 4PCh. 5 - Prob. 5PCh. 5 - Use the same information as in problem (5) except...Ch. 5 - Angela, Inc., holds a 90 percent interest in Corby...Ch. 5 - Prob. 8PCh. 5 - Thomson Corporation owns 70 percent of the...Ch. 5 - Prob. 10PCh. 5 - What is the total of consolidated cost of goods...Ch. 5 - Prob. 12PCh. 5 - Prob. 13PCh. 5 - Prob. 14PCh. 5 - What is the consolidated total for inventory at...Ch. 5 - Prob. 16PCh. 5 - Prob. 17PCh. 5 - Prob. 18PCh. 5 - Prob. 19PCh. 5 - Prob. 20PCh. 5 - Akron, Inc., owns all outstanding stock of Toledo...Ch. 5 - Prob. 22PCh. 5 - Prob. 23PCh. 5 - Prob. 24PCh. 5 - Prob. 25PCh. 5 - Prob. 26PCh. 5 - Prob. 27PCh. 5 - Prob. 28PCh. 5 - Prob. 29PCh. 5 - Following are financial statements for Moore...Ch. 5 - Prob. 31PCh. 5 - Prob. 32PCh. 5 - Prob. 33PCh. 5 - Prob. 34PCh. 5 - Prob. 35PCh. 5 - Prob. 36PCh. 5 - Prob. 1DYSCh. 5 - Hamilton Hawks Players Association and Mr....
Knowledge Booster
Similar questions
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- 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
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education