When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another. Amount of cost of goods sold to be reported in consolidated income statement.

Question

Want to see more full solutions like this?

Answer 1

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

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

A-1

16

Pie Corporation acquired 75 percent of Slice Company’s common stock on December 31, 20X5, at underlying book value. The book values and fair values of Slice’s assets and liabilities were equal, and the fair value of the noncontrolling interest was equal to 25 percent of the total book value of Slice. Slice provided the following trial balance data at December 31, 20X5: Debit Credit Cash $ 27,600 Accounts Receivable 65,650 Inventory 89,400 Buildings and Equipment (net) 213,000 Cost of Goods Sold 105,700 Depreciation Expense 23,500 Other Operating Expenses 31,220 Dividends Declared 14,100 Accounts Payable $ 33,080 Notes Payable 113,000 Common Stock 84,600 Retained Earnings 125,000 Sales 214,490 Total Assets $ 570, Total Liabilities & Equity $170 $ 570,170 Required: a. How much did Pie pay to purchase its shares of Slice? (Round your answer to nearest whole dollar amount.) b. If consolidated financial statements are prepared at December 31, 20X5, what amount will be assigned to…

Answer 2

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

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!

Answer 3

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

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!

Answer 4

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

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!

Answer 5

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

Answer 6

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

Answer 7

Chapter 8, Problem 8.25AP

a

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debt transfer can be done between one affiliate to another without the participation of an unrelated party, in addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Amount of cost of goods sold to be reported in consolidated income statement.

Answer 8

a

Expert Solution

Answer to Problem 8.25AP

Cost of goods sold to be reported in consolidated income statement is $794,000

Answer 9

a

Expert Solution

Answer 10

a

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

	$	$
Amount of cost of goods reported by L corporation		620,000
Amount of cost of goods reported by A corporation		240,000
Adjustment of unrealized profit on inventory purchased by L from A		(15,000)
Adjustment of inventory purchased from subsidiary and resold 20X7
CGS intercompany sales recorded by L	40,000
CGS intercompany sales recorded by A	33,000
Total	73,000
CGS based on L’s cost 40,000 x (33,000 /60,000)	(22,000)
Required adjustment		(51,000)
Cost of goods sold		794,000

Answer 13

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

Answer 14

b.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Inventory balance to be reported in consolidated balance sheet December 31 20X7

Answer 15

b.

Expert Solution

Answer to Problem 8.25AP

Consolidated inventory balance to be reported in consolidated balance sheet is $278,000

Answer 16

b.

Expert Solution

Answer 17

b.

Expert Solution

Answer 18

Expert Solution

Answer 19

Explanation of Solution

	$	$
Amount of inventory reported by L		167,000
Amount of inventory reported by A		120,000
Total		287,000
Less: Unrealized profit in ending inventory held by A (27,000 / 60,000) x20,000		(9,000)
Consolidated inventory balance		278,000

Answer 20

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

Answer 21

c.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest expenses by A

Answer 22

c.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Interest expense	15,200
Bond premium	800
Cash		16,000
(Paid cash on account of interest expense and bond premium)

Computation of interest expenses

Par value of bond issued	$200,000
Annual Interest $200,000 x 0.8	$16,000
Annual amortization of premium ($4,800 /6 years)	(800)
Interest expenses	$15,200

Answer 23

c.

Expert Solution

Answer 24

c.

Expert Solution

Answer 25

Expert Solution

Answer 26

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

Answer 27

d.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Journal entry to record interest income

Answer 28

d.

Expert Solution

Explanation of Solution

	Debit $	Credit $
Cash	6,400
Investment in A company bond	200
Interest income		6,600
(Received cash on account of interest income)

Computation of interest income

Annual payment received (80,000 x 0.80	$6,400
Amortization of discount	200
Interest income	$6,600

Answer 29

d.

Expert Solution

Answer 30

d.

Expert Solution

Answer 31

Expert Solution

Answer 32

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

Answer 33

e.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

The income assigned to non-controlling interest in consolidated balance sheet

Answer 34

e.

Expert Solution

Answer to Problem 8.25AP

Income assigned to non-controlling interest $15,620

Answer 35

e.

Expert Solution

Answer 36

e.

Expert Solution

Answer 37

Expert Solution

Answer 38

Explanation of Solution

Computation of income assigned to non-controlling interest

	$
Net income reported by A	48,000
Adjustment for realization of profit on inventory sold to L	15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	62,480
Income assigned to non-controlling interest $62,480 x 0.25	15,620

Computation of gain on bond retirement

	$	$
Par value of bond		200,000
Amortization per year (4,800 / 6 years )	800
Premium maturity value Dec 31 20X5 (800 x 8 years)		6,400
Book value of bond		206,400
Book value of bond purchase 206,400 x 0.40		82,560
Purchase price		(78,400)
Gain		4,160

Answer 39

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

Answer 40

f.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Preparation of consolidation entries needed at December 31 20X7 to complete consolidation worksheet.

Answer 41

f.

Expert Solution

Explanation of Solution

	Debit $	Credit $
To eliminate income from subsidiary
Income from subsidiary	36,000
Dividends declared		18,000
Investment in A company stock		18,000
(Income from subsidiary eliminated by reversal)

Assign income to non-controlling interest.
Income to non-controlling interest	15,620
Dividends declared		6,000
Non-controlling interest		9,620
( Income assigned to non-controlling interest)

Eliminate beginning investment balance
Common stock A company	50,000
Retained earnings January 1	170,000
Investment in A’s stock		165,000
Non-controlling interest		55,000
(Beginning investment eliminated by reversal)

Eliminating beginning inventory profit
Retained earnings, January 1	11,250
Non-controlling interest	3,750
Cost of goods sold		15,000
(Unrealized profit on inventory eliminated)

Eliminating intercompany sale of inventory by L
Sales	60,000
Cost of goods sold		51,000
Inventory		9,000
(Profit on intercompany sale of inventory eliminated)

Eliminating intercompany bond holdings
Bond payable	80,000
Bond premium	1,920
Interest income	6,600
Investment on A company’s bonds		78,800
Interest expenses		6,080
Retained earnings, January 1		2,730
Non-controlling interest		910
(Intercompany bond investment eliminated by reversal)

Income from subsidiary is eliminated by debiting to income from subsidiary account.
Assignment of income to non-controlling interest

Realized net income by A company

Net income reported by A	$48,000
Realization of profit on inventory sold to L (59,000 − 44,000)	$15,000
Adjustment of gain on bond retirement ($4,160 / 8 years)	(520)
Realized net income	$62,480

Non-controlling interest $62,480×0.25 = $15,620

Common stock and retained earnings in the beginning of the year was $170,000 and 50,000 which is $220,000 eliminating by crediting to investment in A account and non- controlling interest account in the ratio of parental and subsidiary holdings.
Beginning inventory profit of $15,000 is eliminated as required by debiting retained earnings at 75% and non-controlling interest by 25%.
Intercompany sale of inventory is eliminated by posting reversal entry.
Eliminating corporate bond holding

Bond premium:

Bond premium given	$4,800
L bond discount 80,000 − 78,400	(1,600)
Net premium on bond	$3,200

Elimination ($3,200/10 years)×6 years = $1,920

Interest on bonds($80,000×0.08)+(1,600/8 years)=$6,600

Calculation of bond investment value:

Bonds purchase consideration	$78,400
Amortization of discount (1,600 / 8 years)	200
	$78,800

Calculation of interest expenses:

Interest payable $80,000×0.08	$6,400
Less amortization of premium ($3,200 / 10 years)	(320)
Interest expense	$6,080

Answer 42

f.

Expert Solution

Answer 43

f.

Expert Solution

Answer 44

Expert Solution

Answer 45

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

Answer 46

g.

To determine

Introduction: When one organization controls another, the resources of both the entities are allowed to transfer between one another as needed. For example, a direct debit transfer can be done between one affiliate to another without the participation of an unrelated party. In addition to that transfers can also be done in trade receivable, payable arising from the intercompany sale of inventory on credit and note payable by one affiliate to another.

Determine the consolidation worksheet for 20X7

Answer 47

g.

Expert Solution

Answer to Problem 8.25AP

Balance as per consolidation work sheet $1,274,700

Answer 48

g.

Expert Solution

Answer 49

g.

Expert Solution

Answer 50

Expert Solution

Answer 51

Explanation of Solution

L Corporation and A Corporation

Consolidation worksheet

December 31, 20X7

			Elimination
	L$	A$	Debit$	Credit$	Consolidation $
Sales	750,000	320,000	60,000		1,010,000
Interest and other income	16,000	5,000	6,600		14,400
Income from subsidiary	36,000		36,000
	802,000	325,000			1,024,400
Less: Cost of goods sold	(620,000)	(240,000)		15,000
				51,000	(794,000)
Depreciation expenses	(45,000)	(15,000)			(60,000)
Interest and other expenses	(35,000)	(22,000)		6,080	(50,920)
Consolidated net income					$119,480
Income to NCI			15,620		(15,620)
Net income	102,000	48,000	118,220	72,080	103,860
Retained earnings Jan 1	291,700	170,000	170,000	2,730
			11,250		283,180
	393,700	218,000			387,040
Dividends declared	(50,000)	(24,000)		18,000
				6,000	(50,000)
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040

Balance sheet:
Cash	37,900	48,800			86,700
Accounts receivable	110,000	105,000			215,000
Other receivable	30,000	15,000			45,000
Inventory	167,000	120,000		9,000	278,000
Land	90,000	40,000			130,000
Investment in A’s bonds	78,800			78,800
Investment in A’s Stock	183,000			18,000
				165,000
Buildings and Equipment	500,000	250,000			750,000
Less Accumulated Depreciation	(155,000)	(75,000)			(230,000)
Total Assets	1,041,700	175,000			1,274,700

Accounts payable	118,000	35,000			153,000
Other payable	40,000	20,000			60,000
Bonds payable	250,000	200,000	80,000		370,000
Bonds premium		4,800	1,920		2,880
Common Stock:
L company	250,000				250,000
A company		50,000	50,000
Additional Paid in capital	40,000				40,000
Retained earnings Dec 31	343,700	194,000	299,470	98,810	337,040
Non-controlling interest			3,750	9,620
				55,000
				910	61,780
Liability and equity	1,041,700	175,000			1,274,700

Answer 52

Ch. 8 - Prob. 8.1Q Ch. 8 - What is meant by a constructive bond retirement in...Ch. 8 - Prob. 8.3Q Ch. 8 - Prob. 8.4Q Ch. 8 - When a parent company sells land to a subsidiary...Ch. 8 - Prob. 8.7Q Ch. 8 - Prob. 8.8Q Ch. 8 - Prob. 8.9Q Ch. 8 - Prob. 8.10Q Ch. 8 - Prob. 8.11Q

Answer to Problem 8.25AP

Explanation of Solution

Answer to Problem 8.25AP

Explanation of Solution

Explanation of Solution

Explanation of Solution

Answer to Problem 8.25AP

Explanation of Solution

Explanation of Solution

Answer to Problem 8.25AP

Explanation of Solution

Want to see more full solutions like this?

Chapter 8 Solutions