Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable. The computation of the goodwill as of January 1, 20X7.

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

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

Qq.1.

If CARDO Co purchases the net assets of SYANO Co by issuing 5,000 shares of their P20 par valueshares with a fair value of P40 per share, incurs a mortgage loan for P90,000, pays P150,000 cash andpaying direct, indirect and stock issue costs of P75,000, P50,000 and P40,000 respective.REQUIREMENTS: Goodwill and Consolidated Total Assets at the date of acquisition

Phone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…

Answer 2

Question

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

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

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

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

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

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 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

Answer 6

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

Answer 7

Chapter 8, Problem 8.28P

a

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of the goodwill as of January 1, 20X7.

Answer 8

a

Expert Solution

Answer to Problem 8.28P

The value of goodwill as of January 1, 20X7 is $50,000.

Answer 9

a

Expert Solution

Answer 10

a

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

Computation of goodwill

Particulars	Amount $
Fair value of consideration given by T	1,152,000
Fair value of non-controlling interest at acquisition	128,000
Total	1,280,000
Book value of net assets at acquisition	(1,200,000)
Differential at acquisition	80,000
Increase in fair value of land	(30,000)
Goodwill at acquisition	50,000

Answer 13

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

Answer 14

b

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The computation of balance of T’s investment in S’s stock as of January 1. 20X7.

Answer 15

b

Expert Solution

Answer to Problem 8.28P

The balance of T’s investment in B’ stock on January 1, 20X7 $1,197,000

Answer 16

b

Expert Solution

Answer 17

b

Expert Solution

Answer 18

Expert Solution

Answer 19

Explanation of Solution

Computation of balance in investment account, January 1, 20X7:

Particulars	Amount $
B’s stockholders’ equity, January 1, 20X7:
Common stock	500,000
Premium on common stock	280,000
Retained earnings	470,000
Stockholders’ equity, January 1, 20X7	1,250,000
Book value of shares held by T $1,250,000 × .90	1,125,000
Differential at January 1, 20X7 $80,000 × .90	72,000
Balance in investment in B stock January 1, 20X7	1,197,000

Answer 20

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

Answer 21

c

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The gain or loss on the constructive retirement of B’s bonds that should appear on consolidated income statement 20X7.

Answer 22

c

Expert Solution

Answer to Problem 8.28P

The gain on the constructive retirement of B’s bonds $24,000

Answer 23

c

Expert Solution

Answer 24

c

Expert Solution

Answer 25

Expert Solution

Answer 26

Explanation of Solution

Computation of constructive gain on retirement of B’s bonds

Particulars	Amount $
Original proceeds from issue of B’s bonds	1,010,000
Premium amortized to January 2, 20X7 ($10,000 ÷ 10 years) × 6	(6,000)
Book value of bonds at constructive retirement	1,004,000
Price paid for B’s bonds by T $1,000,000 × .98	(980,000)
Gain on constructive retirement	24,000

Answer 27

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

Answer 28

d

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The income assigned to non-controlling interest 20X7.

Answer 29

d

Expert Solution

Answer to Problem 8.28P

Income assigned to non-controlling interest $9,210

Answer 30

d

Expert Solution

Answer 31

d

Expert Solution

Answer 32

Expert Solution

Answer 33

Explanation of Solution

Computation of income assigned to non-controlling interest

Particulars	Amount $
B’s Net income 20X7	100,000
Add: Intercompany profit realized in 20X7 $15,000 × 0.30	4,500
Constructive gain on retirement of bonds	24,000
Less: Unrealized intercompany profit	(5,400)
Constructive gain on retirement by separate affiliate (2,4000 /4)	(6,000)
Impairment of goodwill	(25,000)
Subsidiary income to be apportioned	92,100
Income to non-controlling interest $92,100 × .10	9,210

Answer 34

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

Answer 35

e

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The non-controlling interest as of December 31, 20X6.

Answer 36

e

Expert Solution

Answer to Problem 8.28P

The non-controlling interest as of December 31, 20X6 $132,550

Answer 37

e

Expert Solution

Answer 38

e

Expert Solution

Answer 39

Expert Solution

Answer 40

Explanation of Solution

Computation of non-controlling interest

Particulars	Amount $
B’s stockholders’ December 31, 20X6	1,250,000
Less: Intercompany profit realized in 20X7 $15,000 × 0.30	(4,500)
B’s realized equity, December 31, 20X6	1,245,500
Differential assigned to land	30,000
Differential assigned to goodwill	50,000
	1,325,500
Total non-controlling interest December 31, 20X6 $1,325,500 × 0.10	132,550

Answer 41

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

Answer 42

f

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The elimination entries that would appear in consolidation work sheet

Answer 43

f

Expert Solution

Explanation of Solution

Particulars	Debit $	Credit $
1.
Income from subsidiary	90,000
Dividends declared		36,000
Investment in B’s stock		54,000
(Income from subsidiary eliminated)
2.

Income to non-controlling interest	9,210
Dividends declared		4,000
Non-controlling interest		5,210
(Assignment of income to non-controlling interest)
3.

Common stock B	500,000
Premium on common stock	280,000
Retained earnings January 1	470,000
Differential	80,000
Investment in B stock		1,197,000
Non-controlling interest		133,000
(Elimination of beginning investment in S’s stocks)
4.

Land	30,000
Goodwill	50,000
Differential		80,000
(Assignment of differential to Land and goodwill)
5.

Goodwill impairment loss	25,000
Goodwill		25,000
(Recognize impairment of goodwill)
6.

Bonds payable	200,000
Investment in T Bonds		200,000
(Elimination of intercompany bond holdings of T bonds)
7.

Other income	20,000
Other expenses		20,000
(Elimination of intercompany interest payable and receivable)
8.

Current payable	5,000
Current receivables		5,000
(Eliminate intercompany accrued interest holdings of T
9.

Bonds payable	1,000,000
Premium on bonds payable	3,000
Other income (interest)	125,000
Investment in S’s bonds		985,000
Gain on retirement of bonds		24,000
Other expenses (interest)		119,000
(Elimination of intercompany bond holdings)
10.

Retained earnings	4,050
Non-controlling interest	450
Cost of goods sold		4,500
(Elimination of profit on beginning inventory)
11.

Sales	78,000
Cost of goods sold		72,600
Inventory		5,400
(Eliminate upstream sale of inventory)
12.

Current payables	9,000
Current receivables		9,000
(Elimination of intercompany dividends owed)

Income from subsidiary eliminated by reversal entry $90,000 = $100,000 × .90 . Dividends declared $36,000 = $40,000 × .90 .
Assignment of non-controlling interest

$9,210 = [$100,000 + (24,000 − $6,000) + $4,500 −$5,400 − $25,000] × .10

Dividends declared $4,000 = $40,000 × .10

Elimination of beginning investment balance

$80,000 = $1,280,000 − $1,200,000

Investment in S’s stocks $1,197,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .90

Non-controlling interest $133,000 = ($500,000 + $280,000 + $470,000 + $80,000) × .10

Differential assigned to land and goodwill by debit and credit to differential account.
Impairment of goodwill recognized by credit of goodwill account.
Intercompany bond holding eliminated by reverse entry debit bond payable and credit investment in P bonds.
Intercompany interest income and expenses eliminated by setoff entry
Intercompany accrued interest income and accrued expenses eliminated by setoff entry
Elimination of intercompany bond holdings

Other income $125,000 = ($1,000,000 × .12) +5,000 Amortization of premium

Investment in S’s bonds $985,000 = ($1,000,000 × .98) + 5,000 Amortization of premium

Gain on retirement of bonds $24,000 = $1,004,000 − 980,000

Other expenses interest $119,000= ($1,000,000 × .12)− $1,000

Elimination of profit on beginning inventory

Cost of goods sold $4,500= $15,000 × .30

Retained earnings $4,050= $4,500 × .90

Non-controlling interest $450= $4,500 × .10

Elimination of upstream intercompany sale of inventory

Cost of sales $72,600= ($78,000 − $18,000) + ($18,000 × .70)

Inventory $5,400= $18,000 × .30

Intercompany dividends payable and receivable eliminated by setoff

$9,000= $10,000 × .90

Answer 44

f

Expert Solution

Answer 45

f

Expert Solution

Answer 46

Expert Solution

Answer 47

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

Answer 48

g

To determine

Introduction: Intercompany sale of bonds is a situation where the company sells its own bonds to its subsidiary. In this case, it cannot sale of bonds to its subsidiary as an investment in its own bonds to itself, as the entity is now a consolidated entity. Thus all amounts linked to intercompany obligation must be eliminated, including bonds investment, payable any unamortized discount or premium, the interest income or expenses, or any accrued interest receivable or payable.

The preparation of consolidation worksheet for 20X7.

Answer 49

g

Expert Solution

Answer to Problem 8.28P

Consolidated net assets and retained earnings according to consolidation work sheet $7,280,600 and $471,890

Answer 50

g

Expert Solution

Answer 51

g

Expert Solution

Answer 52

Expert Solution

Answer 53

Explanation of Solution

T Manufacturing and B Corporation

Consolidation worksheet

December 31, 20X7

			elimination
Items	T	B	Debit $	Credit $	consolidation
Sales	3,101,000	790,000	78,000		3,813,000
Income from subsidiary	90,000		90,000
Other income	135,000	31,000	20,000
			125,000		21,000
Gain on retirement				24,000	24,000
Less:
Cost of goods sold	(2,009,000)	(430,000)		4,500
				72,600	(2,361,000)
Depreciation $ amortization	(195,000)	(85,000)			(280,000)
Goodwill impairment			25,000		(25,000)
Other expenses	(643,000)	(206,000)		20,000
				119,000	(710,000)
Consolidated net income					481,100
Income to NCI			9,210		(9,210)
Income carry forward	479,000	100,000	347,210	240,100	471,890

Retained earnings Jan 1	3,033,000	470,000	470,000
			4,050		3,028,950
Income from above	479,000	100,000	347,210	240,100	471,890
Less Dividends	(50,000)	(40,000)		36,000
				4,000	(50,000)
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840

Cash	39,500	29,000			68,500
Current receivables	112,500	85,100		5,000
				9,000	183,600
Inventory	301,000	348,900		5,400	644,500
Investments
S’s Stock	1,251,000			54,000
				1,197,000
B’s bonds	985,000			985,000
T’s bonds		200,000		200,000
Land	1,231,000	513,000	30,000		1,774,000
Buildings & equipment	2,750,000	1,835,000			4,585,000
Goodwill			50,000	25,000	25,000
Differential			80,000	80,000
Total Assets	6,670,000	3,011,000			7,280,600

Accumulated depreciation	1,210,000	619,000			1,829,000
Current payables	98,000	79,000	5,000
			9,000
Bonds payable	200,000	1,000,000	200,000
			1,000,000
Premium on bonds		3,000	3,000
Common stock	1,000,000	500,000	500,000		1,000,000
Premium stock	700,000	280,000	280,000		700,000
Retained earnings	3,462,000	530,000	821,260	280,100	3,450,840
Non-controlling interest			450	5,210
				133,000	137,760
Total Liabilities and Equity	6,670,000	3,011,000	2,978,710	2,978,710	7,280,600

Answer 54

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

Concept explainers

Answer to Problem 8.28P

Explanation of Solution

Answer to Problem 8.28P

Explanation of Solution

Answer to Problem 8.28P

Explanation of Solution

Answer to Problem 8.28P

Explanation of Solution

Answer to Problem 8.28P

Explanation of Solution

Explanation of Solution

Answer to Problem 8.28P

Explanation of Solution

Want to see more full solutions like this?

Chapter 8 Solutions