Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements. During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest. Requirement 1 The preparation of consolidation entries needed to complete worksheet for 20X6.

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 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

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

Q15. Robinson Manufacturing discovered the following information in its accounting records: $519,800 in direct materials used, $223,500 in direct labor, and $775,115 in manufacturing overhead. The Work in Process Inventory account had an opening balance of $72,400 and a closing balance of $87,600. Calculate the company’s Cost of Goods Manufactured.

please provide correct answer

On June 1, 2017, Waterway Industries was started with an initial investment in the company of $25,200 cash. Here are the assets, liabilities, and common stock of the company at June 30, 2017, and the revenues and expenses for the month of June, its first month of operations: Cash $ 5,500 Notes payable $13,800 Accounts receivable 4,490 Accounts payable 990 Service revenue 8,400 Supplies expense 960 Supplies 2,428 Maintenance and repairs expense 660 Advertising expense 400 Utilities expense 240 Equipment 31,100 Salaries and wages expense 1,100 Common stock 25,200 In June, the company issued no additional stock but paid dividends of $1,512. I need help turning this into a balance sheet and a r

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 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

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 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

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 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

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 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

Answer 6

Chapter 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

Answer 7

Chapter 9, Problem 9.22P

a. Consolidation entries

To determine

Subsidiary preferred stock outstanding:many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 1

The preparation of consolidation entries needed to complete worksheet for 20X6.

Answer 8

a. Consolidation entries

Expert Solution

Answer to Problem 9.22P

	Debit	Credit
1. Eliminate income from subsidiary
Income from subsidiary	58,700
Dividends declared		9,000
Investment in W common stock		49,500

2. Elimination of dividends
Dividends income	9,000
Dividends declared preferred stock		9,000

3. Eliminate income to Non-controlling interest
Income to Non-controlling interest	12,500
Dividends declared − preferred stock		6,000
Dividends declared- common stock		1,000
Non-controlling interest		5,500

4. Eliminate opening balance if investment
Common stock − W corporation	100,000
Retained earnings, January 1	250,000
Investment in W common stock		315,000
Non-controlling interest		35,000

5. Eliminate preferred stock
Preferred stock − W corporation	200,000
Investment in W preferred stock		120,000
Non-controlling interest		80,000

6. Dividends payable and receivable elimination
Dividends payable	9,000
Dividends receivable		9,000

Answer 9

a. Consolidation entries

Expert Solution

Answer 10

a. Consolidation entries

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
Dividends receivable and payable is eliminated by setoff entry and reversal.

Answer 13

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

Answer 14

b.Prepare consolidation worksheet

To determine

Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.

During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.

Requirement 2

The preparation of consolidation worksheet as of December 32 20X6

Answer 15

b.Prepare consolidation worksheet

Expert Solution

Answer to Problem 9.22P

Answer 16

b.Prepare consolidation worksheet

Expert Solution

Answer 17

b.Prepare consolidation worksheet

Expert Solution

Answer 18

Expert Solution

Answer 19

Explanation of Solution

B and W companies Consolidation worksheet

December 31, 20X6

			Eliminations
	B	W	Debit	Credit	Consolidation
Sales	500,000	300,000			800,000
Dividend income	9,000		9,000
Income from subsidiary	58,500		58,500
Total sales	567,500	300,00			800,000
Less COGS	(280,000)	(170,000)			(450,000)
Less Depreciation	(40,000)	(30,000)			(70,000)
Other expenses	(131,000)	(20,000)			(151,000)
Consolidated net income	116,500	80,000	67,500		129,000
Income to NCI			12,500		(12,500)
Controlling interest	116,500	80,000	80,000		116,500
Retained earnings:
Balance	435,000	250,000	250,000		435,000
Net income	116,500	80,000	80,000		116,500
Less dividends
Preferred		(15,000)		9,000
				6,000
Common stock	(60,000)	(10,000)		9,000
				1,000	(60,000)
Ending balance	491,500	305,000	330,000	25,000	491,500
Balance sheet
Cash	58,000	100,000			158,000
Accounts receivable	80,000	120,000			200,000
Dividends receivable	9,000			9,000
Inventory	100,000	200,000			300,000
Buildings and equipment	360,000	270,000			630,000
Investment in W
Preferred stock	120,000			120,000
Common stock	364,500			49,500
				315,000
Total Assets	1,091,500	690,000			1,288,000
Accounts payable	100,000	700,000			170,000
Dividends payable		15,000	9,000		6,000
Bonds payable	300,000				300,000
Preferred stock		200,000	200,000
Common stock	200,000	100,000	100,000		200,000
Retained earnings	491,500	305,000	330,000	25,000	491,500
				5,500
				35,000
				80,000	120,500
Total liability and equity	1,091,500	690,000	639,000	639,000	1,288,000

Answer 20

Ch. 9 - Prob. 9.1Q Ch. 9 - Prob. 9.2Q Ch. 9 - Prob. 9.3Q Ch. 9 - Prob. 9.4Q Ch. 9 - Prob. 9.5Q Ch. 9 - Prob. 9.6Q Ch. 9 - Prob. 9.7Q Ch. 9 - Prob. 9.8Q Ch. 9 - Prob. 9.9Q Ch. 9 - Prob. 9.10Q

Concept explainers

Answer to Problem 9.22P

Explanation of Solution

Answer to Problem 9.22P

Explanation of Solution

Want to see more full solutions like this?

Chapter 9 Solutions