Advanced Accounting

Our academic experts are ready and waiting to assist with any writing project you may have. From simple essay plans, through to full dissertations, you can guarantee we have a service perfectly matched to your needs.

GET A 40% DISCOUNT ON YOU FIRST ORDER

ORDER NOW DISCOUNT CODE >>>> WELCOME40

Parent purchased 75% of the voting shares of Sub for $525,000 on January 1, 20X1. On that date, Sub’s Common Stock and Retained Earnings had a book
value of $200,000 and $100,000 respectively.
Sub’s fair values approximated its carrying values with the following exceptions:

  • Warehouse had a fair value $30,000 higher than carrying value, (10 years remaining)
  • Equipment had a fair value $50,000 lower than carrying value (8 years remaining)

 
The Financial Statements of both companies for the Year ended December 31, 20×1 are shown below:
 
Income Statements                                       Parent                                                 Sub
Sales                                                                           $500,000                                 $400,000
Other Revenues                                                          $100,000                                 $60,000
Cost of Goods Sold                                                     $(400,000)                               $(320,000)
Depreciation Expense                                                  $(20,000)                                 $(10,000)
Other Expenses                                                           $(60,000)                                 $(30,000)
Income Tax Expense                                                    $(48,000)                                 $(40,000)
Net Income                                                                   $72,000                                   $60,000
 
Statement of Retained Earnings
Retained Earnings, December 31, 20×9                      $200,000                                 $240,000
Dividends                                                                     $(22,000)                                 $(30,000)
Balance, December 31, 20×10                                     $250,000                                 $270,000
 
Balance Sheet
 
Cash                                                                            $150,000                                 $120,000
Warehouse                                                                  $25,000                                   $160,000
Inventory                                                                      $200,000                                 $180,000
Investment in YANG Inc.                                              $525,000                                 ——
Land                                                                            $40,000
Equipment (net)                                                           $360,000                                 $240,000
$1,600,000                              $700,000
 
Current Liabilities                                                         $600,000                                 $130,000
Bonds Payable                                                            $250,000                                 $100,000
Common Shares                                                          $500,000                                 $200,000
Retained Earnings                                                       $250,000                                 $270,000
$1,600,000                              $700,000
 
Additional Information:
Part A
During Year 1 Sub sold inventory to Parent for $90,000. At the year-end 25% of the inventory is remained.
During Year 1 Parent sold inventory to Sub for $60,000. At the year-end 25% of the inventory is remained.
No Goodwill impairment.
Prepare:
Calculate Goodwill
Non-controlling interest
Consolidated Balance Sheet, Income Statement and Retained Earnings at December 31, 20X1
Part B
Use the same data from statements for Year 2
Last year ending inventory for Parent and Sub both sold in Year2
During Year 2 Sub sold inventory to Parent for $90,000. At the year-end 50% of the inventory is remained.
During Year 2 Parent sold inventory to Sub for $60,000. At the year-end 50% of the inventory is remained.
Prepare:
Consolidated Balance Sheet, Income Statement and Retained Earnings at December 31, 20X2
Changes in Non-controlling interest-Year 2
 

Our academic experts are ready and waiting to assist with any writing project you may have. From simple essay plans, through to full dissertations, you can guarantee we have a service perfectly matched to your needs.

GET A 40% DISCOUNT ON YOU FIRST ORDER

ORDER NOW DISCOUNT CODE >>>> WELCOME40

 

 

Posted in Uncategorized