Professional Documents
Culture Documents
Calculation of deferred gains in beginning and ending inventory: Beginning unrealized gain (Wilson) January 1, 2011 Inventory Balance Transfer price Markup Cost Unrealized gain Ending unrealized gain (Wilson) December 31, 2011 Inventory Balance Transfer price Markup Cost Unrealized gain $ $ $ 90,000 25% 72,000 18,000 $ $ $ 60,000 25% 48,000 12,000
Correct! Correct!
Correct! Correct!
a. Consolidation entries *G
Correct!
12,000 12,000
(To recognizeincome on intercompany inventory transfers madek in previous year but not resold until current year.)
*C
Correct!
11,200 11,200
(To convert investment account from partial equity method to equity method.)
S1
Correct!
Common stock (Cuddy) Retained earnings, 1/1/11 (Cuddy) Investment in Cuddy Company Noncontrolling interest in Cuddy Common Stk.
(To eliminate Cuddy's stockholders' equity against the corresponding investment balance and to recognize noncontrolling interest on common stock.)
S2
Correct!
Common stock (Wilson) Retained earnings, 1/1/11 (Wilosn) Investment in Wilson Company Noncontrolling interest in Wilson
(To eliminate Wilson's stockholders' equity against corresponding investment balance and to recognize noncontrolling interest.)
A
Correct!
Buildings Franchise Contracts Goodwill Equipment Investment in Wilson Company Noncontrolling interest in Wilson Company
I1
Correct!
56,000 56,000
(To eliminate intercompany income accrued by both House and Wilson during the year.)
I2
Correct!
91,000 91,000
D1
Correct!
40,000 40,000
D2
Correct!
67,200 67,200
E
Correct!
(To record 2011 amortization on excess payment made in connection with acquisition of Wildon Company.
TI
Correct!
200,000 200,000
G
Correct!
18,000 18,000
Noncontrolling Interest in Net Income of Cuddy's Reported net income Outside ownership Noncontrolling interest in Cuddy income - common Noncontrolling Interest in Net Income of Wilson Reported operational income Equity income of Cuddy Excess amortization Recognition of 2010 gain Deferral of 2011 unrealized gain Realized income Outside ownership Noncontrolling interest in net income of Wilson $ 70,000 20% ######
Correct!
$ $ $
HOUSE CORPORATION AND CONSOLIDATED SUBSIDIARIES Consolidation Worksheet December 31, 2011 NonHouse Accounts Sales and other revenue Cost of goods sold Operating expenses Income of Wilson Company Income of Cuddy Company Net Income Consolidated net income Noncontrolling interest in Wilson net income Noncontrolling interest in Cuddy net income To House Corporation (263,000) Correct! (14,000) 14,000 Correct! (45,000) Corporation (900,000) 551,000 219,000 (91,000) (28,000) (249,000) Wilson Company (700,000) 300,000 270,000 (28,000) (158,000) Cuddy Company (300,000) [TI] 140,000 90,000 (70,000) (322,000) 45,000 Correct! Correct! [G] [E] [I2] [I1] 200,000 18,000 2,000 91,000 56,000 [*G] [TI] 12,000 200,000 581,000 Correct! Correct! Correct! 797,000 Correct! Consolidation Entries Debit Credit controlling Interest Consolidated Totals (1,700,000) Correct!
Given P07-25: House Corporation purchased ownership in Wilson Company Acquisition date fair value allocation schedule: Consideration transferred for 70% interest in Wilson Fair value of the 30% noncontrollong interest Wilson business fair value Wilson book value Excess fair value over book value Assignments to adjust Wilson't assets to fair value: To buildings (20-year life) To equipment (4-year life) To franchises (10-year life) To goodwill (indefinite life) Wilson net income during 2009 and 2010 Wilson paid dividends during 2009 and 2010 House regularly acquired inventory from Wilson at cost plus markup Intercompany Purchases $ 120,000 150,000 $ 707,000 303,000 $ 1,010,000 790,000 $ 220,000 $ 60,000 (20,000) 40,000 $ $ $ 70%
Retained Intercompany Inventory - End of Year $ 40,000 60,000 80% 240,000 50% 200,000 45%
House and Wilson acquire outstanding stock of Cuddy Company Total price of Cuddy shares Share House and Wilson paid of purchase price Additional inventory acquired from Wilson in 2007 Merchandise still held at year's end
$ $
Given P07-25: House Wilson Cuddy Corporation Company Company 12/31/2011 12/31/2011 12/31/2011 $ (900,000) $ (700,000) $ (300,000) 551,000 300,000 140,000 219,000 270,000 90,000 (91,000) (28,000) (28,000) $ (249,000) $ (158,000) $ (70,000) $ (820,000) $ (249,000) 100,000 (969,000) $ $ (590,000) $ (150,000) (158,000) (70,000) 96,000 50,000 (652,000) $ (170,000) $ 67,000 103,000 144,000 88,000 16,000 $ 418,000 $ (98,000) (150,000) (170,000) $ (418,000)
Sales and other revenues Cost of goods sold Operating expenses Income of Wilson Company Income of Cuddy Company Net income Retained earnings, 1/1/11 Net income Dividends paid Retained earnings, 12/31/11 Cash and receivables Inventory Investment in Wilson Company Investment in Cuddy Company Buildings Equipment Land Total assets Liabilities Common stock Retained earnings, 12/31/11 Total liabilities and equity
$ $
220,000 390,200 807,800 128,000 385,000 310,000 180,000 $ 2,421,000 $ (632,000) (820,000) (969,000) $ (2,421,000)
334,000 320,000 128,000 320,000 130,000 300,000 $ 1,532,000 $ (570,000) (310,000) (652,000) $ (1,532,000)
Student Name: Instructor Class: McGraw-Hill/Irwin Problem 07-27 TRAVERS COMPANY AND CONSOLIDATED SUBSIDIARIES Acquisition -Date Allocation and Amortization Consideration transferred for Stookey Noncontrolling interest fair value Stookey business fair value Stookey book value Customer list Life in years Annual amortization Consideration transferred for Yarrow Noncontrolling interest fair value Yarrow business fair value Yarrow book value Copyright Life in years Annual amortization $ 344,000 86,000 $ 430,000 (380,000) $ 50,000 10 $ 5,000 Correct! $ 720,000 80,000 $ 800,000 (740,000) $ 60,000 15 $ 4,000 Correct!
Consolidation entries *G
Correct!
7,680 7,680
*C1
Correct!
85,856 85,856
(To recognize equity income accruing from Yarrow's investment in Stookey during 2009.)
*C2
Correct!
217,670 217,670
(To recognize equity income accruing from Travers' investment in Yarrow during 2009.)
S1
Correct!
Common stock (Stookey) Retained earnings, 1/1/10 (Stookey) Investment in Stookey Noncontrolling interest in Stookey
(To eliminate stockholders' equity accounts of subsidiary against corresponding balance in investment account and to recognize noncontrolling interest ownership.)
S2
Correct!
Common stock (Yarrow) Retained earnings, 1/1/10 (Yarrow) Investment in Yarrow Noncontrolling interest in Yarrow
(To eliminate stockholders' equity accounts of subsidiary Yarrow against corresponding balance in investment account and to recognize noncontrolling interest ownership.)
A1
Correct!
(To recognize January 1, 2010 unamortized portion of acquisition price assigned to Stookey's customer list.)
A2
Correct!
(To recognize January 1, 2010 unamortized portion of acquisition price assigned to copyright
E
Correct!
TI
Correct!
100,000 100,000
G
Correct!
9,600 9,600
Noncontrolling Interest in Stookey's Net Income 2010 Reported net income Customer list amortization Realization of 2009 deferred income Deferral of 2010 unrealized gain Realized income - 2010 Outside ownership Noncontrolling interest in Stookey's net income
$ $
Noncontrolling Interest in Net Income of Yarrow 2010 Reported net income Copyright Accrual of Stookey's income Realized income - 2010 Outside ownership Noncontrolling interest in Yarrow's net income
TRAVERS COMPANY AND CONSOLIDATED SUBSIDIARIES Consolidation Worksheet December 31, 2010 NonTravers Accounts Sales and other revenues Cost of goods sold Operating expenses Separate company net income Consolidated net income Noncontrolling interest in Yarrow's net income Noncontrolling interest in Stookey's net income Net income Retained earnings, 1/1/10 --Travers Company --Yarrow Company --Stookey Company Net Income Dividends paid Retained earnings, 12/31/10 Current assets Investment in Yarrow Company Investment in Stookey Company Land, buildings, & equipment (net) Customer list Copyright Total assets Liabilities Common stock Retained earnings, 12/31/10 Noncontrolling interest in Stookey, 1/1/10 Noncontrolling interest in Yarrow, 1/1/10 Noncontrolling interest in subsidiaries Total liabilities and equity (2,113,000) (1,560,000) (800,000) 2,008,982 2,008,982 (3,491,400) Correct! (257,312) (257,312) Correct! 2,113,000 (721,000) (500,000) (892,000) 1,560,000 (460,000) (300,000) (800,000) 800,000 (200,000) (200,000) (400,000) [S1] [S2] 200,000 300,000 [S1] [A2] [S2] [S2] 98,464 9,000 98,586 5,600 (104,186) Correct! (107,464) (1,353,088) Correct! 949,000 (320,000) 128,000 (892,000) 444,000 720,000 344,000 836,000 520,000 [A1] [A2] 45,000 56,000 [E] [E] 5,000 4,000 3,491,400 (1,381,000) (500,000) Correct! Correct! Correct! (800,000) 380,000 (400,000) 280,000 [*C2] [*C1] 217,670 85,856 [G] [S2] [A2] [S1] [A1] 9,600 887,270 50,400 393,856 36,000 2,305,000 40,000 52,000 Correct! Correct! Correct! Correct! (200,000) (700,000) (600,000) [S2] (300,000) [*G] [S1] (100,000) 685,856 7,680 292,320 (563,418) 128,000 (1,353,088) 1,094,400 Correct! Correct! Correct! Correct! Correct! [*C2] [*C1] 217,670 85,856 (917,670) Correct! Correct! Correct! (563,418) Correct! (18,616) 18,616 Correct! (27,046) Company (900,000) 480,000 100,000 (320,000) Yarrow Company (600,000) 320,000 80,000 (200,000) Stookey Company (500,000) 260,000 140,000 (100,000) (609,080) 27,046 Correct! Correct! [TI] [G] [E] Consolidation Entries Debit 100,000 9,600 9,000 [*G] [TI] 7,680 100,000 329,000 Correct! Credit controlling Interest Consolidated Totals (1,900,000) 961,920 Correct! Correct!
Student Name: Instructor Class: McGraw-Hill/Irwin Problem 07-27 b. Determine income taxes to be paid by Travers and Yarrow on a consolidated tax return for the year 2010. Travers' reported income Yarrow's reported income Dividend income Intercompany gains Amortization expense Taxable income Tax rate Income tax payable $ 320,000 200,000 (9,000) $ 511,000 45% $ 229,950
Correct!
c. Determine income taxes to be paid by Stookey on a separate tax return for the year 2007. Stookey's reported income Tax rate Income tax payable $ 100,000 45% $ 45,000
Correct!
d. Based on parts (b) and (c), what journal entry would be made by this combination to record 2007 income taxes? 2010 Unrealized gain taxed in 2010 2009 Unrealized gain taxed previously in 2009 Increase in taxable income Tax rate Deterred income tax asset Income tax expense: Travers and Yarrow-payable Stookey-payable Total taxes to be paid-2010 Prepayment Income tax expense 2010 Account Income Tax Expense-Current Deferred Income Tax-Asset Income Tax Payable Debit 274,086 864 Credit $ $ $ 9,600 (7,680) 1,920 45% 864
Correct!
274,950
Given P07-27: Travers Company purchased ownership in Yarrow Company Acquisition cost paid by Travers Assessed fair value of noncontrolling interest Excess purchase price attributed to customer list to be amortized over years Yarrow Company purchased ownership in Stookey Company Acquisition cost paid by Yarrow Assessed fair value of noncontrolling interest Excess purchase price attributed to copyright with a remaining life of: Portion of operational earnings Travers pays as cash dividends Reported income totals for 2009 Travers Company Yarrow Company Stookey Company Inventory transferred to Yarrow since takeover: 2009 2010 Portion of inventory carried into succeeding year Effective tax rate for all companies 90% $ $ $ 720,000 180,000 15 years 80% 344,000 86,000 10 years 40% 300,000 160,000 120,000 80,000 $100,000 20% 45%
$ $ $
Sales Cost of goods sold Operating expenses Net income Retained earnings, 1/1/10 Net income Dividends paid Retained earnings, 12/31/10 Current assets Investment in Yarrow Company Investment in Stookey Company Land, buildings, and equipment (net) Total assets Liabilities Common stock Retained earnings, 12/31/10 Total liabilities and equities
Travers Yarrow Stookey Company Company Company 12/31/2010 12/31/2010 12/31/2010 $ (900,000) $ (600,000) $ (500,000) 480,000 320,000 260,000 100,000 80,000 140,000 $ (320,000) $ (200,000) $ (100,000) $ (700,000) $ (320,000) 128,000 (892,000) $ 444,000 720,000 949,000 2,113,000 $ (600,000) $ (300,000) (200,000) (100,000) (800,000) $ (400,000) 380,000 344,000 836,000 1,560,000 $ 280,000 520,000 800,000 (200,000) (200,000) (400,000) (800,000)
$ $