Accounting Problems-Solutions, homework help

User Generated

ebfr99554

Business Finance

Description

Use the following information for Problems 5-4 and 5-5:

On January 1, 2014, Pontiac Company acquired an 80% interest in the common stock of Stark Company for $400,000. Stark had the following balance sheet on the date of acquisition:

Stark Company

Balance Sheet

January 1, 2014


Assets

Liabilities and Equity

Accounts receivable

$ 40,000

Accounts payable

$ 42,297

Inventory

20,000

Bonds payable

100,000

Land

35,000

Discount on bonds payable

(2,297)

Buildings

250,000

Common stock ($10 par)

10,000

Accumulated depreciation

(50,000)

Paid-in capital in excess of par

90,000

Equipment

120,000

Retained earnings

115,000

Accumulated depreciation

(60,000)

Total assets

$355,000

Total liabilities and equity

$355,000

Buildings (20-year life) are undervalued by $80,000. Equipment (5-year life) is undervalued by $50,000. Any remaining excess is considered to be goodwill.

Stark issued $100,000 of 8%, 10-year bonds for $96,719 on January 1, 2011. Annual interest is paid on December 31. Pontiac purchased the bonds on January 1, 2015, for $104,770. Both companies use the straight-line method to amortize the premium/discount on the bonds. Pontiac and Stark used the following bond amortization schedules:

Stark


Pontiac


Period

Cash

Interest

Balance

Period

Cash

Interest

Balance

1/2011

$ 96,719

1/2011

1/2012

$8,000

$8,328

97,047

1/2012

1/2013

8,000

8,328

97,375

1/2013

1/2014

8,000

8,328

97,703

1/2014

1/2015

8,000

8,328

98,031

1/2015

$104,770

1/2016

8,000

8,328

98,359

1/2016

$8,000

$7,205

103,975

1/2017

8,000

8,328

98,687

1/2017

8,000

7,205

103,180

1/2018

8,000

8,328

99,015

1/2018

8,000

7,205

102,385

1/2019

8,000

8,328

99,343

1/2019

8,000

7,205

101,590

1/2020

8,000

8,328

99,671

1/2020

8,000

7,205

100,795

1/2021

8,000

8,328

100,000*

1/2021

8,000

7,205

100,000

*Adjusted for rounding

Problem 5-4 (LO 2) 80%, equity, straight-line bonds purchased this year, inventory profits.

Refer to the preceding facts for Pontiac’s acquisition of 80% of Starks common stock and the bond transactions. Pontiac uses the simple equity method to account for its investment in Stark. On January 1, 2015, Stack held merchandise acquired from Pontiac for $15,000. During 2015, Pontiac sold $50,000 worth of merchandise to Stark. Stark held $20,000 of this merchandise at December 31, 2015. Stark owed Pontiac $10,000 on December 31 as a result of these intercompany sales. Pontiac has a gross profit rate of 30%. Pontiac and Stark had the trial balances on December 31, 2015, shown on next page.

Pontiac Company

Stark Company

Cash

17,870

32,031

Accounts Receivable

90,000

60,000

Inventory

100,000

30,000

Land

150,000

45,000

Investment in Stark

435,738

Investment in Stark Bonds

103,975

Buildings

500,000

250,000

Accumulated Depreciation

(300,000)

(70,000)

Equipment

200,000

120,000

Accumulated Depreciation

(100,000)

(84,000)

Accounts Payable

(55,000)

(25,000)

Bonds Payable

(100,000)

Discount on Bonds Payable

1,641

Common Stock

(100,000)

(10,000)

Paid-In Capital in Excess of Par

(600,000)

(90,000)

Retained Earnings, January 1, 2015

(400,000)

(145,000)

Sales

(600,000)

(220,000)

Cost of Goods Sold

410,000

120,000

Depreciation Expense—Buildings

30,000

10,000

Depreciation Expense—Equipment

15,000

12,000

Other Expenses

109,360

45,000

Interest Revenue

(7,205)

Interest Expense

8,328

Subsidiary Income

(19,738)

Dividends Declared

20,000

10,000

Totals

0

0

Required

Prepare the worksheet necessary to produce the consolidated financial statements for Pontiac Company and its subsidiary Stark Company for the year ended December 31, 2015. Include the determination and distribution of excess and income distribution schedules.

Please see attached Excel spreadsheet to complete Problem 5-4

Unformatted Attachment Preview

Name of Company Being Acquired Name of Acquiring Company Date of Acquisition Stark Company Pontiac Company January 1,2014 Date of Acquisition Stark Company Book Market Life Assets Cash Accounts Receivable Inventory Investment in Subsidiary Intercompany Bond Investment Land Buildings Accumulated Depreciation Equipment Accumulated Depreciation Goodwill Total Assets - - - - Liabilities Accounts Payable Bonds Payable Discount on Bonds Payable Total Liabilities Equity Acquired Company Common Stock Paid-in Capital in Excess of Par Retained Earnings Equity Acquiring Company Common Stock Paid-in Capital in Excess of Par Retained Earnings Total Equity - Total Liabilities and Equity Net Assets at Market of Acquired Co. Dividends Declared Acquired Company Dividends Declared Acquiring Company Sales Cost of Goods Sold Depreciation Expense of Buildings Equipment - Amortization Expense of Other Expenses Interest Expense Gain on Sale of Assets Interest Revenue Subsidiary Income Total Balances Purchase Price Cash Number of shares exchanged Par value of a share of stock Market value of a share of stock Market value of stock exchanged Total purchase price - Ownership Interest enter as .7 for 70% Goodwill Applicable to NCI Implied Value of NCI Interest Estimated Value of NCI interest if not the implied proportional amount--Enter amount or 0 #DIV/0! - Method of Accounting for Investment--Enter Capital C for Cost or Capital E for Equity E Years since Acquisition Intercompany Merchandise Information Parent Sales Parent % Subsidiary Sales By Parent By Sub Current Year Sales Unpaid Account Balance, at year end Beginning Inventory Ending Inventory Intercompany Fixed Asset Sales Type of Fixed Asset--Enter in Columns B or C Land Enter 1 for Buildings Enter 2 for Equipment Enter 3 for Profit Amount Life of Asset--leave blank for land Year of Sale (Assume Beginning of Year) Intercompany Bond Information Maturity Value Face Interest Rate (Enter .08 for 8%,.075 for 7.5%) Original Years to Maturity Year Bond Issued (Assume January Issuance) Issue Rate Year Bond Purchased (Assume January Purchase)) Purchase Rate (if effective interest amortization) Face Value Purchased Method of Amortization (Enter capital S for Straight-line and capital E for Effective Interest in Column B.) Issue Price Purchase Price If the bonds were purchased the current year enter 1. If the bonds were purchased in a previous year enter 2. Month Interest Paid January =1, December=12) Value Analysis Company Fair Value #DIV/0! Company Fair Value Fair Value of Net Assets Excluding Goodwill Goodwill Gain on Acquisition Parent Price #DIV/0! #DIV/0! - NCI Value #DIV/0! - #DIV/0! - NCI Value #DIV/0! - Determination and Distribution of Excess Schedule Fair Value of Company Less Book Value of Interest Acquired Common Stock Paid-in Capital in Excess of Par Retained Earnings Total Equity Implied Company Value #DIV/0! Parent Price - Interest Acquired Book Value Excess of Fair Value over Book Value - - Elimination Entry Common Stock Paid-in Capital in Excess of Par Retained Earnings Investment in Subsidiary - Debit (Credit) - - #DIV/0! Key EL - Adjustment to Identifiable Accounts Inventory Land 1,00 - 0 Key D D D EL EL EL Life - Buildings Equipment - Goodwill Bonds Payable Discount on Bonds Payable #DIV/0! - Investment in Subsidiary Gain Taken to Acquiring Co. RE/Income Acquired Company RE Check #DIV/0! #DIV/0! #DIV/0! Amortization Schedule Account Adjustment D D D D D D D D D D - D D Annual Amount Current Year Prior Years Inventory Buildings Equipment Discount on Bonds Payable Total Amortization Entry Debit (Credit) Cost of Goods Sold Depreciation Expense of Buildings Equipment - 0 Key A A A A Amortization Expense of Interest Expense Acquired Company RE Acquiring Company RE Inventory Accumulated Depreciation Accumulated Depreciation Discount on Bonds Payable Total - A A A A A A A A A A A A A A A 0 Method Adjustment Schedule Is Adjustment Necessary? Adjustment to Investment Account Adjustment to Retained Earnings Account Date Alignment Schedule Adjustment to Subsidiary Income Account Adjustment to Subsidiary Dividend Account Debit (Credit) NO Key - CV - CV Debit (Credit) Key - CY - CY Adjustment to Investment Account under Equity Method - CY Intercompany Inventory Profit Deferral and Intercompany Sales and Receivables. Sold by Parent Beginning Inventory Ending Inventory Current Year Sales Year End Unpaid Account Balances Elimination Entries Eliminate Intercompany Merchandise Sales Sales Cost of Goods Sold Parent % - 0,00 0,00 Debit (Credit) Parent Profit KEY - IS IS Eliminate Intercompany unpaid trade balance at year end Accounts Payable Accounts Receivable - IA IA Eliminate Profit made by parent on merchandise in subsidiary's beginning inventory Retained Earnings-Parent Cost of Goods Sold - BI BI - Eliminate Profit made by parent on merchandise in subsidiary's ending inventory Cost of Goods Sold Inventory - EI EI Eliminate Profit made by subsidiary on merchandise in parents' beginning inventory Retained Earnings-Parent - BI Retained Earnings-Subsidiary Cost of Goods Sold - BI BI Eliminate Profit made by subsidiary on merchandise in parents' ending inventory Cost of Goods Sold Inventory - EI EI Intercompany Fixed Asset Profit Deferral Original Profit Life of Asset Annual Depreciation Adjustment Realized in Prior Years Balance at Start of Year Realized in Current Year Elimination Entry Retained Earnings Parent Gain on Sale of Asset Retained Earnings Parent Retained Earnings Subsidiary Gain on Sale of Asset Depreciation Expense Depreciation Expense Check Intercompany Bond Eliminations Sale by Parent Sale by Sub - - - - Debit (Credit) - Key F F F F F F F F F F F Amortization Table For Stark Company Period (First line is January 1year of issuance. Second line is December 31- year of issuance.) Cash/Payable 0 0 1 2 3 4 5 6 7 8 9 Elimination Entries Interest Balance - - Debit (Credit) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! Key Proof: Loss Remaining at Year End Bonds Payable - B Interest Revenue Loss (Gain) on Bond Retirement (Premium) Discount on Bonds Payable - B - B - B Retained Earnings Parent - B Retained Earnings Subsidiary - B Interest Expense - B Intercompany Bond Investment Check Balances - B Interest Payable Interest Receivable - B B Loss Amortized During the Year Consolidated Worksheet Trial Balance Eliminations Pontiac Company Cash Accounts Receivable Inventory Stark Company - Key - Investment in Subsidiary - D CV CY Intercompany Bond Investment Land - - Buildings - - Accumulated Depreciation - Equipment - - A F F - D Accumulated Depreciation - D Common Stock Paid-in Capital in Excess of Par Retained Earnings - - A F F - D - A - D A - D A - D - IA - B - D B - D A B - D A - EL - - Common Stock - - - - - - - Bonds Payable - Discount on Bonds Payable - Goodwill Accounts Payable - - - EL EL A BI F B Paid-in Capital in Excess of Par Retained Earnings - A CV BI BI F F B Dividends Declared Acquired Company Dividends Declared Acquiring Company Sales Cost of Goods Sold - - - - IS A EI EI Depreciation Expense of Buildings - - A Equipment - - A - A Other Expenses Interest Expense - Subsidiary Income Interest Revenue Gain on Sale of Assets - - CY - B - F F Amortization Expense of - Gain on Acquisition of Business Loss (Gain) on Bond Retirement Total Consolidated Net Income NCI Share Controlling Share NCI Controlling Retained Earnings A A A B Balances Balances Income Distribution Schedules Internally Generated Net (Income) or Loss Beginning Inventory Profit Ending Inventory Profit Gain on Asset in Income Stark Company - Realized Gain on Asset Sale Current Year Amortizations 0 Gain/Loss on Bond Retirement 0 Interest Adjustment on Bonds Adjusted (Income) or Loss NCI Share Controlling Share 0 - Pontiac Company Internally Generated Net Income Gain on Acquisition of Business Beginning Inventory Profit Ending Inventory Profit Gain on Asset in Income Realized Gain on Asset Sale #DIV/0! - Controlling Share of Subsidiary Total #DIV/0! Consolidated Net Income #DIV/0! - Current Year Trial Balance Pontiac Company Stark Company Balances Balances Subsidiary % Total - Sold by Subsidiary - Subsidiary % 0,00 0,00 Subsidiary Profit - Pontiac Company Period Cash/Payable 0 0 1 2 3 4 5 6 7 8 9 Interest - Investment in Bonds at End of Period Carrying Value at End of Period Balance - - 0 0 Interest Expense Eliminated Interest Revenue Eliminated Loss (Gain) or RE Adjustment at Beginning of Period 0 0 0 0 0 nations Debit Credit Key 0 0 IA EI Consolidated Net Non Control Income Interest 0 0 0 EL 0 D 0 CV 0 CY 0 0 0 0 B 0 D 0 F 0 F 0 D 0 F 0 F 0 A 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 #DIV/0! EI B 0 0 0 0 D F F A 0 0 0 0 0 0 D A D A D A #DIV/0! D 0 0 0 0 0 0 0 0 0 0 0 D 0 0 0 0 0 D A B D A - #DIV/0! 0 D A 0 B #DIV/0! #DIV/0! 0 - 0 0 D A CV 0 B - CY - A IS BI BI 0 0 0 0 0 0 0 A F F A F F A 0 0 A A - - - - - - - A - B 0 CY 0 0 #DIV/0! 0 #DIV/0! - D - #DIV/0! 0 B - #DIV/0! #DIV/0! - - #DIV/0! #DIV/0! Controlling Retained Earnings Consolidated Balance Sheet - - - - - - - #DIV/0! - - - #DIV/0! - #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Hello. Here is the complete solution. If you need any clarification I am here. Thank you.

SOLUTION

Determination and Distribution of Excess Schedule

Fair value of subsidiary....

Company

Parent

NCI

Implied

Price

Fair Value

(80%)

(20%)

$500,000

$400,000

$100,000

215,000

$215,000

Value

Less book value of interest acquired:
Total equity.................

$215,000

Interest acquired.........

80%

20%

Book value........................

$172,000

$ 43,000

$228,000

$ 57,000

Excess of fair value over book
value..........................

$285,000

Adjustment of identifiable accounts:
Worksheet
Adjustment

Amortization

Key

Life

per Year

Buildings.......................

$ 80,000

debit D1

20

$ 4,000

Equipment......................

50,000

debit D2

5

10,000

Goodwill....................

155,000

debit D3

Total......................

$285,000

Account Adjustments
to Be Amortized

Life

Annual

Current

Prior

Amount

Year

Years

Total

Key

Buildings......................... 20

$ 4,000

$ 4,000

$ 4,000

$ 8,000

(A1)

Equipment........................ 5

10,000

10,000

10,000

20,000

(A2)

$14,000

$14,000

$14,000

$28,000

Total amortizations....

Intercompany Inventory Profit Deferral
Parent

Parent

Parent

Sub

Amount

Percent

Profit

Amount

Sub
Percent

Sub
Profit

Beginning.......................

$15,000

Ending.............................. 20,000

30%

$4,500



0%

30

6,000



0




ANSWER CONTINUE TO NEXT PAGE

Subsidiary Stark Company Income Distribution
Lossonb on dretirement............... $ 6,739

Internally generated net

Buildings depreciation................... 4,000

Income..............................

$24,672

Interest adjustment—
Equipment depreciation................ 10,000

bonds.......

1,123

Adjusted income..............

$ 5,056

NCI share........................

×

NCI................................

20%

$ 1,011

Parent Pontiac Company Income Distribution
Ending inventory profit..............

$6,000

Internally generated net
income...........................

$42,845

80% share of Stark
adjusted income of $5,056

4,045

Beginning inventory profit

4,500

Controlling interest.........
Proof for Bond Elimination
Loss remaining at year-end:
Investment in bonds at December 31, 2015

.....................

$103,975

$45,390

Carrying value at December 31, 2015...............

98,359

$5,616

Loss amortized during the year:
Interest expense eliminated...
Interest revenue eliminated......
LossatJanuary1, 2015.........

$ 8,328
7,205

1,123
$6,739

ANSWER CONTINUE TO NEXT PAGE

Eliminations and Adjustments:
(CY1)

Current-year subsidiary income

(CY2)

Current-year dividend

(EL)

Eliminate controlling interest in subsidiary equity.

(D)/(NCI)

Distribute excess and NCI adjustment.

(A1)

Amortize excess—buildings.

(A2)

Amortize excess—equipment.

(IS)

Eliminate intercompany sale during current period.

(IA)

Eliminate intercompany unpaid trade accounts.

(BI)

Defer beginning inventory profit.

(EI)

Defer ending inventory profit.

(B)

Eliminate intercompany bonds.

Here is the excel. Thank you

Name of Company Being Acquired

Stark company

Name of Acquiring Company

Pontiac Company

Date of Acquisition
Date of Acquisition Stark company
Book
Market
Assets
Cash
Accounts Receivable
Inventory
Investment in Subsidiary
Intercompany Bond Investment

January 1,2011
Life

40,000
20,000

40,000
20,000

Land
Buildings
Accumulated Depreciation
Equipment
Accumulated Depreciation
Goodwill
Total Assets

Liabilities
Accounts Payable
Bonds Payable
Discount on Bonds Payable
Total Liabilities
Equity Acquired Company Common Stock
Paid-in Capital in Excess of Par
Retained Earnings
Equity Acquiring Company Common Stock
Paid-in Capital in Excess of Par
Retained Earnings Total Equity
Total Liabilities and Equity
Net Assets at Market of Acquired Co.
Dividends Declared Acquired Company Dividends Declared Acquiring Company Sales
Cost of Goods Sold

Depreciation Expense of
Buildings
Equipment
Amortization Expense of

Other Expenses Interest Expense
Gain on Sale of Intercompany Asset Interest Revenue
Subsidiary Income
Total
Balances
Purchase Price
Cash
350,000
Number of shares exchanged Par value of a share of stock Market value of a share of stock
Market value of stock exchanged
Total purchase price
400,000
Ownership Interest enter as .7 for 70%
0.80
Goodwill Applicable to NCI
Implied Value of NCI Interest
100,000.00
Estimated Value of NCI interest if not the implied proportional amount--Enter
amount or 0
Method of Accounting for Investment-Enter Capital C for Cost or Capital E for Equity
E
Years since Acquisition
2.00
Intercompany Merchandise Information
Parent Sales
Parent %
Current Year Sales
50,000
Unpaid Account Balance, at year end
10,000
Beginning Inventory
15,000
0.30
Ending Inventory
20,000
0.30
Subsidiary
Sales
Intercompany Fixed Asset Sales
Type of Fixed Asset--Enter in Columns B or C
Enter 1 for
Land
Enter 2 for
Buildings
Enter 3 for
Equipment
By Parent
By Sub
Profit Amount
Life of Asset--leave blank for land
Year of Sale (Assume Beginning of Year)
Intercompany Bond Information
Maturity Value
100000
Face Interest Rate (Enter .08 for 8%,.075 for
7.5%)
0.08
Original Years to Maturity...


Anonymous
Great content here. Definitely a returning customer.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Related Tags