Problems-Solutions

Anonymous
timer Asked: Nov 9th, 2016

Question 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 complete Problem 5-4 using the Excel Template below.

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!

Tutor Answer

(Top Tutor) Studypool Tutor
School: Cornell University
Studypool has helped 1,244,100 students
flag Report DMCA
Similar Questions
Hot Questions
Related Tags
Study Guides

Brown University





1271 Tutors

California Institute of Technology




2131 Tutors

Carnegie Mellon University




982 Tutors

Columbia University





1256 Tutors

Dartmouth University





2113 Tutors

Emory University





2279 Tutors

Harvard University





599 Tutors

Massachusetts Institute of Technology



2319 Tutors

New York University





1645 Tutors

Notre Dam University





1911 Tutors

Oklahoma University





2122 Tutors

Pennsylvania State University





932 Tutors

Princeton University





1211 Tutors

Stanford University





983 Tutors

University of California





1282 Tutors

Oxford University





123 Tutors

Yale University





2325 Tutors