Reference no: EM131810187
Problem - On January 1, 20X1, Parent Company acquired 100% of the common stock of Subsidiary Company for $365,000. On this date, Subsidiary had common stock, other paid in capital, and retained earnings of $50,000, $100,000, and $200,000 respectively. Any excess of cost over book value is due to goodwill. Parent uses the simple equity method to account for its investment in subsidiary.
On January 1, 20X2, Parent purchased equipment for $174,120 and immediately leased the equipment to Subsidiary on a 4-year lease. The transaction was legally structured as a sales-type lease with a present value for the minimum lease payments of $204,120. Parent recorded the following entry:
|
Minimum Lease Payments Receivable
|
240,000
|
|
|
Unearned Interest Income
|
|
35,880
|
|
Equipment
|
|
174,120
|
|
Sales Profit on Lease
|
|
30,000
|
The minimum lease payments of $60,000 are to be made annually on January 1, beginning immediately, for a total of 4 payments. The implicit interest rate is 12%. The lease provides for an automatic transfer of title at the end of 4 years. The estimated useful life of the equipment is 6 years. The lease has been capitalized by both companies.
A lease amortization schedule, applicable to either company, is presented below:
|
Carrying Value on
|
Carrying Value
|
Interest Rate
|
Interest
|
Payment
|
Principal Reduction
|
|
1-1-X2
|
$204,120
|
|
|
|
|
|
- 60,000
|
|
|
|
|
|
1-1-X2
|
144,120
|
12%
|
$17,294
|
$60,000
|
$42,706
|
|
- 42,706
|
|
|
|
|
|
1-1-X3
|
101,414
|
12%
|
12,170
|
60,000
|
47,830
|
|
- 47,830
|
|
|
|
|
|
1-1-X4
|
53,584
|
12%
|
6,416*
|
60,000
|
53,584
|
|
- 53,584
|
|
|
|
|
|
1-1-X5
|
$ 0
|
*Adjusted for rounding error.
|
Required: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X2. Round all computations to the nearest dollar.
|
Trial Balance
|
Eliminations and
|
Consol.
|
|
Control.
|
Consol.
|
|
Parent
|
Sub.
|
Adjustments
|
Income
|
|
Retained
|
Balance
|
|
Account Titles
|
Company
|
Company
|
Debit
|
Credit
|
Statement
|
NCI
|
Earnings
|
Sheet
|
|
Current Assets
|
190,366
|
211,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Min. Lease Payments Rec.
|
180,000
|
|
|
|
|
|
|
|
|
|
|
Unearned Interest Income
|
-18,586
|
|
|
|
|
|
|
|
|
|
|
Investment in Sub. Company
|
475,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
100,000
|
60,000
|
|
|
|
|
|
|
|
|
|
Buildings and Equipment
|
350,000
|
300,000
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
-100,000
|
-50,000
|
|
|
|
|
|
|
|
|
|
Equipment under Cap. Lease
|
|
204,120
|
|
|
|
|
|
|
|
|
|
Acc. Depr. - Eq. Cap. Lease
|
|
-34,020
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
-120,000
|
-60,000
|
|
|
|
|
|
|
|
|
|
Obligation under Cap. Lease
|
|
-144,120
|
|
|
|
|
|
|
|
|
|
Interest Payable on Lease
|
|
-17,294
|
|
|
|
|
|
|
|
|
|
Other Long-Term Liabilities
|
-200,000
|
-10,000
|
|
|
|
|
|
|
|
|
|
Common Stock - P Co.
|
-200,000
|
|
|
|
|
|
|
|
|
|
|
Other Paid-in Capital - P Co.
|
-100,000
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings - P Co.
|
-466,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock - S Co.
|
|
-50,000
|
|
|
|
|
|
|
|
|
|
Other Paid-in Capital - S Co.
|
|
-100,000
|
|
|
|
|
|
|
|
|
|
Retained Earnings - S Co.
|
|
-250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
-470,000
|
-300,000
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
317,294
|
180,000
|
|
|
|
|
|
|
|
|
|
Operating & Other Expenses
|
120,000
|
42,706
|
|
|
|
|
|
|
|
|
|
Interest Income on Lease
|
-17,294
|
|
|
|
|
|
|
|
|
|
|
Interest Expense on Lease
|
|
17,294
|
|
|
|
|
|
|
|
|
|
Sales Profit on Lease
|
-30,000
|
|
|
|
|
|
|
|
|
|
|
Subsidiary Income
|
-60,000
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared - P Co.
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net Income
|
|
|
|
|
|
|
|
|
|
|
|
To NCI
|
|
|
|
|
|
|
|
|
|
|
|
To Controlling Interest
|
|
|
|
|
|
|
|
|
|
|
|
Total NCI
|
|
|
|
|
|
|
|
|
|
|
|
Ret. Earn. Contr. Int. 12-31
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
|
|
|
|
|
|
|
|
|
Construction at the local airport
: Runway construction at the local airport is expected to cost $35M. The runway will require maintenance costing $200K per year. At the end of each 6-year period
|
|
Indicate the effect of the transaction on assets
: Indicate the effect of the transaction or adjustment on assets, liabilities, and net income by entering for each account affected the account name.
|
|
What is the required benefit per vehicle
: The state highway department uses an interest rate of 6%, and 800 vehicles per day will go over the bridge. What is the required benefit per vehicle to justify
|
|
What is the local eac of each alternative
: What is the local EAC of each alternative? What is the overall EAC for each? Is the preferred alternative different for local and national interests?
|
|
Complete consolidated financial statements for year ended
: Required: Complete the following worksheet for consolidated financial statements for the year ended December 31, 20X2
|
|
Subsidizing first costs for alternative energy usage
: A state program is subsidizing first costs for alternative energy usage. Carla and Charlie are the owners of a small architectural and engineering firm
|
|
What is the chance that you come out ahead
: In roulette, the "house special" is a bet on the five pockets 0, 00, 1, 2 and 3. There are 5 chances in 38 to win, and the bet pays 6 to 1.
|
|
Role in changing depreciation methods and stakeholders
: ACC701 - analyse how they apply to the given situation. Specific research supporting recommendations need to be provided and
|
|
Journalize the transactions in denvers general journal
: Purchased computer equipment at a cost of $9,000, signing a six-month, 6% note payable for that amount.
|