978-0078025877 Chapter 3 Solution Manual Part 4

subject Type Homework Help
subject Pages 8
subject Words 714
subject Textbook Advanced Financial Accounting 11th Edition
subject Authors Cassy Budd, David M Cottrell, Theodore E. Christensen
search this document

Unlock document.

This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
page-pf1
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
270,000
Basic Entry
page-pf2
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
3-32
P3-26 (continued)
Snoopy
Co.
Consolidation
Entries
DR
CR
Consolidated
Balance Sheet
Cash
20,000
75,000
Accounts Receivable
30,000
80,000
Inventory
60,000
160,000
Investment in Snoopy Co.
270,000
0
Land
100,000
325,000
Buildings & Equipment
200,000
10,000
890,000
Less: Accumulated Depreciation
(10,000)
10,000
(400,000)
Total Assets
400,000
10,000
280,000
1,130,000
Accounts Payable
25,000
100,000
Bonds Payable
75,000
275,000
Common Stock
200,000
200,000
500,000
Retained Earnings
100,000
100,000
225,000
NCI in NA of Snoopy Co.
30,000
30,000
Total Liabilities & Equity
400,000
300,000
30,000
1,130,000
c.
Peanut Co.
Consolidated Balance Sheet
1/1/20X8
Cash
75,000
Accounts Receivable
80,000
Inventory
160,000
Land
325,000
Buildings & Equipment
890,000
Less: Accumulated Depreciation
(400,000)
Total Assets
1,130,000
Accounts Payable
100,000
Bonds Payable
275,000
Common Stock
500,000
Retained Earnings
225,000
NCI in NA of Snoopy Co.
30,000
Total Liabilities & Equity
1,130,000
page-pf3
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
P3-27 Consolidated Worksheet at End of the First Year of Ownership (Equity Method)
a.
Equity Method Entries on Peanut Co.'s Books:
Investment in Snoopy Co.
270,000
Cash
270,000
Record the initial investment in Snoopy Co.
Investment in Snoopy Co.
67,500
Income from Snoopy Co.
67,500
Record Peanut Co.'s 90% share of Snoopy Co.'s 20X8 income
Cash
18,000
Investment in Snoopy Co.
18,000
Record Peanut Co.'s 90% share of Snoopy Co.'s 20X8 dividend
Book Value Calculations:
NCI
10%
+
Peanut
Co.
90%
=
Common
Stock
+
Retained
Earnings
Beginning book
value
30,000
270,000
200,000
100,000
+ Net Income
7,500
67,500
75,000
- Dividends
(2,000)
(18,000)
(20,000)
Ending book value
35,500
319,500
200,000
155,000
page-pf4
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
3-34
P3-27 (continued)
Basic Consolidation Entry
Common stock
200,000
Retained earnings
100,000
Income from Snoopy Co.
67,500
NCI in NI of Snoopy Co.
7,500
Dividends declared
20,000
Investment in Snoopy Co.
319,500
NCI in NA of Snoopy Co.
35,500
Optional accumulated depreciation consolidation entry
Accumulated depreciation
10,000
Building & equipment
10,000
Investment in
Income from
Snoopy Co.
Snoopy Co.
Acquisition Price
270,000
90% Net Income
67,500
67,500
90% Net Income
18,000
90% Dividends
Ending Balance
319,500
67,500
Ending Balance
319,500
Basic
67,500
0
0
page-pf5
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
3-35
P3-27 (continued)
Snoopy
Co.
Consolidation
Entries
DR
CR
Consolidated
Income Statement
Sales
250,000
1,050,000
Less: COGS
(125,000)
(325,000)
Less: Depreciation Expense
(10,000)
(60,000)
Less: Other Expenses
(40,000)
(265,000)
Income from Snoopy Co.
67,500
0
Consolidated Net Income
75,000
67,500
400,000
NCI in Net Income
7,500
(7,500)
Controlling Interest in Net
Income
75,000
75,000
0
392,500
Statement of Retained Earnings
Beginning Balance
100,000
100,000
225,000
Net Income
75,000
75,000
0
392,500
Less: Dividends Declared
(20,000)
20,000
(100,000)
Ending Balance
155,000
175,000
20,000
517,500
Balance Sheet
Cash
80,000
238,000
Accounts Receivable
65,000
230,000
Inventory
75,000
275,000
Investment in Snoopy Co.
319,500
0
Land
100,000
300,000
Buildings & Equipment
200,000
10,000
890,000
Less: Accumulated Depreciation
(20,000)
10,000
(460,000)
Total Assets
500,000
10,000
329,500
1,473,000
Accounts Payable
60,000
135,000
Bonds Payable
85,000
285,000
Common Stock
200,000
200,000
500,000
Retained Earnings
155,000
175,000
20,000
517,500
NCI in NA of Snoopy Co.
35,500
35,500
Total Liabilities & Equity
500,000
375,000
55,500
1,473,000
page-pf6
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
P3-28 Consolidated Worksheet at End of the Second Year of Ownership (Equity Method)
a.
Equity Method Entries on Peanut Co.'s Books:
Investment in Snoopy Co.
72,000
Income from Snoopy Co.
72,000
Record Peanut Co.'s 90% share of Snoopy Co.'s 20X9 income
Cash
27,000
Investment in Snoopy Co.
27,000
Record Peanut Co.'s 90% share of Snoopy Co.'s 20X9 dividend
Book Value Calculations:
NCI
10%
+
Peanut
Co.
90%
=
Common
Stock
+
Retained
Earnings
Beginning book value
35,500
319,500
200,000
155,000
+ Net Income
8,000
72,000
80,000
- Dividends
(3,000)
(27,000)
(30,000)
Ending book value
40,500
364,500
200,000
205,000
page-pf7
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
3-37
P3-28 (continued)
Basic Consolidation Entry
Common stock
200,000
Retained earnings
155,000
Income from Snoopy Co.
72,000
NCI in NI of Snoopy Co.
8,000
Dividends declared
30,000
Investment in Snoopy Co.
364,500
NCI in NA of Snoopy Co.
40,500
Optional accumulated depreciation consolidation entry
Accumulated depreciation
10,000
Building & equipment
10,000
Investment in
Income from
Snoopy Co.
Snoopy Co.
Beginning Balance
319,500
90% Net Income
72,000
72,000
90% Net Income
27,000
90% Dividends
Ending Balance
364,500
72,000
Ending Balance
364,500
Basic
72,000
0
0
page-pf8
Chapter 03 - The Reporting Entity and Consolidation of Less-Than-Wholly-Owned Subsidiaries with no Differential
3-38
P3-28 (continued)
Snoopy
Co.
Consolidation
Entries
DR
CR
Consolidated
Income Statement
Sales
300,000
1,150,000
Less: COGS
(150,000)
(420,000)
Less: Depreciation Expense
(10,000)
(60,000)
Less: Other Expenses
(60,000)
(290,000)
Income from Snoopy Co.
72,000
0
Consolidated Net Income
80,000
72,000
380,000
NCI in Net Income
8,000
(8,000)
Controlling Interest in Net
Income
80,000
80,000
0
372,000
Statement of Retained Earnings
Beginning Balance
155,000
155,000
517,500
Net Income
80,000
80,000
0
372,000
Less: Dividends Declared
(30,000)
30,000
(225,000)
Ending Balance
205,000
235,000
30,000
664,500
Balance Sheet
Cash
75,000
330,000
Accounts Receivable
80,000
270,000
Inventory
100,000
280,000
Investment in Snoopy Co.
364,500
0
Land
100,000
300,000
Buildings & Equipment
200,000
10,000
890,000
Less: Accumulated Depreciation
(30,000)
10,000
(520,000)
Total Assets
525,000
10,000
374,500
1,550,000
Accounts Payable
35,000
110,000
Bonds Payable
85,000
235,000
Common Stock
200,000
200,000
500,000
Retained Earnings
205,000
235,000
30,000
664,500
NCI in NA of Snoopy Co.
40,500
40,500
Total Liabilities & Equity
525,000
435,000
70,500
1,550,000

Trusted by Thousands of
Students

Here are what students say about us.

Resources
Company
Legal

Copyright ©2022 All rights reserved. | CoursePaper is not sponsored or endorsed by any college or university.