Sie sind auf Seite 1von 17

3-1

Ch. 3Problems

EXERCISE 3-1
Determination and Distribution of Excess Schedule
Company
Implied
Fair Value
Fair value of subsidiary.....................
Less book value of interest acquired:
Common stock ($5 par)...............
Paid-in capital in excess of par....
Retained earnings.......................
Total equity............................
Interest acquired.........................
Book value........................................
Excess of fair value over book
value...........................................

$525,000*
$ 50,000
100,000
150,000
$300,000

$225,000

Parent
Price
(80%)

NCI
Value
(20%)

$420,000

$105,000

$300,000
80%
$240,000

$300,000
20%
$ 60,000

$180,000

$ 45,000

*$420,000/80% = $525,000
Adjustment of identifiable accounts:
Adjustment
Equipment.........................................
Goodwill............................................
Total............................................

(a)

$ 40,000
185,000
$225,000

Worksheet
Key

Life

Amortization
per Year

$8,000

debit D1
debit D2

Event
2015
Subsidiary income of
$50,000 reported to parent

Simple Equity Method


Investment in Huron Company..........
Subsidiary Income.......................

40,000

Dividends of $10,000 paid


by Huron

Cash.................................................
Investment in Huron Company....

8,000

2016
Subsidiary income of
$45,000 reported to parent

Investment in Huron Company..........


Subsidiary Income.......................

36,000

Dividends of $10,000 paid


by Huron

Cash.................................................
Investment in Huron Company....

8,000

40,000
8,000

36,000
8,000

3-2

Ch. 3Problems

Exercise 3-1, Concluded


(b)

Event
2015
Subsidiary income of
($50,000 $8,000
amortization) 80%
reported to parent

Investment in Huron Company..........


Subsidiary Income.......................

33,600

Dividends of $10,000 paid


by Huron

Cash.................................................
Investment in Huron Company....

8,000

Investment in Huron Company..........


Subsidiary Income.......................

29,600

Cash.................................................
Investment in Huron Company....

8,000

2016
Subsidiary income of
($45,000 $8,000
amortization) 80%
reported to parent
Dividends of $10,000 paid
by Huron

Sophisticated Equity Method


33,600

8,000

29,600

8,000

(c)
Event
2015
Subsidiary income of
$50,000 reported to parent

Cost Method
No entry

Dividends of $10,000 paid


by Huron

Cash.................................................
Dividend Income.........................

2016
Subsidiary income of
$45,000 reported to parent

No entry

Dividends of $10,000 paid


by Huron

Cash.................................................
Dividend Income.........................

8,000
8,000

8,000
8,000

3-3

Ch. 3Problems

EXERCISE 3-2
Determination and Distribution of Excess Schedule
Company
Implied
Fair Value
Fair value of subsidiary.....................
Less book value of interest acquired:
Common stock ($5 par)...............
Paid-in capital in excess of par....
Retained earnings.......................
Total equity............................
Interest acquired.........................
Book value........................................
Excess of fair value over book
value...........................................

$616,667*
$ 50,000
150,000
200,000
$400,000

$216,667

Parent
Price
(75%)

NCI
Value
(25%)

$462,500

$154,167

$400,000
75%
$300,000

$400,000
25%
$100,000

$162,500

$ 54,167

*$462,500/75% = $616,667
Adjustment of identifiable accounts:

Inventory ($50,000 fair $40,000


book value).................................
Buildings and equipment
($300,000 fair $200,000
book value).................................
Patent ($50,000 fair
$30,000 fair value)......................
Goodwill............................................
Total............................................

Adjustment

Worksheet
Key

Life

Amortization
per Year

$ 10,000

debit D1

100,000

debit D2

20

$5,000

20,000
86,667
$216,667

debit D3
debit D4

10

2,000

(a) Simple equity.......................................................................................


+ (75% Increase in Retained Earnings of $78,000*).........................
Balance................................................................................................

$462,500
58,500**
$521,000

(b) Sophisticated equity.............................................................................


+ (75% Increase in Retained Earnings of $78,000*).........................
2014 Amortization of Excess
75% ($10,000 Inventory + $5,000 Buildings and Equipment +
$2,000 Patent)...............................................................................
2015 Amortization of Excess
75% ($5,000 Buildings and Equipment + $2,000 Patent)............
Balance................................................................................................

$462,500
58,500**

(c) Cost.....................................................................................................
*Shaws ending retained earnings, December 31, 2015.....................
Shaws beginning retained earnings, January 1, 2014..................
Increase in retained earnings...........................................................
**Or 75% ($70,000 $20,000 + $48,000 $20,000)

$462,500
$278,000
200,000
$ 78,000

(12,750)
(5,250)
$503,000

3-4

Ch. 3Problems

EXERCISE 3-3
(1) Determination and Distribution of Excess Schedule
Company
Implied
Fair Value
Fair value of subsidiary..............
Less book value of interest acquired:
Common stock ($10 par)........
Retained earnings..................
Total equity.........................
Interest acquired.....................
Book value.................................
Excess of fair value over book
value.......................................

$375,000*
$100,000
150,000
$250,000

$125,000

Parent
Price
(80%)

NCI
Value
(20%)

$300,000

$ 75,000

$250,000
80%
$200,000

$250,000
20%
$ 50,000

$100,000

$ 25,000

*$300,000/80% = $375,000
Adjustment of identifiable accounts:
Adjustment
Fixed assets..............................
Goodwill.....................................
Total......................................
(2) (CY1)

(CY2)

(EL)

(D)

(A)

$ 50,000
75,000
$125,000

Worksheet
Key

Life

Amortization
per Year

10

$5,000

debit D1
debit D2

Subsidiary Income..................................................................
Investment in Sargent Company.......................................
To eliminate parents share of subsidiary earnings
for the current year.

20,000

Investment in Sargent Company ($5,000 80%)...................


Dividends Declared...........................................................
To eliminate parents share of dividends for the
current year.

4,000

Common StockSargent ($100,000 80%)..........................


Retained EarningsSargent ($150,000 80%).....................
Investment in Sargent Company.......................................
To eliminate pro rata share of the beginning-ofyear Sargent equity balances.

80,000
120,000

Depreciable Fixed Assets.......................................................


Goodwill..................................................................................
Investment in Sargent Company.......................................
Retained EarningsSargent (NCI adjustment).................
To distribute excess per determination and
distribution of excess schedule.

50,000
75,000

Depreciation Expense.............................................................
Accumulated Depreciation................................................
To amortize excess for the current year.

5,000

20,000

4,000

200,000

100,000
25,000

5,000

3-5

Ch. 3Problems

Exercise 33, Continued


(3)

Parker Company and Sargent Company


Consolidated Income Statement
For Year Ended December 31, 2015
Sales...............................................................................................................
Less expenses (add $5,000 adjustment).........................................................
Consolidated net income.................................................................................

$250,000
190,000
$ 60,000

Distributed to noncontrolling interest...............................................................


Distributed to controlling interest.....................................................................

4,000
$ 56,000

Subsidiary Sargent Company Income Distribution


Depreciation adjustment........

$5,000

Internally generated net


income..................................

$25,000

Adjusted income.........................
NCI share...................................
NCI.............................................

$20,000

20%
$ 4,000

Parent Parker Company Income Distribution


Internally generated net
income..................................
80% Sargent adjusted
income of $20,000................
Controlling interest.....................

(4)

$40,000
16,000
$56,000

Parker Company and Subsidiary Sargent Company


Consolidated Statement of Retained Earnings
For the Year Ended December 31, 2015

Retained earnings, January 1, 2015.................


Consolidated net income...................................
Dividends declared...........................................
Retained earnings, December 31, 2015............

Noncontrolling
Interest
$30,000
4,000
(1,000)
$33,000

Controlling
Retained Earnings
$200,000
56,000
$256,000

3-6

Ch. 3Problems

Exercise 33, Concluded


(5)

Parker Company and Sargent Company


Consolidated Balance Sheet
December 31, 2015
Assets
Current assets..........................................................................
Depreciable fixed assets..........................................................
Less accumulated depreciation................................................
Goodwill...................................................................................
Total assets..............................................................................
Liabilities and Stockholders Equity
Current liabilities.......................................................................
Stockholders equity:
Controlling interest:
Common stock ($10 par)................................................
Retained earnings..........................................................
Noncontrolling interest........................................................

$140,000
a

$650,000
131,000b

519,000
75,000
$734,000
$100,000

$300,000
256,000

Total liabilities and stockholders equity....................................

556,000
78,000c
$734,000

$400,000 + $200,000 + $50,000 = $650,000


$106,000 + $20,000 + $5,000 = $131,000
c
$75,000 fair value at acquisition + $4,000 share of income $1,000 dividends = $78,000
b

EXERCISE 3-4
(1) (CY1)

(CY2)

(EL)

(D)

Subsidiary Income..................................................................
Investment in Sargent Company.......................................
To eliminate parents share of subsidiary earnings
for the current year.

12,000

Investment in Sargent Company.............................................


Dividends Declared...........................................................
To eliminate parents share of dividends for the
current year.

8,000

Common StockSargent.......................................................
Retained EarningsSargent ($170,000 80%).....................
Investment in Sargent Company.......................................
To eliminate pro rata share of the beginning-ofyear Sargent equity balances.

80,000
136,000

Depreciable Fixed Assets.......................................................


Goodwill..................................................................................
Investment in Sargent Company.......................................
Retained EarningsSargent (NCI adjustment).................
To distribute excess per determination and
distribution of excess schedule.

50,000
75,000

12,000

8,000

216,000

100,000
25,000

3-7

Ch. 3Problems

Exercise 34, Concluded


(A)

(2)

Depreciation Expense.............................................................
Retained EarningsParker (80% $5,000)...........................
Retained EarningsSargent (20% $5,000).........................
Accumulated Depreciation (2 years $5,000)..................
To amortize excess for the prior and current years.

5,000
4,000
1,000
10,000

Parker Company and Sargent Company


Consolidated Income Statement
For Year Ended December 31, 2016
Sales...............................................................................................................
Less expenses (add $5,000 adjustment).........................................................
Consolidated net income.................................................................................

$300,000
250,000
$ 50,000

Distributed to noncontrolling interest...............................................................


Distributed to controlling interest.....................................................................

2,000
$ 48,000

Subsidiary Sargent Company Income Distribution


Depreciation adjustment...... (A)

5,000

Internally generated net


income.....................................

$15,000

Adjusted income............................
NCI share......................................
NCI................................................

$10,000

20%
$ 2,000

Parent Parker Company Income Distribution


Internally generated net
income.....................................
80% Sargent adjusted
income of $10,000...................
Controlling interest.........................

$40,000
8,000
$48,000

3-8

Ch. 3Problems

EXERCISE 3-7
(1) Same as Exercise 3, part (1).
(2) (CY2)

(EL)

(D)

(A)

Dividend Income.....................................................................
Dividends Declared...........................................................
To eliminate parents share of subsidiary dividends
for the current year.

4,000

Common StockSargent.......................................................
Retained EarningsSargent..................................................
Investment in Sargent Company.......................................
To eliminate pro rata share of the beginning-ofyear Sargent equity balances.

80,000
120,000

Depreciable Fixed Assets.......................................................


Goodwill..................................................................................
Investment in Sargent Company.......................................
Retained EarningsSargent (NCI adjustment).................
To distribute excess per determination and
distribution of excess schedule.

50,000
75,000

Depreciation Expense.............................................................
Accumulated Depreciation................................................
To amortize excess for the current year.

5,000

(3) Same as Exercise 3, part (3).


(4) Same as Exercise 3, part (4).
(5) Same as Exercise 3, part (5).

4,000

200,000

100,000
25,000

5,000

3-9

Ch. 3Problems

EXERCISE 3-8
(1) (CV)

(CY2)

(EL)

(D)

(A)

Investment in Sargent Company.............................................


Retained EarningsParker..............................................
Convert from cost to equity method by adding to
investment account parents share of subsidiary
equity increase. [80% ($170,000 $150,000)]

16,000

Dividend Income.....................................................................
Dividends Declared...........................................................
To eliminate parents share of subsidiary dividends
for the current year.

8,000

Common StockSargent.......................................................
Retained EarningsSargent..................................................
Investment in Sargent Company.......................................
To eliminate pro rata share of the beginning-ofyear Sargent equity balances.

80,000
136,000

Depreciable Fixed Assets.......................................................


Goodwill..................................................................................
Investment in Sargent Company.......................................
Retained EarningsSargent (NCI adjustment).................
To distribute excess per determination and
distribution of excess schedule.

50,000
75,000

Depreciation Expense.............................................................
Retained EarningsParker (80% $5,000)...........................
Retained EarningsSargent (20% $5,000).........................
Accumulated Depreciation (2 years $5,000)..................
To amortize excess for the prior and current years.

5,000
4,000
1,000

16,000

8,000

216,000

100,000
25,000

10,000

(2) Same as Exercise 4, part (2).


EXERCISE 3-9
Amortization Schedule
Account Adjustments
Inventory........................................
Amortization:
Investments..............................
Buildings (net)..........................
Equipment (net)........................
Patent.......................................
Trademark................................
Discount on Bonds Payable.....
Total.........................................

Life

Annual
Amount

2015

$ 6,250

$ 6,250

3
20
5
10
10
5

5,000
12,500
34,500
2,250
2,000
2,500

5,000
12,500
34,500
2,250
2,000
2,500
$65,000

2016

2017

2018

$ 5,000
12,500
34,500
2,250
2,000
2,500
$58,750

$ 5,000
12,500
34,500
2,250
2,000
2,500
$58,750

$
0
12,500
34,500
2,250
2,000
2,500
$53,750

3-10

Ch. 3Problems

EXERCISE 3-11
Calculation of book value of Subsidiary:
Fair value at purchase......................................................................................
Add $200,000 increase in Barker retained earnings ........................................
Deduct amortization of excess (5 years $10,000 per year)............................
Book value balance..........................................................................................

$1,062,500
200,000
(50,000)
$1,212,500

Fair value of Barker Company, December 31, 2019 (given)..............................

$1,000,000

Since the adjusted (for acquisition) book value ($1,212,500) exceeds the fair value balance
($1,000,000), goodwill is impaired.
Impairment loss:
Fair value of Barker Company..........................................................................
Fair value of Barker Company identifiable assets.............................................
Estimated goodwill............................................................................................
Existing goodwill...............................................................................................
Impairment loss................................................................................................

$1,000,000
900,000
$ 100,000
262,500
$ 162,500

3-11

Ch. 3Problems

Problem 3-2
(1)
Value Analysis Schedule
Company fair value...........................................
Fair value of net assets excluding goodwill.......
Goodwill............................................................

Company
Implied
Fair Value
$400,000
340,000
$ 60,000

Parent
Price
(80%)

NCI
Value
(20%)

$320,000
272,000
$ 48,000

$80,000
68,000
$12,000

Determination and Distribution of Excess Schedule


Company
Implied
Fair Value
Fair value of subsidiary..............
Less book value of interest acquired:
Common stock......................
Paid-in capital in excess of par
Retained earnings.................
Total equity......................
Interest acquired....................
Book value.................................
Excess of fair value over book
value.....................................

$400,000
$ 50,000
100,000
150,000
$300,000

$100,000

Parent
Price
(80%)

NCI
Value
(20%)

$320,000

$ 80,000

$300,000
80%
$240,000

$300,000
20%
$ 60,000

$ 80,000

$ 20,000

Adjustment of identifiable accounts:


Adjustment
Inventory....................................
Buildings....................................
Goodwill.....................................
Total......................................

$ 10,000
30,000
60,000
$100,000

Worksheet
Key
debit D1
debit D2
debit D3

Life

Amortization
per Year

10

$3,000

Ch. 3Problems

312

Problem 3-2, Continued


(2)

Paro Company and Solar Company


Worksheet for Consolidated Financial Statements
For Year Ended December 31, 2016
Trial Balance
Paro
Solar

Inventory..........................................................
Other Current Assets.......................................
Investment in Solar..........................................

Land.................................................................
Buildings and Equipment.................................
Accumulated Depreciation...............................
Goodwill...........................................................
Other Intangible Assets....................................
Current Liabilities.............................................
Bonds Payable.................................................
Other Long-Term Liabilities..............................
Common StockSolar....................................
Other Paid-In Capital in
Excess of ParSolar...................................
Retained EarningsSolar...............................

Common StockParo.....................................
Other Paid-In Capital in
Excess of ParParo...................................
Retained EarningsParo................................

100,000
136,000
400,000
............
............
............
50,000
350,000
(100,000)
............
20,000
(120,000)
............
(200,000)
............

50,000
180,000
............
............
............
............
50,000
320,000
(60,000)
............
............
(40,000)
(100,000)
............
(50,000)

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

(100,000)
(190,000)
............
............
............

(200,000)

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

Eliminations
Dr.

(CY2)

(D2)
(D3)

(EL)
(EL)
(EL)
(D1)
(A2)

............
............
............
24,000
............
............
............
30,000
............
60,000
............
............
............
............
40,000
80,000
152,000
............
2,000
600
............

Cr.

(CY1)
(EL)
(D)
(A2)

(NCI)

Consolidated
Net
Income

NCI

Controlling
Retained
Earnings

Consolidated
Balance
Sheet

............
............
72,000
............
272,000
80,000
............
............
6,000
............
............
............
............
............
............

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

............
............
............
............
............
............
............
............
............
............
............
............
............
............
(10,000)

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

150,000
316,000
............
............
............
............
100,000
700,000
(166,000)
60,000
20,000
(160,000)
(100,000)
(200,000)
............

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

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

(20,000)
(55,400)
............
............
............

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

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

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

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

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

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

(200,000)

(100,000)
............
............
............
............
............
............
(214,000)
............
............
............
............
............
............
............
............
(D1)
8,000
............
............
............
............
............
............
(A2)
2,400
............
............
............
............
............
............
............
............
............
............
(203,600)
Sales................................................................
(520,000)
(450,000)
............
............
(970,000)
............
............
Cost of Goods Sold..........................................
300,000
260,000
............
............
560,000
............
............
Operating Expenses........................................
120,000
100,000
(A2)
3,000
............
223,000
............
............
Subsidiary Income...........................................
(72,000)
............
(CY1)
72,000
............
............
............
............
Dividends DeclaredSolar.............................
............
30,000
............
(CY2)
24,000
............
6,000
............
Dividends DeclaredParo..............................
50,000
............
............
.............
............
............
50,000
Totals............................................................
0
0
474,000
474,000
............
............
............
Consolidated Net Income.......................................................................................................................................................
(187,000)
............
............
NCI Share...............................................................................................................................................................................
17,400
(17,400)
............
Controlling Share....................................................................................................................................................................
(169,600)
...........
(169,600)
NCI..................................................................................................................................................................................................................
(96,800)
.............
Controlling Retained Earnings.................................................................................................................................................................................................
(323,200)
Totals............................................................................................................................................................................................................................................................

(100,000)
............
............
............
............
............
............
............
............
............
............
............
............
............
............
(96,800)
(323,200)
0

3-13

Ch. 3Problems

Problem 3-2, Concluded


Eliminations and Adjustments:
(CY1)
Current-year subsidiary income.
(CY2)
Current-year dividend.
(EL)
Eliminate controlling interest in the subsidiary equity.
(D)/(NCI) Distribute excess and adjust NCI.
(D1)
Inventory (retained earnings).
(D2)
Buildings and equipment.
(D3)
Goodwill.
(A2)
Amortize excess.
Income Distribution Schedules
Solar Company
Amortizations.................................

$3,000

Internally generated net


income.....................................

$90,000

Adjusted income............................
NCI share......................................
NCI................................................

$87,000
20%
$17,400

Paro Company
Internally generated
net income............................... $100,000
Controlling share of subsidiary......
69,600
Controlling interest........................ $169,600

Ch. 3Problems

314

PROBLEM 3-13
(1)

Company
Implied
Fair Value

Value Analysis Schedule


Company fair value...........................................
Fair value of net assets excluding goodwill.......
Goodwill............................................................

$600,000
464,000
$136,000

Parent
Price
(70%)

NCI
Value
(30%)

$420,000
324,800
$ 95,200

$180,000
139,200
$ 40,800

Determination and Distribution of Excess Schedule


Company
Implied
Fair Value
Fair value of subsidiary..............
Less book value of interest acquired:
Common stock ($1 par)..........
Paid-in capital in excess of par
Retained earnings..................
Total equity.........................
Interest acquired.....................
Book value.................................
Excess of fair value over book
value.......................................

$600,000
$ 10,000
90,000
112,000
$212,000

$388,000

Parent
Price
(70%)

NCI
Value
(30%)

$420,000

$180,000

$212,000
70%
$148,400

$212,000
30%
$ 63,600

$271,600

$116,400

Adjustment of identifiable accounts:

Inventory ($38,000 fair


$40,000 book value)..............
Land ($150,000 fair $60,000
book value)............................
Bonds payable ($96,000 fair
$100,000 book value)............
Buildings ($280,000 fair
$150,000 book value)............
Equipment ($100,000 fair
$70,000 book value)..............
Goodwill.....................................
Total......................................

Adjustment

Worksheet
Key

Life

$ (2,000)

credit D1

Amortization
per Year

90,000

debit D2

4,000

debit D3

$ 800

130,000

debit D4

20

6,500

30,000
136,000
$388,000

debit D5
debit D6

6,000

3-15

Ch. 3Problems

Problem 3-13, Continued


(2)
Account Adjustments
Inventory........................
Subject to amortization:
Bonds payable...............
Buildings........................
Equipment......................
Total amortizations.....
To NCI........................
To controlling interest.

Life
1
5
20
5

Annual
Amount

Current
Year

$ (2,000) $
$

800
6,500
6,000
$13,300

800
6,500
6,000
$13,300

Prior
Years

Total

Key

$ (2,000) $ (2,000)

(D1)

$ 1,600
13,000
12,000
$26,600
7,980
18,620

(A3)
(A4)
(A5)

Cost-to-Equity Conversion:
Subsidiary retained earnings, worksheet..................................
Subsidiary retained earnings, purchase date...........................
Increase (decrease).................................................................
Ownership interest...................................................................
Adjust investment.....................................................................

$ 2,400
19,500
18,000
$39,900

$182,000
112,000
$ 70,000
70%
$ 49,000

Subsidiary Switzer Corporation Income Distribution


Current-year amortizations............

$13,300

Internally generated net


income..................................

$35,000

Adjusted income.........................
NCI share...................................
NCI.............................................

$21,700
30%
$ 6,510

Parent Paulcraft Corporation Income Distribution


Internally generated net
income..................................
Controlling share of subsidiary. . .

$165,000
15,190

Controlling interest.....................

$180,190

Ch. 3Problems

316

Problem 3-13, Continued


Paulcraft Corporation and Subsidiary Switzer Corporation
Worksheet for Consolidated Financial Statements
For Year Ended December 31, 2017
Trial Balance
Paulcraft
Switzer
Cash.................................................................
Accounts Receivable.......................................
Inventory..........................................................
Land.................................................................
Investment in Switzer.......................................

Eliminations
and Adjustments
Dr.

Cr.

Consolidated
Income
Statement

NCI

157,000
110,000
............
............
............
............
90,000
55,000
............
............
............
............
120,000
86,000
............
............
............
............
100,000
60,000
(D2)
90,000
............
............
............
420,000
............
(CV)
49,000
(CY1)
7,000
............
............
............
............
(CY2)
7,000
............
............
............
............
............
............
(EL)
197,400
............
............
............
............
............
(D)
271,600
............
............
Buildings..........................................................
800,000
250,000
(D4)
130,000
............
............
............
Accumulated Depreciation...............................
(220,000)
(80,000)
............
(A4)
19,500
............
............
Equipment........................................................
150,000
100,000
(D5)
30,000
............
............
............
Accumulated Depreciation...............................
(90,000)
(72,000)
............
(A5)
18,000
............
............
Goodwill...........................................................
............
............
(D6)
136,000
............
............
............
Current Liabilities.............................................
(60,000)
(102,000)
............
............
............
............
Bonds Payable.................................................
............
(100,000)
............
............
............
............
Discount (Premium).........................................
............
............
(D3)
4,000
............
............
............
............
............
............
(A3)
2,400
............
............
Common Stock ($1 par)Switzer ..................
............
(10,000)
(EL)
7,000
............
............
(3,000)
Paid-In Capital in Excess of ParSwitzer......
............
(90,000)
(EL)
63,000
............
............
(27,000)
Retained EarningsSwitzer............................
............
(182,000)
(EL)
127,400
............
............
(163,620)
............
............
............
(NCI)
116,400
............
............
............
............
............
(D1)
600
............
............
............
............
(A3A5)
7,980
............
............
............
Common Stock ($1 par)Paulcraft.................
(100,000)
............
............
............
............
............
Paid-In Capital in Excess of ParPaulcraft....
(900,000)
............
............
............
............
............
Retained EarningsPaulcraft.........................
(315,000)
............
............
(CV)
49,000
............
............
............
............
............
(D1)
1,400
............
............
............
............
(A3A5)
18,620
............
............
............
............
............
............
............
............
............
Sales................................................................
(800,000)
(350,000)
............
............
(1,150,000)
............
Cost of Goods Sold..........................................
450,000
210,000
............
............
660,000
............
Depreciation ExpenseBuildings...................
30,000
15,000
(A4)
6,500
............
51,500
............
Depreciation ExpenseEquipment.................
15,000
14,000
(A5)
6,000
............
35,000
............
Other Expenses...............................................
140,000
68,000
............
............
208,000
............
Interest Expense..............................................
............
8,000
(A3)
800
............
8,800
............
............
............
............
............
............
............
Subsidiary (Dividend) Income..........................
(7,000)
............
(CY1)
7,000
............
............
............
Dividends DeclaredSwitzer..........................
............
10,000
............
(CY2)
7,000
............
3,000
Dividends DeclaredPaulcraft........................
20,000
............
............
............
............
............
Total.................................................................
0
0
690,300
690,300
............
............
Consolidated Net Income.......................................................................................................................................................
(186,700)
............
To Noncontrolling Interest (see distribution schedule).......................................................................................................
6,510
(6,510)
To Controlling Interest (see distribution schedule).............................................................................................................
180,190
Total NCI.........................................................................................................................................................................................................
(197,130)
Retained EarningsControlling Interest, December 31, 2017...............................................................................................................................................

Controlling
Retained
Earnings

Consolidated
Balance
Sheet

................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
................
(346,780)
................
................
................
................
................
................
................
................
................
20,000
............
............
............
(180,190)
............
(506,970)

267,000
145,000
206,000
250,000
............
............
............
............
1,180,000
(319,500)
280,000
(180,000)
136,000
(162,000)
(100,000)
............
1,600
............
............
............
............
............
............
(100,000)
(900,000)
............
............
............
............
............
............
............
............
............
............
............
............
............
............
............
............
............
............
(197,130)
(506,970)
0

3-17

Ch. 3Problems

Problem 3-13, Concluded


Eliminations and Adjustments:
(CV)
Conversion to equity.
(CY1)
Current-year subsidiary income.
(CY2)
Current-year dividend.
(EL)
Eliminate controlling interest in subsidiary equity.
(D)/(NCI) Distribute excess according to D&D schedule (goodwill and inventory go to Paulcraft and
to Switzers retained earnings).
(A)
Amortize excess using amortization schedule (prior years to Paulcraft and to Switzers
retained earnings).

Das könnte Ihnen auch gefallen