The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 407 Weeks Ago, 6 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Problem 4-6 (LO 3) 80%, equity, fixed asset sales by subsidiary and parent. On September 1, 20X1, Parcel Corporation purchased 80% of the outstanding common stock of Sack Corporation for $152,000. On that date, Sack’s net book values equaled fair values, and there was no excess of cost or book value resulting from the purchase. Parcel has been maintain- ing its investment under the simple equity method.
Over the next 3 years, the intercompany transactions between the companies were as follows:
a. On September 1, 20X1, Sack sold its 4-year-old delivery truck to Parcel for $14,000 in cash. At that time, Sack had depreciated the truck, which had cost $15,000, to its $5,000 salvage value. Parcel estimated on the date of the sale that the asset had a remaining useful life of 3 years and no salvage value.
b. On September 1, 20X2, Parcel sold equipment to Sack for $103,000. Parcel originally paid
$80,000 for the equipment and planned to depreciate it over 20 years, assuming no salvage value. However, Parcel had the property for only 10 years and carried it at a net book value of $40,000 on the sale date. Sack will use the equipment for 10 years, at which time Sack expects no salvage value.
Both companies use straight-line depreciation for all assets.
Trial balances of Parcel Corporation and Sack Corporation as of the August 31, 20X3, year-end are as follows:
|
|
Parcel Corporation |
|
Sack Corporation |
|
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
120,000 |
|
50,000 |
|
Accounts Receivable (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
115,000 |
|
18,000 |
|
Notes Receivable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
|
|
10,000 |
|
Inventory, August 31, 20X3 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
175,000 |
|
34,000 |
|
Investment in Sack Corporation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
217,440 |
|
|
|
Plant and Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
990,700 |
|
295,000 |
|
Accumulated Depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(170,000) |
|
(85,000) |
|
Other Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
28,000 |
|
|
|
Accounts Payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(80,000) |
|
(50,200) |
|
Notes Payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(25,000) |
|
|
|
Bonds Payable, 12% . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(300,000) |
|
|
|
Common Stock ($10 par) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(290,000) |
|
(70,000) |
|
Paid-In Capital in Excess of Par . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(110,000) |
|
(62,000) |
|
Retained Earnings, September 1, 20X2 . . . . . . . . . . . . . . . . . . . . . . . . . . |
(498,850) |
|
(118,000) |
|
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(920,000) |
|
(240,000) |
|
Cost of Goods Sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
598,000 |
|
132,000 |
|
Selling and General Expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
108,000 |
|
80,000 |
|
Subsidiary Income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(23,040) |
|
|
|
Interest Income. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
|
|
(800) |
|
Interest Expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
37,750 |
|
|
|
Gain on Sale of Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(63,000) |
|
|
|
Dividends Declared . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
90,000 |
|
7,000 |
|
Totals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
0 |
|
0 |
![]()
Prepare the worksheet necessary to produce the consolidated financial statements of Parcel Corporation and its subsidiary for the year ended August 31, 20X3. Include the income distri- bution schedules.
Required
|
Accounts receivable . . . . . . . . . |
$ 60,000 |
Accounts payable . . . . . . . . . . . . . |
$ 40,000 |
|
Inventory . . . . . . . . . . . . . . . . . . |
40,000 |
Bonds payable . . . . . . . . . . . . . . . |
100,000 |
|
Land. . . . . . . . . . . . . . . . . . . . . . |
60,000 |
Common stock, $1 par . . . . . . . . . |
10,000 |
|
Buildings . . . . . . . . . . . . . . . . . . |
200,000 |
Paid-in capital in excess of par . . . |
90,000 |
|
Accumulated depreciation . . . . |
(50,000) |
Retained earnings . . . . . . . . . . . . . |
112,000 |
|
Equipment . . . . . . . . . . . . . . . . . |
72,000 |
|
|
|
Accumulated depreciation . . . . |
(30,000) |
|
|
|
Total assets. . . . . . . . . . . . . . . |
$352,000 |
Total liabilities and equity . . . . . |
$352,000 |
(continued)
|
|
Polka Company |
|
Sandra Company |
|
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
24,000 |
|
132,000 |
|
Accounts Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . |
90,000 |
|
45,000 |
|
Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
120,000 |
|
56,000 |
|
Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
100,000 |
|
60,000 |
|
Investment in Sandra . . . . . . . . . . . . . . . . . . . . . . . . . . |
472,000 |
|
|
|
Buildings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
800,000 |
|
200,000 |
|
Accumulated Depreciation . . . . . . . . . . . . . . . . . . . . . |
(220,000) |
|
(65,000) |
|
Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
150,000 |
|
72,000 |
|
Accumulated Depreciation . . . . . . . . . . . . . . . . . . . . . |
(90,000) |
|
(46,000) |
|
Accounts Payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(60,000) |
|
(102,000) |
|
Bonds Payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
|
|
(100,000) |
|
Common Stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(100,000) |
|
(10,000) |
|
Paid-In Capital in Excess of Par . . . . . . . . . . . . . . . . . . |
(800,000) |
|
(90,000) |
|
Retained Earnings, January 1, 20X2. . . . . . . . . . . . . . |
(325,000) |
|
(142,000) |
|
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(800,000) |
|
(350,000) |
|
Cost of Goods Sold . . . . . . . . . . . . . . . . . . . . . . . . . . . |
450,000 |
|
208,500 |
|
Depreciation Expense—Buildings . . . . . . . . . . . . . . . . |
30,000 |
|
7,500 |
|
Depreciation Expense—Equipment. . . . . . . . . . . . . . . |
15,000 |
|
8,000 |
|
Other Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
160,000 |
|
98,000 |
|
Interest Expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
|
|
8,000 |
|
Gain on Sale of Fixed Asset. . . . . . . . . . . . . . . . . . . . . |
(20,000) |
|
|
|
Subsidiary Income. . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(16,000) |
|
|
|
Dividends Declared . . . . . . . . . . . . . . . . . . . . . . . . . . . |
20,000 |
|
10,000 |
|
Totals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
0 |
|
0 |
Required
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------