Question

In: Accounting

Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6,...

Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6, Baywatch paid Tubberware $222,000 to acquire equipment that Tubberware had purchased on January 1, 20X3, for $252,000. The equipment is expected to have no scrap value and is depreciated over a 15-year useful life.

      Baywatch reported operating earnings of $100,000 for 20X8 and paid dividends of $45,000. Tubberware reported net income of $41,000 and paid dividends of $22,000 in 20X8.

Required:
a.

Compute the amount reported as consolidated net income for 20X8.

    

b.

By what amount would consolidated net income change if the equipment sale had been a downstream sale rather than an upstream sale?

    

c.

Prepare the consolidation entry or entries required to eliminate the effects of the intercompany sale of equipment in preparing a full set of consolidated financial statements at December 31, 20X8.

    

Solutions

Expert Solution

a)
Operating Income $ 1,00,000.00
Baywatch's share of Tubberware's realized income ($41000 + $1700) x 80% $    34,160.00
Consolidated Net Income $ 1,34,160.00
*Gain realized each year = differential depreciation = credit (gain realized)
Baywatch's Depreciation = $252,000/15 years $    16,800.00
Tupperware's Depreciation = $222,000/12 years $    18,500.00
Gain Realized $    -1,700.00
b)
Baywatch's Separate operating income realized = $100000 + 1700 $ 1,01,700.00
Baywatch share of tubberware income ($41,000*80%) $    32,800.00
Consolidated Net Income $ 1,34,500.00
Consolidated net income would be $340 greater since the realized gain is entirely allocated to the parent (in (a).
c)
Account Titles Debit Credit
Retained Earnings ($20400 - 1700 x 2) = $7000 x 80% $    13,600.00
Non Controlling Interest =17000 x 20% $      3,400.00
Equipment ($252,000 - $222000) $    30,000.00
                Depreciation $   1,700.00
                Accumulated Depreciation (16,800 x 6 yrs)-(18,500 x 3yrs) $ 45,300.00
Retained Earnings
Book value of equipment in 2006 = $252000 - $16800 x 3 $ 2,01,600.00
Less: Purchased price paid by baywatch 2,22,000
Gain on sale $ -20,400.00

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Photo Industries has owned 80 percent of Shutter Corporation for many years. On January 1, 20X6,...
Photo Industries has owned 80 percent of Shutter Corporation for many years. On January 1, 20X6, Photo paid Shutter $243,000 to acquire equipment that Shutter had purchased on January 1, 20X3, for $261,000. The equipment is expected to have no scrap value and is depreciated over a 15-year useful life. Photo reported operating earnings of $100,000 for 20X8 and paid dividends of $40,000. Shutter reported net income of $44,000 and paid dividends of $23,000 in 20X8. (Leave no cell blank,...
Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6,...
Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6, Baywatch paid Tubberware $219,000 to acquire equipment that Tubberware had purchased on January 1, 20X3, for $243,000. The equipment is expected to have no scrap value and is depreciated over a 15-year useful life. Baywatch reported operating earnings of $110,000 for 20X8 and paid dividends of $35,000. Tubberware reported net income of $43,000 and paid dividends of $23,000 in 20X8. (Leave no cell blank,...
Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6,...
Baywatch Industries has owned 80 percent of Tubberware Corporation for many years. On January 1, 20X6, Baywatch paid Tubberware $219,000 to acquire equipment that Tubberware had purchased on January 1, 20X3, for $243,000. The equipment is expected to have no scrap value and is depreciated over a 15-year useful life. Baywatch reported operating earnings of $110,000 for 20X8 and paid dividends of $35,000. Tubberware reported net income of $43,000 and paid dividends of $23,000 in 20X8. (Leave no cell blank,...
2. Loki Corporation acquired 80 percent ownership of Goose Company on January 1, 20X6, at underlying...
2. Loki Corporation acquired 80 percent ownership of Goose Company on January 1, 20X6, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 20 percent of the book value of Goose Company. Consolidated balance sheets at January 1, 20X8, and December 31, 20X8, are as follows: Item Jan 1, 20X8 Dec 31, 20X8 Cash $ 50,000 $ 80,000 Accounts Receivable 75,000 90,000 Inventory 85,000 100,000 Land 60,000 80,000 Buildings and Equipment 300,000...
On January 1, 20X6, Plus Corporation acquired 90 percent of Side Corporation for $180,000 cash. Side...
On January 1, 20X6, Plus Corporation acquired 90 percent of Side Corporation for $180,000 cash. Side reported net income of $30,000 and dividends of $10,000 for 20X6, 20X7, and 20X8. On January 1, 20X6, Side reported common stock outstanding of $100,000 and retained earnings of $60,000, and the fair value of the noncontrolling interest was $20,000. It held land with a book value of $30,000 and a market value of $35,000 and equipment with a book value of $50,000 and...
Santa Corporation is 90 percent owned subsidiary of Panta Corporation, acquired by Panta on January 1,...
Santa Corporation is 90 percent owned subsidiary of Panta Corporation, acquired by Panta on January 1, 20X1 for $270,000 when Santa’s common stock and retained earnings were $100,000 and $150,000 respectively. All book values of Santa’s assets and liabilities were equal to their fair values except unrecorded patent which its fair value is equal the differential value with remaining life of 10 years. Both firms are using FIFO method of inventory. Followings are the transactions of merchandize between these two...
Andy and Bertha each has owned 50% of the stock of Wallet Corporation for many years....
Andy and Bertha each has owned 50% of the stock of Wallet Corporation for many years. Andy’s stock basis is $800 (FMV $1,000) and Bertha’s stock basis is $1,200 (FMV $1,000). Wallet is engaged in two lines of business (and has been so engaged for the last five years, unless the facts specify otherwise): the manufacture and sale of electronic equipment (Electro division) and the manufacture and sale of air conditioners (Airco division). The assets of each division have a...
Andy and Bertha each has owned 50% of the stock of Wallet Corporation for many years....
Andy and Bertha each has owned 50% of the stock of Wallet Corporation for many years. Andy’s stock basis is $800 (FMV $1,000) and Bertha’s stock basis is $1,200 (FMV $1,000). Wallet is engaged in two lines of business (and has been so engaged for the last five years, unless the facts specify otherwise): the manufacture and sale of electronic equipment (Electro division) and the manufacture and sale of air conditioners (Airco division). The assets of each division have a...
On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander...
On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander’s book value was $925,000, Plymouth assessed Sander’s total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock. The book values of Sander's individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $760,960 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $951,200 although Sierra’s book value was only $619,000. Also, several individual items on Sierra’s financial records had fair values that differed from their book values as follows: Book Value Fair Value Land $ 67,400 $ 290,400 Buildings and equipment (10-year remaining life) 335,000 299,000 Copyright...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT