Question
In: Accounting
Plug Products owns 80 percent of the stock of Spark Filter Company, which it acquired at...
Plug Products owns 80 percent of the stock of Spark Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Spark Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows:
| Plug Products | Spark Filter Company | ||||||||||||||||
| Debit | Credit | Debit | Credit | ||||||||||||||
| Cash and Accounts Receivable | $ | 158,000 | $ | 104,000 | |||||||||||||
| Inventory | 221,000 | 125,000 | |||||||||||||||
| Buildings & Equipment (net) | 278,000 | 198,000 | |||||||||||||||
| Investment in Spark Filter Company | 261,389 | ||||||||||||||||
| Cost of Goods Sold | 173,000 | 138,000 | |||||||||||||||
| Depreciation Expense | 40,000 | 30,000 | |||||||||||||||
| Current Liabilities | $ | 147,547 | $ | 87,947 | |||||||||||||
| Common Stock | 192,000 | 79,000 | |||||||||||||||
| Retained Earnings | 465,000 | 203,000 | |||||||||||||||
| Sales | 275,053 | 225,053 | |||||||||||||||
| Income from Spark Filter Company | 51,789 | ||||||||||||||||
| Total | $ | 1,131,389 | $ | 1,131,389 | $ | 595,000 | $ | 595,000 | |||||||||
On January 1, 20X8, Plug's inventory contained filters purchased
for $77,000 from Spark Filter, which had produced the filters for
$57,000. In 20X8, Spark Filter spent $117,000 to produce additional
filters, which it sold to Plug for $158,053. By December 31, 20X8,
Plug had sold all filters that had been on hand January 1, 20X8,
but continued to hold in inventory $47,416 of the 20X8 purchase
from Spark Filter.
What is the consolidated net income? I'm coming up with 126,790
but that's not correct
Solutions
Expert Solution
Answer:
| Plug | Spark Filter | Total | |
| Sales | 275053 | 225053 | 500106 |
| Less: Cost of goods sold | (173000) | (138000) | (311000) |
| Less: Depreciation expenses | (40000) | (30000) | (70000) |
| Equity Income from Spark Filter | 51789 | 51789 | |
| Net Income before Adjustment | 113842 | 57053 | 170895 |
| Add: Beginning intercompany inventory profit | 20000 | 20000 | |
| Less: Ending Intercompany Inventory profit | (12314) | (12314) | |
| Less: Income from spark filter | (51789) | (51789) | |
| Separate Net Income | 62053 | 64739 | |
| Consolidated Net Income | 126792 |
Working Notes:
Intercompany profit on Beginning inventory
Inventory price = 77000
Cost of inventory held = (57000)
Profit on Beginning Inventory = 20000
Share of plug in Beginning Inventory (80%) = 16000
Share of non controlling interest in Beginnig inventory (20%) =
4000
Intercompany profit on Ending Inventory
In 20X8
Total Inventorysold = 158053
Cost of Inventory sold = (117000)
Profit on Inventory sold = 41053
Profit Percentage (41053/158053)*100 = 25.97%
Ending Invenotry held = 47416
Profit in ending inventory (47416*25.97%) = 12314
ekkarill92 answered 2 years agoRelated Solutions
Plug Products owns 80 percent of the stock of Spark Filter Company, which it acquired at...
Plug Products owns 80 percent of the stock of Spark Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Spark Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows: Plug Products Spark Filter Company Debit
Credit Debit Credit Cash and Accounts Receivable $ 164,000 $ 91,000
Inventory 227,000...
Plug Products owns 80 percent of the stock of Spark Filter Company, which it acquired at...
Plug Products owns 80 percent of the stock of Spark Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Spark Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows:
Plug Products
Spark Filter Company
Debit
Credit
Debit
Credit
Cash and Accounts Receivable
$
151,000
$
94,000
Inventory
231,000...
Plug Products owns 80 percent of the stock of Spark Filter Company, which it acquired at...
Plug Products owns 80 percent of the stock of Spark Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Spark Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows:
Plug Products
Spark Filter Company
Debit
Credit
Debit
Credit
Cash and Accounts Receivable
$
160,000
$
95,000
Inventory
232,000...
Plug Products owns 80 percent of the stock of Spark Filter Company, which it acquired at...
Plug Products owns 80 percent of the stock of Spark Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Spark Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows:
Plug Products
Spark Filter Company
Debit
Credit
Debit
Credit
Cash and Accounts Receivable
$
165,000
$
91,000
Inventory
239,000...
Clean Air Products owns 80 percent of the stock of Superior Filter Company, which it acquired...
Clean Air Products owns 80 percent of the stock of Superior Filter
Company, which it acquired at underlying book value on August 30,
20X6. At that date, the fair value of the noncontrolling interest
was equal to 20 percent of the book value of Superior Filter.
Summarized trial balance data for the two companies as of December
31, 20X8, are as follows:
Clean Air Products
Superior Filter Company
Debit
Credit
Debit
Credit
Cash and Accounts
Receivable
$
148,000
$
94,000...
Cairns owns 80 percent of the voting stock of Hamilton, Inc. The parent’s interest was acquired...
Cairns owns 80 percent of the voting stock of Hamilton, Inc. The
parent’s interest was acquired several years ago on the date that
the subsidiary was formed. Consequently, no goodwill or other
allocation was recorded in connection with the acquisition. Cairns
uses the equity method in its internal records to account for its
investment in Hamilton.
On January 1, 2017, Hamilton sold $1,500,000 in 10-year bonds to
the public at 105. The bonds had a cash interest rate of 8...
Cairns owns 80 percent of the voting stock of Hamilton, Inc. The parent’s interest was acquired...
Cairns owns 80 percent of the voting stock of Hamilton, Inc. The
parent’s interest was acquired several years ago on the date that
the subsidiary was formed. Consequently, no goodwill or other
allocation was recorded in connection with the acquisition. Cairns
uses the equity method in its internal records to account for its
investment in Hamilton.
On January 1, 2011, Hamilton sold
$1,500,000 in 10-year bonds to the public at 105. The bonds had a
cash interest rate of 8...
Cairns owns 80 percent of the voting stock of Hamilton, Inc. The parent's interest was acquired...
Cairns owns 80 percent of the voting stock of Hamilton, Inc.
The parent's interest was acquired several years ago on the date
that the subsidiary was formed.
Consequently, no goodwill or other allocation was recorded in
connection with the acquisition.
Cairns uses the equity method in its internal records to account
for its investment in Hamilton.
On January 1, 2011, Hamilton sold $1,300,000 in 10-year bonds to
the public at 105.
The bonds had a cash interest rate of 8...
Plug Corporation holds 80 percent of Socket Company’s common stock. The following balance sheet data are...
Plug Corporation holds 80 percent of Socket Company’s common
stock. The following balance sheet data are presented for December
31, 20X7:
Plug
Corporation
Socket
Company
Assets
Cash
$
103,000
$
93,000
Accounts Receivable
155,000
225,000
Inventory
300,000
300,000
Land
95,000
305,000
Buildings and Equipment
2,240,000
920,000
Less: Accumulated Depreciation
(830,000
)
(270,000
)
Investment in Socket Company
616,000
Total Assets
$
2,679,000
$
1,573,000
Liabilities and Equities
Accounts Payable
$
239,000
$
103,000
Bonds Payable
780,000
500,000
Preferred Stock ($100...
Plug Corporation holds 80 percent of Socket Company’s common stock. The following balance sheet data are...
Plug Corporation holds 80 percent of Socket Company’s common
stock. The following balance sheet data are presented for December
31, 20X7:
Plug
Corporation
Socket
Company
Assets
Cash
$
103,000
$
93,000
Accounts Receivable
158,000
228,000
Inventory
310,000
310,000
Land
97,000
320,000
Buildings and Equipment
2,250,000
930,000
Less: Accumulated Depreciation
(830,000
)
(260,000
)
Investment in Socket Company
632,000
Total Assets
$
2,720,000
$
1,621,000
Liabilities and Equities
Accounts Payable
$
290,000
$
151,000
Bonds Payable
760,000
500,000
Preferred Stock ($100...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- 4. Why did the United States and the Soviet Union find themselves in a “Cold War”...
- The Facts: Ann and Bill decided to start a coffee shop. They agreed Bill would provide...
- MARGI sells different types of wine. Customers place orders to the most popular “Summer Wine” at...
- A firm's bonds have a maturity of 8 years with a $1,000 face value, have an...
- Naive reasoning suggests that a string theory vacuum with cosmological constant Lambda1 is always unstable as...
- I. Design and code a class Rectangle that has the following properties: Two private members double...
- A bond has a $1,000 par value, 10 years to maturity, and an 8% annual coupon...
ADVERTISEMENT