Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December...

Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December 31, 20X1, for $2,160,000. At the date of acquisition, Sword reported common stock with a par value of $910,000, additional paid-in capital of $1,260,000, and retained earnings of $540,000. The fair value of the noncontrolling interest at acquisition was $720,000. The differential at acquisition was attributable to the following items:


Inventory (sold in 20X2)	$	42,500
Land		59,500
Goodwill		68,000
Total Differential	$	170,000

During 20X2, Prince sold a plot of land that it had purchased several years before to Sword at a gain of $23,800; Sword continues to hold the land. In 20X6, Prince and Sword entered into a five-year contract under which Prince provides management consulting services to Sword on a continuing basis; Sword pays Prince a fixed fee of $93,000 per year for these services. At December 31, 20X8, Sword owed Prince $23,250 as the final 20X8 quarterly payment under the contract.

On January 2, 20X8, Prince paid $260,000 to Sword to purchase equipment that Sword was then carrying at $300,000. Sword had purchased that equipment on December 27, 20X2, for $450,000. The equipment is expected to have a total 15-year life and no salvage value. The amount of the differential assigned to goodwill has not been impaired.

At December 31, 20X8, trial balances for Prince and Sword appeared as follows:

	Prince Corporation						Sword Distributors Inc.
Item	Debit			Credit			Debit			Credit
Cash		$	59,700					$	47,000
Current Receivables			111,800						99,400
Inventory			291,000						233,900
Investment in Sword Distributors			2,816,825
Land			402,000						1,219,000
Buildings & Equipment			2,480,000						3,150,000
Cost of Goods Sold			2,188,000						508,000
Depreciation & Amortization			187,000						78,000
Other Expenses			1,373,000						218,000
Dividends Declared			46,000						16,000
Accumulated Depreciation					$	1,100,000					$	404,000
Current Payables						96,200						532,300
Bonds Payable						877,000						189,000
Common Stock						92,000						910,000
Additional Paid-in Capital						1,259,000						1,260,000
Retained Earnings, January 1						1,462,800						1,310,000
Sales						4,827,325						997,000
Other Income or Loss						94,000			33,000
Income from Sword Distributors						147,000
Total		$	9,955,325		$	9,955,325		$	5,602,300		$	5,602,300

As of December 31, 20X8, Sword had declared but not yet paid its fourth-quarter dividend of $5,000. Both companies use straight-line depreciation and amortization. Prince uses the fully adjusted equity method to account for its investment in Sword.

Required:
a. Compute the amount of the differential as of January 1, 20X8.

b. Verify the balance in Prince’s Investment in Sword Distributors account as of December 31, 20X8.

c. Present all consolidation entries that would appear in a three-part consolidation worksheet as of December 31, 20X8.

d. Prepare and complete a three-part worksheet for the preparation of consolidated financial statements for 20X8.

Solutions

Expert Solution

Requirement-a: Compute the amount of the differential as of January 1, 20X8

Original differential at December 31, 20X1	170,000
Less: Portion written off for sale of inventory	42,500
Remaining differential, January 1, 20X8	127,500

Requirement-b: Verify the balance in Prince’s Investment in Sword Distributors account as of December 31, 20X8

Sword Distributors retained earnings, January1, 20X8		1,310,000
Sword Distributors net income, 20X8
Sales	997,000
Cost of goods sold	-508,000
Depreciation and amortization	-78,000
Other expenses	-218,000
Other income (loss)	-33,000
Net income		160,000
Sword Distributors dividends, 20X8		-16,000
Sword Distributors earnings, December 31, 20X8		1,454,000
Sword Distributors Stockholder's equity:
Common stock		910,000
Additional paid-in capital		1,260,000
Retained Earnings, December 31, 20X8		1,454,000
Shareholder's equity, December 31, 20X8		3,624,000
Prince's ownership share		75%
Book value of shares held by Prince		2,718,000
Remaining differential at January 1, 20X8 (127,500*75%)		95,625
Balance in Investment in Sword Stock account, December 31, 20X8		2,813,625

Requirement-c:

Entry	Account Title and Explanation	Debit $	Credit $
E(1)	Income from subsidiary (160,000*75%)	120,000
	Dividends declared (16,000*75%)		12,000
	Investment in Sword Stock		108,000
	(To record the investment in Swors company)
E(2)	Income to Noncontrolling Interest (160,000*25%)	40,000
	Dividends declared (16,000*25%)		4,000
	Noncontrolling Interest (40,000-4,000)		36,000
	(To record the income assigned to noncontrolling interest)
E(3)	Common stock- Sword	910,000
	Additional paid-in capital	1,260,000
	Retained Earnings January 1, 20X8	1,310,000
	Differential	127,500
	Investment in Sword Stock		2,705,625
	Noncontrolling Interest (910,000+1,260,000+1,310,000+127,500)*25%		901,875
	(To eliminate beginning investment balance)
E(4)	Land	59,500
	Goodwill	68,000
	Differential		127,500
	(To assign differential)
E(5)	Retaines earnings, January 1	23,800
	Land		23,800
	(To eliminate unreailzed gain on land)
E(6)	Buildings and Equipment (450,000-260,000)	190,000
	Depreciation and Amortization (450,000/15)+(260,000/10)	56,000
	Accumulated Depreciation (450,000/15*5)+56,000		206,000
	Othe Income (Loss on Sale of Equipment) (300,000-260,000)		40,000
	(To eliminate unrealized loss on equipment)
E(7)	Other Income	93,000
	Other Expenses		93,000
	(To eliminate intercompany sale of service)
E(8)	Current Payables	23,250
	Current Receivables		23,250
	(To eliminate intercompany receivable/payable)
E(9)	Current Payables	3,000
	Current Receivables (4,000*75%)		3,000
	(To eliminate intercompany dividend owned)

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December...

Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December 31, 20X1, for $2,100,000. At the date of acquisition, Sword reported common stock with a par value of $930,000, additional paid-in capital of $1,280,000, and retained earnings of $520,000. The fair value of the noncontrolling interest at acquisition was $700,000. The differential at acquisition was attributable to the following items: Inventory (sold in 20X2) $ 17,500 Land 24,500 ...

Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December...

Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December 31, 20X1, for $2,220,000. At the date of acquisition, Sword reported common stock with a par value of $950,000, additional paid-in capital of $1,300,000, and retained earnings of $550,000. The fair value of the noncontrolling interest at acquisition was $740,000. The differential at acquisition was attributable to the following items: Inventory (sold in 20X2) $ 40,000 Land 56,000 Goodwill 64,000 Total Differential $ 160,000...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 40 percent of...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 40 percent of this subsidiary’s convertible bonds. The following consolidated financial statements are for 2017 and 2018: 2017 2018 Revenues $ (945,000 ) $ (1,075,000 ) Cost of goods sold 619,000 659,000 Depreciation and amortization 109,000 138,000 Gain on sale of building 0 (39,000 ) Interest expense 49,000 49,000 Consolidated net income (168,000 ) (268,000 ) to noncontrolling interest 28,000 30,000 to parent company $ (140,000 )...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 40 percent of...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 40 percent of this subsidiary’s convertible bonds. The following consolidated financial statements are for 2020 and 2021 (credit balances indicated by parentheses): Bolero Company and Consolidated Subsidiary Rivera 2020 2021 Revenues $ (945,000 ) $ (1,075,000 ) Cost of goods sold 619,000 659,000 Depreciation and amortization 109,000 138,000 Gain on sale of building 0 (39,000 ) Interest expense 49,000 49,000 Consolidated net income (168,000 ) (268,000 )...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 30 percent of...

Bolero Company holds 75 percent of the common stock of Rivera, Inc., and 30 percent of this subsidiary’s convertible bonds. The following consolidated financial statements are for 2017 and 2018: 2017 2018 Revenues $ (960,000 ) $ (1,090,000 ) Cost of goods sold 622,000 662,000 Depreciation and amortization 112,000 144,000 Gain on sale of building 0 (42,000 ) Interest expense 52,000 52,000 Consolidated net income (174,000 ) (274,000 ) to noncontrolling interest 31,000 33,000 to parent company $ (143,000 )...

Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $195,000. The trial...

Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $195,000. The trial balances for the two companies on December 31, 20X7, included the following amounts: Prince Corporation Sword Company Item Debit Credit Debit Credit Cash $ 83,000 $ 31,000 Accounts Receivable 67,000 72,000 Inventory 177,000 104,000 Land 81,000 26,000 Buildings and Equipment 491,000 159,000 Investment in Sword Company 255,000 Cost of Goods Sold 491,000 253,000 Depreciation Expense 21,000 11,000 Other Expenses 66,000 66,000 Dividends Declared 52,000...

Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $183,000. The trial...

Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $183,000. The trial balances for the two companies on December 31, 20X7, included the following amounts: Prince Corporation Sword Company Item Debit Credit Debit Credit Cash $ 88,000 $ 27,000 Accounts Receivable 53,000 58,000 Inventory 182,000 120,000 Land 86,000 22,000 Buildings and Equipment 491,000 155,000 Investment in Sword Company 233,000 Cost of Goods Sold 491,000 258,000 Depreciation Expense 21,000 11,000 Other Expenses 62,000 62,000 Dividends Declared 55,000...

Bristle Corporation acquired 75 percent of Silver Corporation's common stock on December 31, 20X8, for $300,000....

Bristle Corporation acquired 75 percent of Silver Corporation's common stock on December 31, 20X8, for $300,000. The fair value of the noncontrolling interest at that date was determined to be $100,000. Silver's balance sheet immediately before the combination reflected the following balances: Cash and Receivables$40,000 Inventory70,000 Land90,000 Buildings and Equipment (net) 250,000 Total Assets $450,000 Accounts Payable$30,000 Income Taxes Payable40,000 Bonds Payable100,000 Common Stock100,000 Retained Earnings 180,000 Total Liabilities and Stockholders' Equity $450,000 A careful review of the fair value of Silver's assets and...

Bolero Company holds 70 percent of the common stock of Rivera, Inc., and 30 percent of...

Bolero Company holds 70 percent of the common stock of Rivera, Inc., and 30 percent of this subsidiary’s convertible bonds. The following consolidated financial statements are for 2017 and 2018: 2017 2018 Revenues $ (965,000 ) $ (1,095,000 ) Cost of goods sold 623,000 663,000 Depreciation and amortization 113,000 146,000 Gain on sale of building 0 (43,000 ) Interest expense 53,000 53,000 Consolidated net income (176,000 ) (276,000 ) to noncontrolling interest 32,000 34,000 to parent company $ (144,000 )...

Bolero Company holds 80 percent of the common stock of Rivera, Inc., and 30 percent of...

Bolero Company holds 80 percent of the common stock of Rivera, Inc., and 30 percent of this subsidiary’s convertible bonds. The following consolidated financial statements are for 2017 and 2018: 2017 2018 Revenues $ (875,000 ) $ (1,005,000 ) Cost of goods sold 605,000 645,000 Depreciation and amortization 95,000 110,000 Gain on sale of building 0 (25,000 ) Interest expense 35,000 35,000 Consolidated net income (140,000 ) (240,000 ) to noncontrolling interest 14,000 16,000 to parent company $ (126,000 )...

Subjects