Questions
C3.       On January 1, 2020, Wondersome Company acquired a 70% interest in Philmore Company for a...

C3.       On January 1, 2020, Wondersome Company acquired a 70% interest in Philmore Company for a purchase price that was $240,000 over the book value of the Philmore’s Stockholders’ Equity on the acquisition date. Wondersome uses the cost method to account for its investment in Philmore. On the date of acquisition, Philmore’s retained earnings balance was $350,000. Wondersome assigned the acquisition-date AAP as follows:

AAP Items

Initial Fair Value

Useful Life (years)

PPE, net

90,000

20

Patent

   150,000

10

$350,000

Philmore sells inventory to Wondersome (upstream) which includes that inventory in products that it, ultimately, sells to customers outside of the controlled group. You have compiled the following data for the years ending 2022 and 2023:

2022

2023

Transfer price for inventory sale

$94,500

$70,000

Cost of goods sold

-64,500

-45,000

Gross profit

$30,000

$25,000

% inventory remaining

30%

20%

Gross profit deferred

$9,000

$5,000

EOY Receivable/Payable

$32,000

$29,500

The inventory not remaining at the end of the year has been sold outside of the controlled group.

The parent and the subsidiary report the following financial statements at December 31, 2023:

Income Statement

Wondersome

Philmore

Sales

$2,400,000

$602,400

Cost of goods sold

-1,580,000

-465,398

Gross Profit

820,000

137,002

Income (loss) from subsidiary

10,500

Operating expenses

-711,200

-56,000

Net income

$119,300

$81,002

Statement of Retained Earnings

Wondersome

Philmore

BOY Retained Earnings

$3,360,350

$608,000

Net income

119,300

81,002

Dividends

-85,000

-15,000

EOY Retained Earnings

$3,394,650

$674,002

Balance Sheet

Wondersome

Philmore

Assets:

Cash

$450,000

$84,700

Accounts receivable

425,000

113,200

Inventory

654,000

142,100

Investment in subsidiary

634,550

PPE, net

4,432,100

1,000,002

$6,595,650

$1,340,002

Liabilities and Stockholders’ Equity:

Current Liabilities

$505,900

$99,500

Long-term Liabilities

703,500

250,000

Common Stock

402,000

75,300

APIC

1,589,600

241,200

Retained Earnings

3,394,650

674,002

$6,595,650

$1,340,002

Required

  1. Compute the EOY noncontrolling interest equity balance
  2. Prepare the consolidation journal entries.

In: Accounting

On January 1, 2020, McIlroy, Inc., acquired a 60 percent interest in the common stock of...

On January 1, 2020, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $391,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $231,600. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $261,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $85,600 and an unrecorded customer list (15-year remaining life) assessed at a $61,800 fair value. Any remaining excess acquisition-date fair value was assigned to goodwill. Since acquisition, McIlroy has applied the equity method to its Investment in Stinson account and no goodwill impairment has occurred. At year-end, there are no intra-entity payables or receivables.

Intra-entity inventory sales between the two companies have been made as follows:

Year Cost to McIlroy Transfer Price
to Stinson
Ending Balance
(at transfer price)
2020 $137,100 $171,375 $57,125
2021 113,400 151,200 37,800

The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow:

McIlroy, Inc. Stinson, Inc.
Sales $ (755,000 ) $ (395,000 )
Cost of goods sold 496,200 241,000
Operating expenses 201,455 82,000
Equity in earnings in Stinson (37,567 ) 0
Net income $ (94,912 ) $ (72,000 )
Retained earnings, 1/1/21 $ (824,900 ) $ (285,700 )
Net income (94,912 ) (72,000 )
Dividends declared 50,800 20,800
Retained earnings, 12/31/21 $ (869,012 ) $ (336,900 )
Cash and receivables $ 295,500 $ 153,400
Inventory 277,600 133,600
Investment in Stinson 430,314 0
Buildings (net) 364,000 208,000
Equipment (net) 259,700 91,500
Patents (net) 0 26,400
Total assets $ 1,627,114 $ 612,900
Liabilities $ (458,102 ) $ (176,000 )
Common stock (300,000 ) (100,000 )
Retained earnings, 12/31/21 (869,012 ) (336,900 )
Total liabilities and equities $ (1,627,114 ) $ (612,900 )

(Note: Parentheses indicate a credit balance.)

  1. Show how McIlroy determined the $430,314 Investment in Stinson account balance. Assume that McIlroy defers 100 percent of downstream intra-entity profits against its share of Stinson’s income.

  2. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021.

In: Accounting

On January 1, 2020, McIlroy, Inc., acquired a 60 percent interest in the common stock of...

On January 1, 2020, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $384,600. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $227,300. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $256,400. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $77,800 and an unrecorded customer list (15-year remaining life) assessed at a $53,700 fair value. Any remaining excess acquisition-date fair value was assigned to goodwill. Since acquisition, McIlroy has applied the equity method to its Investment in Stinson account and no goodwill impairment has occurred. At year-end, there are no intra-entity payables or receivables.

Intra-entity inventory sales between the two companies have been made as follows:

Year Cost to McIlroy Transfer Price
to Stinson
Ending Balance
(at transfer price)
2020 $126,900 $158,625 $52,875
2021 113,100 150,800 37,700

The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow:

McIlroy, Inc. Stinson, Inc.
Sales $ (730,000 ) $ (366,000 )
Cost of goods sold 479,800 223,600
Operating expenses 196,510 76,200
Equity in earnings in Stinson (34,054 ) 0
Net income $ (87,744 ) $ (66,200 )
Retained earnings, 1/1/21 $ (771,200 ) $ (282,600 )
Net income (87,744 ) (66,200 )
Dividends declared 47,700 18,300
Retained earnings, 12/31/21 $ (811,244 ) $ (330,500 )
Cash and receivables $ 276,200 $ 150,500
Inventory 259,400 131,200
Investment in Stinson 423,463 0
Buildings (net) 337,000 205,000
Equipment (net) 240,600 88,800
Patents (net) 0 23,200
Total assets $ 1,536,663 $ 598,700
Liabilities $ (425,419 ) $ (168,200 )
Common stock (300,000 ) (100,000 )
Retained earnings, 12/31/21 (811,244 ) (330,500 )
Total liabilities and equities $ (1,536,663 ) $ (598,700 )

(Note: Parentheses indicate a credit balance.)

  1. Show how McIlroy determined the $423,463 Investment in Stinson account balance. Assume that McIlroy defers 100 percent of downstream intra-entity profits against its share of Stinson’s income.

  2. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021.

In: Accounting

Explain in detail a) What are the impacts of immigrants on international trade on high tech...

Explain in detail

a) What are the impacts of immigrants on international trade on high tech Industries. Explain how the immigrants have impacted the mentioned country's national & international trade in United States of America

b) What are the comparative or absolute advantages that a migrant can have on the basis of general trading skills or specific trading skills in United State of America.

c) Suggest some recommendations with proper explanations that should be considered on the immigrant policies that could benefit both the immigrants as well as the countries who take up immigrants for their country's development.

In: Economics

Egor, a United States citizen, is engaged in numerous, diverse operations and pays U.S. income tax...

Egor, a United States citizen, is engaged in numerous, diverse operations and pays U.S. income tax at a rate of 37%. Egor owns MY LLC, a disregarded entity for U.S. tax purposes. MY LLC manufactures the ubiquitous product, widgets. U.S. sales result in $100,000 of taxable U.S.-source income. Egor projects that he could earn approximately $100,000 of net income in the United Kingdom (the "U.K."), where the corporate income tax rate is 20%. To further limit his liability (widgets being a very dangerous product); Egor’s MY LLC forms a private limited company in the United Kingdom. The private limited company in the U.K. is not a "per se" entity and, therefore, Egor (via the MY LLC) would consider checking-the-box to treat the private limited company in the U.K. as a disregarded entity. Assume that both the withholding tax rate on any dividends from a U.K. private limited company to the United States is 15% and that the title on all widget sales passes in the U.K.

  1. What is Egor's foreign tax credit position in Year 1 if the U.K. private limited company is not "checked" as a disregarded entity and pays a dividend of $80,000 to the MY LLC?
  2. What is Egor's foreign tax credit position in Year 1 if the U.K. private limited company is not "checked" as a disregarded entity and does not pay a dividend?

In: Advanced Math

Why WACC in important? How to consider defining WACC for startup firm that no debt and...

Why WACC in important? How to consider defining WACC for startup firm that no debt and capital funds from partners?

In: Finance

assuming you are owner of recent startup. how would you engage with multinational to startegcally penetrate...

assuming you are owner of recent startup. how would you engage with multinational to startegcally penetrate in the local market?

In: Economics

how to get funding/do financing for a recreation biz startup (with less than $250k first year...

how to get funding/do financing for a recreation biz startup (with less than $250k first year expenses)?

In: Finance

What do you think are the advantages and disadvantages of PPC and SEO? How would you...

What do you think are the advantages and disadvantages of PPC and SEO? How would you use these during a startup?

In: Operations Management

Identify some important nutrition-related health problems facing people who live in the United States. What are...

Identify some important nutrition-related health problems facing people who live in the United States. What are the possible ways to alleviate hunger or obesity problems in the US? Discuss what kinds of barriers interfere with the implementation of these solutions? post are to be between 150 and 200 words

In: Nursing