Академический Документы
Профессиональный Документы
Культура Документы
XXXXX XXXXX
At end of year:
Net Income Investment in Subsidiary Income from Subsidiary Dividends Cash Investment in Subsidiary Incremental Expense Income from Subsidiary Investment in Subsidiary XX XX XXX XXX
X X
Consolidation Procedures (1) Eliminate SE accounts: - Common Stock - Retained Earnings - Dividends (2) Recognize additional beginning balances: - Revaluation Increment - Goodwill (3) Recognize current year total incremental expense (4) Eliminate Income from Subsidiary: - Net amount (5) Recognize NCIs I/S accounts: - Net Income - Incremental expenses (6) Eliminate intercompany receivables & payables - Remove remaining balance (7) Eliminate intercompany sales, COGS & inventory - Remove intercompany sales - Remove COGS to outer party & leftover COGS - Remove remaining increment to inventory
Consolidation Problem
1. Parent acquires 75% of Subsidiary, whose fair value is $80,000. 2. Fair value of equipment is $40,000 (remaining life of 5 years). 3. Parent sold goods costing $3,000 to Subsidiary for $5,000. 4. Subsidiary sold 20% of goods to outer party for $1,500. 5. Trial balance at year end: Parent Subsidiary DEBITS Cash Accounts Receivable Inventory Investment in Subsidiary PPE Dividends Cost of goods sold Depreciation Total CREDITS Accounts Payable Common Stock Beginning Retained Earnings Sales Income from Subsidiary $ 14,000 70,000 20,000 60,000 9,000 $ 173,000 $ $ 7,000 40,000 10,000 35,000 0 92,000 $ 3,000 18,000 12,000 63,000 32,000 5,000 25,000 15,000 $ 173,000 $ $ 5,000 24,000 16,000 0 20,000 8,000 15,000 4,000 92,000
(1) & (2): Split proportionally between parent & NCI (4) & (5): Recognized individually
Total