Question

How do you solve for C?

Co. 1. Several years ago Polar Inc, acquired an 80% interest in Icecap Co. The book values of Icecap's asset and liability accounts at that time were considered to be equal to their fair values. Polar's acquisition value corresponded to the underlying book value of Icecap so that no allocations or goodwill resulted from the transaction. The following selected account balances were from the individual financial records of these two companies as of December 31, 2013: Polar Icecap Inc. Sales S 896,000 $ 504,000 Cost of goods sold 406,000 276,000 Operating expenses 210,000 147,000 Retained earnings, 1/1/13 1,036,000 252,000 Inventory 484,000 154,000 Buildings (net) 501,000 220,000 Investment income Not given A. Assume that Polar sold inventory to Icecap at a markup equal to 25% of cost. Intra-entity transfers were $130,000 in 2012 and $165,000 in 2013. Of this inventory, $39,000 of the 2012 transfers were retained and then sold by Icecap in 2013, while $55,000 of the 2013 transfers were held until 2014. For the consolidated financial statements for 2013, determine the balances that would appear for the following accounts: (1) Cost of Goods Sold. (2) Inventory, and (3) Non-controlling Interest in Subsidiary's Net Income. B. Assume that Icecap sold inventory to Polar at a markup equal to 25% of cost. Intra-entity transfers were $70,000 in 2012 and $112,000 in 2013. of this inventory, $29,000 of the 2012 transfers were retained and then sold by Polar in 2013, whereas $49,000 of the 2013 transfers were held until 2014. For the consolidated financial statements for 2013. determine the balances that would appear for the following accounts: (1) Cost of Goods Sold, (2) Inventory, and (3) Non-controlling Interest in Subsidiary's Net Income. C. Polar sold a building to Icecap on January 1, 2012 for $112,000, although the book value of this asset was only $70,000 on that date. The building had a five-year remaining useful life and was to be depreciated using the straight-line method with no salvage value. For the consolidated financial statements for 2013, determine the balances that would appear for the following accounts: (1) Buildings (net), (2) Operating expenses, and (3) Non-controlling Interest in Subsidiary's Net Income.

Answer 1

A. ONLY 2014'S CLOSING INVENTOY PORTION WILL BE REMOVED
1) COST OF GOODS SOLD
55000 /125*25 = $11000 WILL BE REMOVED AS INTRA ENTITY TRANSFERS
POLAR INC.	$   8,96,000
ICECAP INC.	$   2,76,000
LESS: INTRA COMPANY ADJUSTMENTS	$     -11,000
	$ 11,61,000
2) INVENTORY
55000 /125*100 = $11000 WILL BE REMOVED AS INTRA ENTITY TRANSFERS
POLAR INC.	$   4,84,000
ICECAP INC.	$   1,84,000
LESS: INTRA COMPANY ADJUSTMENTS	$     -11,000
	$   6,57,000
3) NET INCOME
SALES	$   5,04,000
LESS: COST OF GOODS SOLD	$ -2,76,000
LESS: OPERATING EXPENSES	$ -1,47,000
	$       81,000
NON CONTROLLING INTEREST SHARE 20%	$       16,200
B. ONLY 2014'S CLOSING INVENTOY PORTION WILL BE REMOVED
1) COST OF GOODS SOLD
49000 /125*25 = $9,800 WILL BE REMOVED AS INTRA ENTITY TRANSFERS
POLAR INC.	$   8,96,000
ICECAP INC.	$   2,76,000
LESS: INTRA COMPANY ADJUSTMENTS	$        -9,800
	$ 11,62,200
2) INVENTORY
49000 /125*25 = $9,800 WILL BE REMOVED AS INTRA ENTITY TRANSFERS
POLAR INC.	$   4,84,000
ICECAP INC.	$   1,84,000
LESS: INTRA COMPANY ADJUSTMENTS	$        -9,800
	$   6,58,200
3) NET INCOME
SALES	$   5,04,000
LESS: COST OF GOODS SOLD	$ -2,76,000
LESS: OPERATING EXPENSES	$ -1,47,000
	$       81,000
NON CONTROLLING INTEREST SHARE 20%	$       16,200
C.
1) BUILDINGS
(112000-70000 = $42000 EXCESS ASSET RECORDED)
POLAR INC.	$   5,01,000
ICECAP INC.	$   2,20,000
LESS: INTRA COMPANY ADJUSTMENTS	$     -42,000
	$   6,79,000
2) OPERATING EXPENSES
(112000-70000 = $42000 EXCESS ASSET RECORDED, DEPRECIATION 42000/5 = $8,400
POLAR INC.	$   2,10,000
ICECAP INC.	$   1,47,000
LESS: INTRA COMPANY ADJUSTMENTS	$        -8,400
	$   3,48,600
3) NET INCOME
SALES	$   5,04,000
LESS: COST OF GOODS SOLD	$ -2,76,000
LESS: OPERATING EXPENSES	$ -1,47,000
	$       81,000