Consolidation Worksheet—Year of Retirement
Tyler Manufacturing purchased 60 percent of the ownership of Brown Corporation stock on January 1, 20X1, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Brown Corporation. Tyler also purchased $50,000 of Brown bonds at par value on December 31, 20X3. Brown sold the bonds on January 1, 20X1, at 120; they have a stated interest rate of 12 percent. Interest is paid semiannually on June 30 and December 31. Assume Tyler uses the fully adjusted equity method.
On December 31, 20X1, Brown sold to Tyler for $30,000 a building with a remaining life of 15 years. Brown had purchased the building 10 years earlier for $40,000. It is being depreciated based on a 25-year expected life.
Trial balances for the two companies on December 31 20X3, are as follows:
Item | Tyler Manufacturing | Brown Corporation | ||
Debit | Credit | Debit | Credit | |
Cash | $ 68,000 |
| $ 55,000 |
|
Accounts Receivable | 100,000 |
| 75,000 |
|
Inventory | 120,000 |
| 110,000 |
|
Investment in Brown Bonds | 50,000 |
|
|
|
Investment in Brown Stock | 103,080 |
|
|
|
Depreciable Assets (net) | 360,000 |
| 210,000 |
|
Interest Expense | 20,000 |
| 20,000 |
|
Operating Expenses | 302,200 |
| 150,000 |
|
Dividends Declared | 40,000 |
| 10,000 |
|
Accounts Payable |
| $ 94,200 |
| $ 52,000 |
Bonds Payable |
| 200,000 |
| 200,000 |
Bond Premium |
|
|
| 28,000 |
Common Stock |
| 300,000 |
| 100,000 |
Retained Earnings |
| 146,640 |
| 50,000 |
Sales |
| 400,000 |
| 200,000 |
Income from Brown Corp. |
| 22,440 |
|
|
Total | $1,163,280 | $1,163,280 | $630,000 | $630,000 |
Required
a. Prepare a consolidation worksheet for 20X3, in good form.
b. Prepare a consolidated balance sheet, income statement, and statement of changes in retained earnings for 20X3.
We need at least 10 more requests to produce the solution.
0 / 10 have requested this problem solution
The more requests, the faster the answer.