Problem

Subsidiary with Other Comprehensive Income in Year Following AcquisitionThis problem is a...

Subsidiary with Other Comprehensive Income in Year Following Acquisition

This problem is a continuation of P5-37. Amber Corporation acquired 60 percent ownership of Sparta Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Sparta Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X9, for Amber and Sparta are as follows:

	Amber Corporation		Sparta Company
Item	Debit	Credit	Debit	Credit
Cash	$ 18,000		$ 11,000
Accounts Receivable	45,000		21,000
Inventory	40,000		30,000
Buildings & Equipment	585,000		257,000
Investment in Row Company Securities			44,000
Investment in Sparta Company	116,400
Cost of Goods Sold	170,000		97,000
Depreciation Expense	30,000		10,000
Interest Expense	8,000		3,000
Dividends Declared	40,000		20,000
Accumulated Depreciation		$ 170,000		$ 95,000
Accounts Payable		75,000		24,000
Bonds Payable		100,000		50,000
Common Stock		200,000		100,000
Retained Earnings		231,000		70,000
Accumulated Other Comprehensive Income		6,000		10,000
Other Comprehensive Income from
Subsidiary (OCI)—Unrealized Gain on
Investments		2,400
Unrealized Gain on Investments (OCI)				4,000
Sales		250,000		140,000
Income from Subsidiary		18,000
	$1,052,400	$1,052,400	$493,000	$493,000

Additional Information

Sparta purchased stock of Row Company on January 1, 20X8, for $30,000 and classified the investment as available-for-sale securities. The value of Row’s securities increased to $40,000 and $44,000, respectively, at December 31, 20X8, and 20X9.

Required

a. Give all consolidation entries needed to prepare a three-part consolidation worksheet as of December 31, 20X9.
b. Prepare a three-part consolidation worksheet for 20X9 in good form.

Problem P5-37

Subsidiary with Other Comprehensive Income in Year of Acquisition

Amber Corporation acquired 60 percent ownership of Sparta Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Sparta Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X8, for Amber and Sparta are as follows:

	Amber Corporation		Sparta Company
Item	Debit	Credit	Debit	Credit
Cash	$ 27,000		$ 8,000
Accounts Receivable	65,000		22,000
Inventory	40,000		30,000
Buildings & Equipment	500,000		235,000
Investment in Row Company Securities			40,000
Investment in Sparta Company	108,000
Cost of Goods Sold	150,000		110,000
Depreciation Expense	30,000		10,000
Interest Expense	8,000		3,000
Dividends Declared	24,000		15,000
Accumulated Depreciation		$140,000		$ 85,000
Accounts Payable		63,000		20,000
Bonds Payable		100,000		50,000
Common Stock		200,000		100,000
Retained Earnings		208,000		60,000
Other Comprehensive Income from
Subsidiary (OCI)—Unrealized Gain on Investments		6,000
Unrealized Gain on Investments (OCI)				10,000
Sales		220,000		148,000
Income from Subsidiary		15,000
	$952,000	$952,000	$473,000	$473,000

Additional Information

Sparta purchased stock of Row Company on January 1, 20X8, for $30,000 and classified the investment as available-for-sale securities. The value of Row’s securities increased to $40,000 at December 31, 20X8.

Required

a. Give all consolidation entries needed to prepare a three-part consolidation worksheet as of December 31, 20X8.
b. Prepare a three-part consolidation worksheet for 20X8 in good form.
c. Prepare a consolidated balance sheet, income statement, and statement of comprehensive income for 20X8.