90.2K

Verified Solution

Link Copied!

Salt Inc. acquired $80\%$ of the voting stock of Sugar Inc. on January $2,2017$ for $$21,000.$ The fair value of the noncontrolling interest at the acquisition date was $$3,000.$ The excess of Sugar$$s fair value over its $$4,000$ book value was attributed to previously unrecorded limited life identifiable intangible assets $(6,000,5-$year life$),$ the book value of property plant and equipment exceeded its fair value by $$4000(4-$year remaining life$)$ and goodwill.$$ Salt$$s fiscal year ends December $31.$ As of January $1,2021,$ the goodwill was impaired by $$10,000$ and identifiable intangibles are not impaired.$$ There is no impairment of either intangible in $2021.$ Sugar transfers merchandise to Salt on a regular basis at a markup of $25\%$ on cost$.$ Following is information on intercompany merchandise transactions for fiscal year $2021.$

$$ Balance in Salt beginning inventory purchased from Sugar: $$2000$

$$ Balance in Salt ending inventory purchased from Sugar: $$600$

$$ Total sales from Sugar to Salt, at the price charged to Salt: $$20,000$

$$ At the beginning of $2018,$ Salt sold a delivery truck to Sugar for $$10,000.$ At the time of the sale the truck had a book value of $$5,000$ and a remaining useful life of $5$ years.

$$ At the end of $2021,$ Salt owed Sugar $$3000$ for inventory purchases.

Salt uses the equity method to account for its investment in Sugar on its own books.$$ All inventory is accounted for using FIFO.

a$.$ Calculate the allocation of goodwill between controlling and noncontrolling interests

b$.$ Calculate the equity in income appearing on Salt$$s separate books and the noncontrolling interest in net income for $2021.$

c$.$ Prepare the working paper to consolidate the December $31,2021,$ labeling your CIERON elimination entries.

d$.$ Prepare the Consolidated Income Statement and Balance Sheet in good form. Calculation of goodwill:

years

Allocation of goodwill between controlling and noncontrolling interest:

Calculation equity in net income and noncontrolling interest in net income: Consolidation Working Paper

$\backslash$begin$\{$tabular$\}\{|$c$|$c$|$c$|$c$|$c$|$c$|\}$

$\backslash$hline & $\backslash$multicolumn$\{2\}\{|$l$|\}\{$Trial Balances$\}$ & & & $\backslash \backslash$

$\backslash$hline & $\backslash$multicolumn$\{2\}\{|$l$|\}\{$Taken From Books$\}$ & $\backslash$multicolumn$\{2\}\{|$l$|\}\{$Eliminations$\}$ & $\backslash \backslash$

$\backslash$hline & Salt & Sugar & & & Consolidated $\backslash \backslash$

$\backslash$hline & $\backslash (\backslash$mathrm$\{$Dr$\}(\backslash$mathrm$\{$Cr$\})\backslash )$ & $\backslash (\backslash$mathrm$\{$Dr$\}(\backslash$mathrm$\{$Cr$\})\backslash )$ & & & Balances $\backslash \backslash$

$\backslash$hline & & & Dr & Cr & $\backslash (\backslash$mathrm$\{$Dr$\}(\backslash$mathrm$\{$Cr$\})\backslash )\backslash \backslash$

$\backslash$hline Current assets & $\backslash$$$70,000$ & $\backslash$$$79,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Plant and equipment, net & $\backslash (1,195,000\backslash )$ & $703,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Intangibles & $85,600$ & & & & $\backslash \backslash$

$\backslash$hline Investment in Sugar & $35,704$ & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Goodwill & & & & & $\backslash \backslash$

$\backslash$hline Total Assets & $\backslash$$$1,386,304$ & $\backslash$$$782,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Liabilities & $944,040$ & $745,000$ & & & $\backslash \backslash$

$\backslash$hline Capital stock & $28,000$ & $3,000$ & & & $\backslash \backslash$

$\backslash$hline Retain earnings, beg. & $340,000$ & $5,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Dividends & & $\backslash ((1,000)\backslash )$ & & & $\backslash \backslash$

$\backslash$hline Noncontrolling interest & & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Current Year Earnings & & $\backslash (\backslash$$ $30,000\backslash )$ & & & $\backslash \backslash$

$\backslash$hline Total Liabilties and Equity & & $782,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Sales revenue & $150,000$ & $60,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Equity in net income of Sugar$*$ & & & & & $\backslash \backslash$

$\backslash$hline Cost of sales & $75,000$ & $20,000$ & & & $\backslash \backslash$

$\backslash$hline & & & & & $\backslash \backslash$

$\backslash$hline Operatingexpenses & $25,000$ & $10,000$ & & & $\backslash \backslash$

$\backslash$hline Noncontrolling interest in NI & & & & & $\backslash \backslash$

$\backslash$hline Net Income & & $\backslash (\backslash$$ $30,000\backslash )$ & & & $\backslash \backslash$

$\backslash$hline

$\backslash$end$\{$tabular$\}$

$*$You need to add your equity in income the Parents IS

Show all imagesShow all images

Answer & Explanation Solved by verified expert

See Answer