Documente Academic
Documente Profesional
Documente Cultură
EXAM I SOLUTION
Net income.................................
Dividends..................................
20X1
$50,000
10,000
20X2
$90,000
20,000
On January 1, 20X1, the only tangible assets of Subsidiary which were undervalued were
inventory and building. Inventory, for which FIFO is used, was worth $5,000 more than
cost. The inventory was sold in 20X1. Building, which was worth $15,000 more than book
value, has a remaining life of 8 years, and straight-line depreciation is used. Patent, if any,
is to be amortized over 10 years.
1/12
ACCY 593
EXAM I SOLUTION
Required:
1. Suppose Parent Company keeps its books under the sophisticated equity method, show
the investment account in Parents book for year 20X1 and 20X2 (20 points).
Investment in S (P's Books, Sophisticated Equity method)
1/1/x1
Investment in S
316,000
32,500 112/31/x1
1/1/x2
340,5003
Beg Bal
68,500412/31/x2
1/1/x3
393.000
Beg Bal
Dividends
8,000 2
Dividends 16,0005
(1) $40,000 (80% of $50,000 net income) $ 7,500 (amortization excess in 20X1)
Amortization:
20X1
20X2
Retained Earnings, January 1..........
$7,500*
Inventory--to Cost of Goods Sold......
$4,000
Building--to Operating Expenses.......
1,500
1,500
Patent--to Operating Expenses.........
2,000
2,000
*Adjustment for prior years amortization
(2) 80% of $10,000 dividends
(3) $316,000 + 32,500 8,000 = $340,500.
(4) $72,000 (80% of $90,000 net income) 3,500 (amortization excess in 20X2) =
$68,500.
(5) 80% of $20,000 dividends
2. Prepare the adjusting entries in the consolidated books in 20X2 (year 2) (10 points).
1) To eliminate parents share of subsidiary earnings for the current year
CY1
Subsidiary Income.........................................................68.500
2/12
ACCY 593
EXAM I SOLUTION
68,500
1,500
2,000
3/12
ACCY 593
EXAM I SOLUTION
4/12
ACCY 593
EXAM I SOLUTION
$ 17,000
157,000
Total assets........
$174,000
Assets....................................
Liabilities...............................
Palmer
$52,000
47,000
Lake
$ 76,000
102,000
The personal net worth of each partner does not include any amounts due to or from the
partnership.
Required:
Assume the other assets are sold for $103,000 after incurring liquidation expenses of
$4,000. After liquidation of the partnership, determine how much is available to Lake's
unsatisfied personal creditors based on each of the following independent situations
(assuming the common law applies in both situations):
(Required questions are stated on the next two pages)
5/12
ACCY 593
EXAM I SOLUTION
6/12
ACCY 593
EXAM I SOLUTION
Liab.
Lake
Assets
Liab.
Crawford Company________________
Palmers Lakes
Assets
Liab.
Capital
Capital
$174,000
(4,000)
(54,000)4
$116,000
(102,000)
14,9706
$28,970
Hence, Lakes unsatisfied personal creditors may attach to 1) the $28,970 of cash in the partnership traceable to Lake; 2) the
$4,030 claim Lake has against Palmer traceable to Palmers debit balance absorbed by Lake.
Notes:
1) Account Payable 32,000 + Other liabilities 70,000 = 102,000
2) Crawfords loan payable to Palmer $12,000 Palmers deficit capital balance 2,000 =10,000
3) Palmer and Lake share the $4,000 liquidation expense equally.
4) Other assets $157,000 Other assets sold for 103,000 = 54,000
7/12
ACCY 593
EXAM I SOLUTION
5) Palmer and Lake share the $54,000 loss from the sale of assets
6) Since common law is applied, Palmer's debit balance would share on an equal basis with personal creditors. Therefore,
$14,970 [$52,000 * 19,000 (19,000 + 47,000)] would be contributed to the partnership and the rest of Palmers
personal assets $37,030 would be paid to his creditors.
7) Lake absorb $4,030 (19,000 14,970) debit balance on behalf of Palmer.
8/12
2) If the partnership did not have the right of offset (10 points).
Palmer
Lake
Assets
Beginning balance.............
Liquidation expense..........
Loss of Assets....................
Balance..............................
Payments to creditors........
Payment to creditors..........
Balance..............................
Payment to partnership......
Balance..............................
Absorb debit balances. . .
Ending balance..................
Liab.
Assets
Liab.
$52,000
12,000
(47,000)
$17,000
(17,000)
$
0
$
(76,000)
$26,000
$
....
$
$26,000
$ 26,000
Crawford Company________________
Palmers Lakes
Assets
Liab.
Capital
Capital
$174,000
(4,000)
(54,000)2
$116,000
(114,000)
$2,000
17,000
$19,000
_______
$19,000
$114,000
$(2,000) $62,000
(2,000) 1 (2,000) 1
(27,000) 2 (27,000) 2
$114,000 $(31,000) $33,000
(114,000)
$0
$(31,000) $33,000
17,000
_______
$0
$(14,000) $33,000
_____
14,0003 (14,000) 3
$0
$0
$19,000
Hence, Lakes unsatisfied personal creditors may attach to 1) the $19,000 of cash in the partnership traceable to Lake; 2) the $14,000
claim Lake has against Palmer traceable to Palmers debit balance absorbed by Lake.
Notes:
1) Palmer and Lake share the $4,000 liquidation expense equally.
2) Other assets $157,000 Other assets sold for 103,000 = 54,000. Palmer and Lake share the $54,000 loss from the sale of assets.
3) Lake absorbs $14,000 debit balance on behalf of Palmer.