The writer is very fast, professional and responded to the review request fast also. Thank you.
Presentation/PPT
27/08/2022
On January 1, 2016, Mitta Corporation acquires a 60% interest (12,000 shares) in Train Company for $156,000. Train stockholders’ equity on the purchase date is as follows:
Common stock ($5 par)
$100,000
Paid-in capital in excess of par
50,000
Retained earnings
80,000
Total stockholders’ equity
$230,000
At the purchase date, Train’s book values for assets and liabilities closely approximate fair values. Any excess of cost over book value is attributed to goodwill.
On January 1, 2017, Train Company sells 5,000 shares of common stock in a public offering at $20 per share. Mitta Corporation purchases 4,000 shares.
During 2017, Mitta sells $30,000 of goods to Train at a gross profit of 25%. There are $6,000 of Mitta goods in Train’s beginning inventory and $8,000 of Mitta goods in Train’s ending inventory.
Merchandise sales by Train to Mitta are $20,000 during 2017 at a gross profit of 30%. There are $6,000 of Train goods in Mitta’s beginning inventory and $2,000 of Train goods in Mitta’s ending inventory.
Intercompany gross profit rates have been constant for many years. There are no intercompany payables/receivables.
Mitta’s investment in Train Company balance is determined as follows:
Original cost
$156,000
60% of Train 2016 income ($40,000 × 60%)
24,000
Subtotal
$180,000
Less 60% of Train dividends declared in 2016 (60% × $8,000)
(4,800)
Subtotal
$175,200
Cost to acquire additional shares (new issue)
80,000
64% of Train 2017 income ($50,000 × 64%)
32,000
Subtotal
$287,200
Less 64% of Train dividends declared in 2017 (64% × $10,000)
(6,400)
Investment balance, December 31, 2017
$280,800
The trial balances of the two companies as of December 31, 2017, are as follows:
Mitta Corporation
Train Company
Cash
106,200
63,500
Accounts Receivable
113,600
60,000
Inventory
350,000
80,000
Investment in Train Company
280,800
Property, Plant, and Equipment
1,800,000
360,000
Accumulated Depreciation
(600,000)
(89,500)
Accounts Payable
(180,000)
(64,000)
Other Current Liabilities
(26,000)
(8,000)
Bonds Payable
(500,000)
Common Stock ($10 par)
(1,000,000)
Common Stock ($5 par)
(125,000)
Paid-In Capital in Excess of Par
(125,000)
Retained Earnings, January 1, 2017
(212,600)
(112,000)
Sales
(1,950,000)
(600,000)
Subsidiary Income
(32,000)
Cost of Goods Sold
1,170,000
420,000
Other Expenses
630,000
130,000
Dividends Declared
50,000
10,000
Totals
0
0
Prepare the worksheet necessary to produce the consolidated financial statements of Mitta Corporation and its subsidiary as of December 31, 2017. Include the determination and distribution of excess and income distribution schedule.
Solution- Mitta Corporation and SubsidiaryWorksheet for Consolidated FinanFor Year Ended December 3Trial Balance CashAccounts ReceivableInventory Mitta$106,200$113,600$350,000 Investment in…
The writer is very fast, professional and responded to the review request fast also. Thank you.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more