ACT 506 Colorado State Global Consolidated Financial Statements Report
I need to provide consolidation entries and a consolidated financial statement for the following problem:
Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December 31, 20X1, for $2,160,000. At the date of acquisition, Sword reported common stock with a par value of $920,000, additional paid-in capital of $1,270,000, and retained earnings of $550,000. The fair value of the noncontrolling interest at acquisition was $720,000. The differential at acquisition was attributable to the following items:
| Inventory (sold in 20X2) | $ | 35,000 | |
| Land | 49,000 | ||
| Goodwill | 56,000 | ||
| Total Differential | $ | 140,000 | |
|
|
|||
During 20X2, Prince sold a plot of land that it had purchased several years before to Sword at a gain of $19,600; Sword continues to hold the land. In 20X6, Prince and Sword entered into a five-year contract under which Prince provides management consulting services to Sword on a continuing basis; Sword pays Prince a fixed fee of $84,000 per year for these services. At December 31, 20X8, Sword owed Prince $21,000 as the final 20X8 quarterly payment under the contract.
On January 2, 20X8, Prince paid $280,000 to Sword to purchase equipment that Sword was then carrying at $320,000. Sword had purchased that equipment on December 27, 20X2, for $480,000. The equipment is expected to have a total 15-year life and no salvage value. The amount of the differential assigned to goodwill has not been impaired.
At December 31, 20X8, trial balances for Prince and Sword appeared as follows:
| Prince Corporation | Sword Distributors Inc. | ||||||||||||||||
| Item | Debit | Credit | Debit | Credit | |||||||||||||
| Cash | $ | 54,700 | $ | 42,000 | |||||||||||||
| Current Receivables | 108,800 | 96,400 | |||||||||||||||
| Inventory | 300,000 | 237,900 | |||||||||||||||
| Investment in Sword Distributors | 2,810,900 | ||||||||||||||||
| Land | 404,000 | 1,217,000 | |||||||||||||||
| Buildings & Equipment | 2,420,000 | 3,060,000 | |||||||||||||||
| Cost of Goods Sold | 2,186,000 | 510,000 | |||||||||||||||
| Depreciation & Amortization | 202,000 | 84,000 | |||||||||||||||
| Other Expenses | 1,363,000 | 226,000 | |||||||||||||||
| Dividends Declared | 50,000 | 20,000 | |||||||||||||||
| Accumulated Depreciation | $ | 1,102,000 | $ | 405,000 | |||||||||||||
| Current Payables | 92,200 | 417,300 | |||||||||||||||
| Bonds Payable | 945,000 | 198,000 | |||||||||||||||
| Common Stock | 86,000 | 920,000 | |||||||||||||||
| Additional Paid-in Capital | 1,265,000 | 1,270,000 | |||||||||||||||
| Retained Earnings, January 1 | 1,470,800 | 1,320,000 | |||||||||||||||
| Sales | 4,705,150 | 993,000 | |||||||||||||||
| Other Income or Loss | 99,000 | 30,000 | |||||||||||||||
| Income from Sword Distributors | 134,250 | ||||||||||||||||
| Total | $ | 9,899,400 | $ | 9,899,400 | $ | 5,523,300 | $ | 5,523,300 | |||||||||
|
|
|||||||||||||||||
As of December 31, 20X8, Sword had declared but not yet paid its fourth-quarter dividend of $5,000. Both companies use straight-line depreciation and amortization. Prince uses the fully adjusted equity method to account for its investment in Sword.
