60.1K

Verified Solution

Link Copied!

Alamo Inc. purchased 80 percent of the outstanding stock of Western Ranching Company, located in Australia, on January 1, 20X3. The purchase price in Australian dollars (A$) was A$200,000, and A$40,000 of the differential was allocated to plant and equipment, which is amortized over a 10-year period. The remainder of the differential was attributable to a patent. Alamo Inc. amortizes the patent over 10 years. Western Ranchings trial balance on December 31, 20X3, in Australian dollars is as follows:

	Debits		Credits
Cash	A$	44,100
Accounts Receivable (net)		72,000
Inventory		86,000
Plant & Equipment		240,000
Accumulated Depreciation			A$	60,000
Accounts Payable				53,800
Payable to Alamo Inc.				10,800
Interest Payable				3,000
12% Bonds Payable				100,000
Premium on Bonds				5,700
Common Stock				90,000
Retained Earnings				40,000
Sales				579,000
Cost of Goods Sold		330,000
Depreciation Expense		24,000
Operating Expenses		131,500
Interest Expense		5,700
Dividends Paid		9,000
Total	A$	942,300	A$	942,300

Assume that the U.S. dollar is the functional currency and that Alamo uses the fully adjusted equity method for accounting for its investment in Western Ranching. A December 31, 20X3, trial balance for Alamo follows.

	Debits		Credits
Cash	$	38,000
Accounts Receivable (net)		140,000
Receivable from Western Ranching		6,480
Inventory		128,000
Plant and Equipment		500,000
Investment in Western Ranching		178,544
Cost of Goods Sold		600,000
Depreciation Expense		28,000
Operating Expenses		204,000
Interest Expense		2,000
Dividends Declared		50,000
Accumulated Depreciation			$	90,000
Accounts Payable				60,000
Interest Payable				2,000
Common Stock				500,000
Retained Earnings, January 1, 20X3				179,656
Sales				1,000,000
Income from Subsidiary				43,368
Total	$	1,875,024	$	1,875,024

Additional Information:

1.	Western Ranching uses average cost for cost of goods sold. Inventory increased by A$20,000 during the year. Purchases were made uniformly during 20X3. The ending inventory was acquired at the average exchange rate for the year.
2.	Plant and equipment were acquired as follows:

Date	Cost
January 20X1		A$	180,000
January 1, 20X3			60,000

3.	Plant and equipment are depreciated using the straight-line method and a 10-year life with no residual value.
4.	The payable to Alamo is in Australian dollars. Alamos books show a receivable from Western Ranching of $6,480.
5.	The 10-year bonds were issued on July 1, 20X3, for A$106,000. The premium is amortized on a straight-line basis. The interest is paid on April 1 and October 1.
6.	The dividends were declared and paid on April 1.
7.	Exchange rates were as follows:

	A$					$
January 20X1	1		=			0.93
August 20X1	1		=			0.88
January 1, 20X3	1		=			0.70
April 1, 20X3	1		=			0.67
July 1, 20X3	1		=			0.64
December 31, 20X3	1		=			0.60
20X3 average	1		=			0.65

Required:

a.

Prepare a set of consolidation entries, in general journal form, for the entries required to prepare a three-part consolidation worksheet as of December 31, 20X3. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) Consolidation Worksheet Entries Record the basic consolidation entry. Record the amortized excess value reclassification entry. Record the excess value (differential) reclassification entry. Record the elimination of the intercompany accounts. Event Accounts Debit Credit 1

b.

Prepare a three-part consolidation worksheet as of December 31, 20X3. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)

ALAMO INC. AND SUBSIDIARY Consolidation Financial Statement Worksheet December 31, 20X3 Consolidation Entries Alamo Western Ranching DR CR Consolidated Income Statement Sales Remeasurement Gain Less: COGS Less: Depreciation Expense Less: Amortization Expense Less: Operating Expense Less: Interest Expense Income from Western Ranching Consolidated Net Income NCI in Net Income Controlling Interest in Net Income Statement of Retained Earnings Beginning balance Net income Less: Dividends declared Ending Balance Balance Sheet Assets Cash Accounts receivable Receivable from Western Ranching Inventory Plant & Equipment Less: Accumulated Depreciation Patent Investment in Western Ranching Total Assets Liabilities & Stockholders' Equity Accounts payable Payable to Alamo Interest Payable Bonds Payable Premium on Bonds Common Stock Retained Earnings NCI in NA of Western Ranching Total Liabilities & Equity

Answer & Explanation Solved by verified expert

See Answer