Chapter 7 - Problem 7-2 and 7-4 and 7-17 in format taught in Class.xlsx

# Chapter 7 - Problem 7-2 and 7-4 and 7-17 in format taught in Class.xlsx

• Homework Help
• 19

This preview shows pages 1–4. Sign up to view the full content.

Solution to Problem 7-2 Schedule of Realized / Unrealized Gain on Sale of Equipment Gain Tax Upstream Jan 1 Year 2 - Unrealized 15,000 6,000 9,000 Less Realized in Year 2 & 3 - 6,000 - 2,400 - 3,600 Dec 31 Year 3 Unrealized 9,000 3,600 5,400 Numbers in this row us Less Realized in Year 4 - 3,000 - 1,200 1,800 Numbers in this row us Dec 31, Year 4- Unrealized 6,000 2,400 3,600 Net After tax amount o Computation of Consolidated Net Income for the year ended December 31, Year 4 Peggy's Net Income 185,000 Sally's Net Income 53,000 1,800 54,800 Peggy's Share X75% 41,100 Consolidated Net Income 226,100 NCI Share of Net Income 13,700 Consolidated Income Statement for the Year Ended December 31, Year 4 Peggy Sally Adjustment Total Revenues 580,000 270,000 850,000 Miscellaneous Expenses 110,000 85,000 195,000 Depreciation Expenses 162,000 97,000 - 3,000 256,000 Income Tax Expenses 123,000 35,000 1,200 159,200 Total Expenses 395,000 217,000 610,200 Profit 185,000 53,000 239,800 Less NCI Share of Net Income 25% of 13,700 - 3,425 Consolidated Net Income 236,375 After Tax Gain Add: Realized After Tax Gain on Sale of Equipment in Year 4 Upstream

This preview has intentionally blurred sections. Sign up to view the full version.

sed for Consolidated Opening Retained Earnings Computations sed for Consolidated Net Income Computations of \$1800 used in NCI Balance Sheet Computation - since transaction is UPSTREAM
Solution to Problem 7-4 Schedule of Realized / Unrealized Gain on Sale of Equipment Gain Tax Downstream Jan 1 Year 3 - Unrealized 500,000 200,000 300,000 Less Realized in Year 3 - 100,000 - 40,000 - 60,000 Dec 31 Year 3 Unrealized 400,000 160,000 240,000 Numbers in this r Less Realized in Year 4 - 100,000 - 40,000 - 60,000 Numbers in this r Dec 31, Year 4- Unrealized 300,000 120,000 180,000 Net After tax amo Hanna Fellow Adjustment Total Equipment 7,000,000 4,000,000 - 500,000 10,500,000 Accumulated Amortization 2,700,000 1,450,000 - 200,000 3,950,000 Retained Earning , Beginning of Year 5,000,000 3,000,000 - 2,520,000 5,480,000 Net Income 1,500,000 550,000 - 160,000 100,000 - 40,000 - 110,000 1,840,000 Dividends Declared 500,000 200,000 - 200,000 500,000 Hanna's Net Income 1,500,000 Less Dividend from Fellow - 160,000 1,340,000 60,000 1,400,000 Fellow's Net Income 550,000 Hanna's Share 80% X80% 440,000 Total Net Income 1,840,000 NCI Share 20% 110,000 Schedule of Realized / Unrealized Gain on Sale of Equipment Gain Tax Upstream Jan 1 Year 3 - Unrealized 500,000 200,000 300,000 Less Realized in Year 3 - 100,000 - 40,000 - 60,000 Dec 31 Year 3 Unrealized 400,000 160,000 240,000 Numbers in this r Less Realized in Year 4 - 100,000 - 40,000 - 60,000 Numbers in this r Dec 31, Year 4- Unrealized 300,000 120,000 180,000 Net After tax amo After Tax Gain Add Realized After Tax Gain on Sales of Equipment Downstream After Tax Gain

This preview has intentionally blurred sections. Sign up to view the full version.

This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern