Data
| Parent | Page | Formulas | Your Score |
| Bonds purchased | Data | 3 |
| Face value | $600,000 | Amort | 46 |
| Face rate | 10.00% | Year 1 | 70 |
| Market rate | 15.00% | Year 2 | 69 |
| Purchase date | 1/1/y2 | Year 3 | 65 |
| Maturity date | 1/1/y5 | Formating | 20 |
| Holding Period | 3 | Key | 12 |
| Parent ownership of Subsidiary | 75% | Courtesy points | 18 |
| Investment Balance, 1/1/2017 | $1,125,000 | File name | 10 |
| Zach | Total | 313 | 0 |
| Subsidiary | Project is worth 125 points | Score = | 0 |
| Bonds Issued |
| Face value | $1,000,000 |
| Face Rate | 10.00% |
| Market rate | 12.00% |
| Issue date | 1/1/y1 |
| Maturity Date | 1/1/y5 |
| Life | 4 |
|
| IF statement Gain or loss on retirement of Debt |
| 2 | 1 |
|
| Yellow 1 point each |
| Blue 2 points each |
Amortization Schedules
|
| Amortization Schedule – Buyer |
| Date | Interest Revenue | Interest Receivable | Amortization | Face Value | Carrying Value |
| 1/1/y1 | Zach | Present Value Formula | 18 |
| 12/31/y1 |
| 12/31/y2 |
| 12/31/y3 |
|
|
| Amortization Schedule – Issuer |
| Date | Interest Expense | Interest Payable | Discount / (Premium) Amortization | Discount / (Premium) Balance | Face Value | Carrying Value |
| 1/1/y0 | Zach | Present Value Formula | 28 |
| 12/31/y0 |
| 12/31/y1 |
| 12/31/y2 |
| 12/31/y3 |
Year 1
| 70 | Parent | Subsidiary | Consolidation “Entries” | Non-Controlling Interest | Combined |
| Zach | Dr (Cr) | Dr (Cr) | Dr | Cr | Dr (Cr) | Dr (Cr) |
| Income Statement |
| Revenue | -300000 | -200000 |
| Interest Revenue | B |
| Interest Expense | B |
| IF Statement Gain or loss on retirement | B | IF Statement gain or loss on retirement |
| Equity in Sub Earnings | I |
| Separate Net Income |
| Consolidated Net Income |
| Non Controlling Interst in Sub Income |
| Net Income to Contolling Interest |
| Statement of Retained Earnings |
| Retained Earnings 1/1/2017 | -2000000 |
| -1500000 | S |
| Net Income |
| Dividends |
| Retained Earnings 12/31/2017 |
| Balance Sheet |
| Other Assets | $0 | $0 |
| Interest Receivable | P |
| Investment in S | S |
| I |
|
| Investment in Bonds | B |
| Total Assets |
| Interest Payable | P |
| Bonds Payable | B |
| IF statement for Premium or discount on bonds | IFstatement premium or discount | B | IF statement premium or discount |
|
| Non Contolling Interest 12/31/2017 |
| Retained Earnings 12/31/2017 |
| Total Liabilities and Equity |
| 3 | 11 | 10 | 10 | 10 | 3 | 23 |
|
| Legend |
|
|
|
|
|
|
|
|
|
|
Year 2
| 69 | Parent | Subsidiary | Consolidation “Entries” | Non-Controlling Interest | Combined |
| Zach | Dr (Cr) | Dr (Cr) | Dr | Cr | Dr (Cr) | Dr (Cr) |
| Income Statement |
| Revenue | -300000 | -200000 |
| Interest Revenue | 555 | B |
| Interest Expense | B |
|
| Equity in Sub earnings | I |
| Separate Net Income | 555 |
| Consolidated Net Income |
| Non Controlling Interst in Sub Income |
| Net Income to Contolling Interest |
| Statement of Retained Earnings |
| Retained Earnings 1/1/2018 |
| IF statement deferred gain or loss | B | IF statement deferred gain or loss |
| S |
| Net Income |
| Dividends |
| Retained Earnings 12/31/2018 |
| Balance Sheet |
| Other Assets | $0 | $0 |
| Interest Receivable | P |
| Investment in S | S |
| I |
|
| Investment in Bonds | B |
| Total Assets |
| Interest Payable | P |
| Bonds Payable | B |
| IF statement premium or discount | B | IF statement premium or discount |
|
| Non Contolling Interest 12/31/2018 |
| Retained Earnings 12/31/2018 |
| Total Liabilities and Equity |
| 1 | 12 | 11 | 10 | 10 | 3 | 22 |
|
| Legend |
|
|
|
|
|
|
Year 3
| 65 | Parent | Subsidiary | Consolidation “Entries” | Non-Controlling Interest | Combined |
| Zach | Dr (Cr) | Dr (Cr) | Dr | Cr | Dr (Cr) | Dr (Cr) |
| Income Statement |
| Revenue | -300000 | -200000 |
| Interest Revenue | B |
| Interest Expense | B |
|
| Equity in Sub earnings | I |
| Separate Net Income |
| Consolidated Net Income |
| Non Controlling Interst in Sub Income |
| Net Income to Contolling Interest |
| Statement of Retained Earnings |
| Retained Earnings 1/1/2019 |
| IF statement deferred gain or loss | B | IF statement deferred gain or loss |
| S |
| Net Income |
| Dividends |
| Retained Earnings 12/31/2019 |
| Balance Sheet |
| Other Assets | $0 | $0 |
| Interest Receivable | P |
| Investment in S | S |
| I |
|
| Investment in Bonds | B |
| Total Assets |
| Interest Payable | P |
| Bonds Payable | B |
|
|
| Non Contolling Interest 12/31/2019 |
| Retained Earnings 12/31/2019 |
| Total Liabilities and Equity |
| 1 | 12 | 11 | 8 | 8 | 3 | 22 |
Welcome to our trusted essay writing website with track record among students. We specialize in connecting students in need of high-quality essay assistance with skilled writers who can deliver just that. Explore the ratings of our essay writers and choose the one that best aligns with your requirements. When you rely on our online essay writing service, rest assured that you will receive a top-notch, plagiarism-free A-level paper. Our experienced professionals write each paper from scratch, carefully following your instructions. Request a paper from us and experience 100% originality.
From stress to success – hire a pro essay writer!
