Advanced Accounting
12th Edition
ISBN: 9781305084858
Author: Paul M. Fischer, William J. Tayler, Rita H. Cheng
Publisher: Cengage Learning
expand_more
expand_more
format_list_bulleted
Question
Chapter 3, Problem 3.11.2P
To determine
Introduction:
Consolidation of statements:
The result of parent as well as all of its subsidiaries financial position is reflected in consolidated statements. It is beneficial for creditors and owners of the parent company to know the outcome of the operations of parent and its subsidiaries.
To calculate: Consolidated worksheet for paulcraft corporation and its subsidiary Switzer corporation as of Dec 31 2017. Also preparing supporting amortization and income distribution schedules.
Expert Solution & Answer
Answer to Problem 3.11.2P
The Fair value of subsidiary is $550000 parent price of $440000 and non-controlling interest value comes to $110000. The fair value of net assets excluding
Explanation of Solution
1. Worksheet Paulcraft Corporation and Subsidiary Switzer Company.
| Particular | Eliminations & Adjustments | Con Inc.stmt | NCI | Controlling interest RE | Con BS | |||
| Company P | Company S | Debit | Credit | |||||
| Cash | $138000 | $110000 | $248000 | |||||
| $90000 | $55000 | $145000 | ||||||
| Inventory | $120000 | $86000 | $206000 | |||||
| Land | $100000 | $60000 | $90000 (4) | $250000 | ||||
| Investment in S | $480000 | ) | $28000(1) | |||||
| $8000(2) | ||||||||
| $225600(3) | ||||||||
| $270400(4) | ||||||||
| Buildings | $800000 | $250000 | $130000(4) | $1180000 | ||||
| Acc depre | ($220000) | ($80000) | $19500 (5) | ($319500) | ||||
| Equipment | $150000 | $100000 | $30000 (4) | $280000 | ||||
| Acc depre | ($90000) | ($72000) | $18000 (5) | ($180000) | ||||
| Goodwill | $86000(4) | $86000 | ||||||
| Current liabilities | ($60000) | ($102000) | ($162000) | |||||
| Bond payable | ($100000) | ($100000) | ||||||
| Discount (premium) | $4000 (4) | |||||||
| $2400 (5) | $1600 | |||||||
| Common stock- S | ($10000) | $8000 (3) | ($2000) | |||||
| Paid in cap in excess of Par − S | ($90000) | $72000 (3) | ($18000) | |||||
| RE- S | ($182000) | $145600 (3) | ($99080) | |||||
| $5320(5) | $67600(4) | |||||||
| $400 (4) | ||||||||
| Common stock − P | ($100000) | ($100000) | ||||||
| Paid in cap in excess of Par − P | ($900000) | ($900000) | ||||||
| RE- P | ($371000) | |||||||
| $1600 (4) | ||||||||
| $21280(5) | ($351320) | |||||||
| Sales | ($800000) | ($350000) | ($1150000) | |||||
| COGS | $450000 | $210000 | $660000 | |||||
| Depe exp- Bldg | $30000 | $15000 | $6500 (5) | $51500 | ||||
| Depre exp- equipment | $15000 | $14000 | $6000 (5) | $35000 | ||||
| Other expenses | $140000 | $68000 | $208000 | |||||
| Interest exp | $8000 | $800 (5) | $8800 | |||||
| Sub (dividend) Income | ($28000) | $28000 (1) | ||||||
| Div declared − S | $10000 | $8000 (2) | $2000 | |||||
| Div declared- P | $20000 | $20000 | ||||||
| Total | $641500 | $641500 | ||||||
| Cons Net income | ($186700) | |||||||
| To NCI (#6) | $4340 | ($4340) | ||||||
| To CI | $182360 | ($182360) | ||||||
| Total NCI | ($121420) | ($121420) | ||||||
| RE CI | ($513680) | ($513680) | ||||||
2. Determination of Value analysis schedule:-
| Particulars | Company Implied Value | Parent (80%) | NCI (20%) |
| Fair Value of Company | $550000 ( working #1) | $440000 | $110000 |
| Fair value of net assets excluding goodwill | $464000 (Working #2) | $371200 | $92800 |
| Goodwill | $86000 | $68800 | $17200 |
3. Determination and Distribution of Excess schedule
| Particulars | Company Implied Fair value | Parent (100%) | NCI (0%) | |
| Fair value of subsidiary (A) | $550000 | $440000 | $110000 | |
| Book Value of Interest acquired | ||||
| Common stock | $10000 | |||
| Paid in capital in excess of par | $90000 | |||
| $112000 | ||||
| Total Equity | $212000 | $212000 | $212000 | |
| Interest acquired | 80% | 20% | ||
| Book Value (b) | $212000 | $169600 | $42400 | |
| Excess of Fair value over Book Value (a − 212000) | $338000 ($480000-$212000) | $270400 | $67600 | |
| Adjustment of Identifiable accounts | Adjustment | Life | Amortization per year | |
| Inventory (Working #4) | ($2000) | Credit D1 | ||
| Land(Working #4) | $90000 | Debit D2 | ||
| Bonds Payable(Working #4) | $4000 | 5 years | $800 | Debit D3 |
| Buildings(Working #4) | $130000 | 20 | $6500 | Debit D4 |
| Equipment(Working #4) | $30000 | 5 | $6000 | Debit D5 |
| Goodwill ( per Value analysis table ) | ($86000) | Debit D6 | ||
| Total | $338000 |
Where Debit D records non-controlling interest portion of excess of fair value over the book value, excess in investment account is distributed and patent is adjusted to fair value.
Working :-
1. Company fair value of subsidiary
P Company purchase outstanding stock of S company for $440000
2. Fair value of net assets excluding goodwill
= Total Equity +Inventory +land+ Bonds payable+ Buildings+ Equipment
3. Goodwill
4. Assets
| Assets | Adjustment (a-b) | Cost (a) | Market Value (b) |
| Inventory | ($2000) | 40000 | 38000 |
| Land | $90000 | 60000 | 150000 |
| Bonds Payable | $4000 | 100000 | 96000 |
| Buildings | $130000 | 150000 ( $200000-$50000) | 280000 |
| Equipment | $30000 | 70000 ($10000-$30000) | 100000 |
5. Total amortization table
| Account adjustments | Life | Annual amount | Current year | Prior year | Total | Key |
| Inventory | 1 | ($2000) | ($2000) | ($2000) | D1 | |
| Subject to amortization | ||||||
| Bonds payable | 5 | $800 | $800 | $1600 | $2400 | A3 |
| Buildings | 20 | $6500 | $6500 | $13000 | $19500 | A4 |
| Equipment | 5 | $6000 | $6000 | $12000 | $18000 | A5 |
| Total amortizations | $13300 | $13300 | $26600 | $39900 |
6. Internally generated income - S company Internally generated income = S company sales −[COGS+
S company income distribution
| Particular | Amount | Particular | Amount |
| Current year amortizations | $13300 | Internally generated income (Working #6) | $35000 |
| Adjusted income before tax | $21700 | ||
| NCI in subsidiary ( | $4340 | ||
| Controlling interest share ( ) | $17360 |
7. Internally generated income - P Company Internally generated income = S company sales −[COGS+Depreciation (bldg.)+Depreciation(equipment)+Other expense]
P company income distribution
| Particular | Amount | Particular | Amount |
| Current year amortizations | $13300 | Internally generated income (Working #7) | $165000 |
| Controlling share of subsidiary | $17360 | ||
| Controlling interest share | $182360 |
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
On January 1, 2016, Cameron Inc. bought 20% of the outstanding common stock of Lake Construction Company for $300 million cash. At the date of acquisition of the stock, Lake’s net assets had a fair value of $900 million. Their book value was $800 million. The difference was attributable to the fair value of Lake’s buildings and its land exceeding book value, each accounting for one-half of the difference. Lake’s net income for the year ended December 31, 2016, was $150 million. During 2016, Lake declared and paid cash dividends of $30 million. The buildings have a remaining life of 10 years. Required: 1. Prepare all appropriate journal entries related to the investment during 2016, assuming Cameron accounts for this investment by the equity method. 2. Determine the amounts to be reported by Cameron: a. As an investment in Cameron’s 2016 balance sheet. b. As investment revenue in the income statement. c. Among investing activities in the statement of cash flows.
On July 1, 2016, Gupta Corporation bought 25% of the outstanding common stock of VB Company for $100 million cash. At the date of acquisition of the stock, VB’s net assets had a total fair value of $350 million and a book value of $220 million. Of the $130 million difference, $20 million was attributable to the appreciated value of inventory that was sold during the last half of 2016, $80 million was attributable to buildings that had a remaining depreciable life of 10 years, and $30 million related to equipment that had a remaining depreciable life of 5 years. Between July 1, 2016, and December 31, 2016, VB earned net income of $32 million and declared and paid cash dividends of $24 million. Required: 1. Prepare all appropriate journal entries related to the investment during 2016, assuming Gupta accounts for this investment by the equity method. 2. Determine the amounts to be reported by Gupta: a. As an investment in Gupta’s December 31, 2016, balance sheet. b. As investment revenue…
On July 1, 2016, Killearn Company acquired 120,000 of the outstanding shares of Shaun Company for $15 per share. This acquisition gave Killearn a 20 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions.
As of July 1, 2016, the investee had assets with a book value of $7 million and liabilities of $148,000. At the time, Shaun held equipment appraised at $581,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,235,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun.
Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $566,000 in 2016, $593,400 in 2017,…
Chapter 3 Solutions
Advanced Accounting
Ch. 3 - Prob. 1UTICh. 3 - Prob. 2UTICh. 3 - Prob. 3UTICh. 3 - Prob. 4UTICh. 3 - Prob. 5UTICh. 3 - Prob. 6UTICh. 3 - Prob. 7UTICh. 3 - Prob. 1ECh. 3 - Prob. 2ECh. 3 - Prob. 3.1E
Ch. 3 - Prob. 3.2ECh. 3 - Prob. 3.3ECh. 3 - Prob. 3.4ECh. 3 - Prob. 3.5ECh. 3 - Equity method, second year, eliminations, income...Ch. 3 - Prob. 4.2ECh. 3 - Prob. 5.1ECh. 3 - Prob. 5.2ECh. 3 - Prob. 5.3ECh. 3 - Prob. 5.4ECh. 3 - Prob. 5.5ECh. 3 - Prob. 6.1ECh. 3 - Prob. 6.2ECh. 3 - Prob. 7.1ECh. 3 - Prob. 7.2ECh. 3 - Prob. 7.3ECh. 3 - Prob. 7.4ECh. 3 - Prob. 7.5ECh. 3 - Prob. 8.1ECh. 3 - Prob. 8.2ECh. 3 - Prob. 9ECh. 3 - Prob. 10.1ECh. 3 - Prob. 10.2ECh. 3 - Prob. 10.3ECh. 3 - Prob. 11ECh. 3 - Prob. 3B.1.1AECh. 3 - Prob. 3B.1.2AECh. 3 - Prob. 3B.1.3AECh. 3 - Prob. 3B.2.1AECh. 3 - Prob. 3B.2.2AECh. 3 - Prob. 3B.3AECh. 3 - Prob. 3.1.1PCh. 3 - Prob. 3.1.2PCh. 3 - Prob. 3.1.3PCh. 3 - Prob. 3.2.1PCh. 3 - Prob. 3.2.2PCh. 3 - Prob. 3.3.1PCh. 3 - Prob. 3.3.2PCh. 3 - Prob. 3.3.3PCh. 3 - Prob. 3.3.4PCh. 3 - Prob. 3.4.1PCh. 3 - Prob. 3.4.2PCh. 3 - Prob. 3.5.1PCh. 3 - Prob. 3.5.2PCh. 3 - Prob. 3.5.3PCh. 3 - Prob. 3.6.1PCh. 3 - Prob. 3.6.2PCh. 3 - Prob. 3.6.3PCh. 3 - Prob. 3.7.1PCh. 3 - Prob. 3.7.2PCh. 3 - Prob. 3.7.3PCh. 3 - Prob. 3.8.1PCh. 3 - Prob. 3.8.2PCh. 3 - Prob. 3.9.1PCh. 3 - Prob. 3.9.2PCh. 3 - Prob. 3.10.1PCh. 3 - Prob. 3.10.2PCh. 3 - Prob. 3.11.1PCh. 3 - Prob. 3.11.2PCh. 3 - Prob. 3.12.1PCh. 3 - Prob. 3.12.2PCh. 3 - Prob. 3.13.1PCh. 3 - Prob. 3.13.2PCh. 3 - Prob. 3.15.1PCh. 3 - Prob. 3.15.2PCh. 3 - Prob. 3.16.1PCh. 3 - Prob. 3.16.2PCh. 3 - Prob. 3.17.1PCh. 3 - Prob. 3.17.2PCh. 3 - Prob. 3.18.1PCh. 3 - Prob. 3.18.2PCh. 3 - Prob. 3A.1.1APCh. 3 - Prob. 3A.1.2APCh. 3 - Prob. 3A.2APCh. 3 - Prob. 3A.3APCh. 3 - Prob. 3B.1APCh. 3 - Prob. 3B.2APCh. 3 - Prob. 3B.3.1APCh. 3 - The trial balances of Campton Corporation and Dorn...Ch. 3 - The trial balances of Campton Corporation and Dorn...
Knowledge Booster
Similar questions
- On May 1, 2015, Zoe Inc. purchased Branta Corp. for $15,000,000 in cash. They only received $12,000,000 in net assets. In 2016, the market value of the goodwill obtained from Branta Corp. was valued at $4,000,000, but in 2017 it dropped to $2,000,000. Prepare the journal entry for the creation of goodwill and the entry to record any impairments to it in subsequent years.arrow_forwardOn July 1, 2016, Killearn Company acquired 80,000 of the outstanding shares of Shaun Company for $12 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $938,000. At the time, Shaun held equipment appraised at $350,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,160,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $585,000 in 2016, $617,600 in 2017,…arrow_forwardIn 2018, Evan Company spent $3,900,000 to acquire 100% of the outstanding stock of Haven Company, i.e., Evan bought Haven. As a result of the acquisition, Evan took over 100% of Haven’s assets AND Even became responsible for 100% of Haven’s liabilities. At the time of the purchase, Haven’s balance sheet reflected the following: Cash $ 300,000 Accounts receivable, net 1,300,000 Investments 900,000 Property, plant, and equipment, net 1,100,000 TOTAL ASSETS $3,600,000 Accounts payable and accrued liabilities $ 750,000 Bonds payable…arrow_forward
- On July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forwardOn July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee’s decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun’s policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun’s income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forwardOn January 1, 2015, P Corporation purchased 80% of S Company’s outstanding shares for ₱620,000. At that date, all of S Company’s assets and liabilities had market values approximately equal to their book values and no goodwill was included in the purchase price. The following information was available for 2015: Income from own operations of P Corporation, ₱150,000; Operating loss of S Company, ₱20,000. Dividends paid in 2015 by P Corporation, ₱75,000; by S Company to P Corporation, ₱12,000. On July 1, 2015, there was a downstream sale of equipment at a gain of ₱25,000. The equipment is expected to have a remaining useful life of 10 years from the date of sale. Also, on January 1, 2015, there was an upstream sale of furniture at a loss of ₱7,500. The furniture is expected to have a useful life of five years from the date of sale. Non-controlling interest is measured at fair market value. How much is the consolidated net income attributable to parent shareholders’ equity? A. ₱97,250B.…arrow_forward
- On July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At that date, the equity of Marcus was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Marcus during 2015 to 2019: Year Profit (Loss) 2015 200,000 2016 2,000,000 2017 2,500,000 2018 160,000 2019 300,000 How much will the Investment in Associate account be debited/credited in 2018? Group of answer choices P1,060,000 Cr. P1,035,000 Cr. No entry P40,000 Dr.arrow_forwardOn July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At that date, the equity of Marcus was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Marcus during 2015 to 2019: Year Profit (Loss) 2015 200,000 2016 2,000,000 2017 2,500,000 2018 160,000 2019 300,000 How much will the Investment in Associate account be debited/credited in 2018? a. P1,035,000 Cr. b. No entry c. P40,000 Dr. d. P1,060,000 Cr.arrow_forwardOn July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At that date, the equity of Marcus was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Marcus during 2015 to 2019: Year Profit (Loss) 2015 200,000 2016 2,000,000 2017 2,500,000 2018 160,000 2019 300,000 How much will the Investment in Associate account be debited/credited in 2018? A. No entry B. 40,000 debit C. 1,035,000 credit D. 1,060,000 creditarrow_forward
- Tyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $206,000 in cash. Jasmine had a book value of only $140,000 on that date. However, equipment (having an eight-year remaining life) was undervalued by $54,400 on Jasmine’s financial records. A building with a 20-year remaining life was overvalued by $10,000. Subsequent to the acquisition, Jasmine reported the following: In accounting for this investment, Tyler has used the equity method. Selected accounts taken from the financial records of these two companies as of December 31, 2018, follow: Determine and explain the following account balances as of December 31, 2018: a. Investment in Jasmine Company (on Tyler’s individual financial records). b. Equity in Subsidiary Earnings (on Tyler’s individual financial records). c. Consolidated Net Income. d. Consolidated Equipment (net). e. Consolidated Buildings (net). f. Consolidated Goodwill (net). g. Consolidated Common Stock. h. Consolidated Retained…arrow_forwardOn May 31, 2011, Armstrong Company paid P3,500,000 to acquire all of the common stock of Hall Corporation, which became a division of Armstrong. Hall reported the following balance sheet at the time of the acquisition: Current assets P900,000 Current liabilities P600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders’ equity 2,500,000 Total liabilities and Total assets P3,600,000 stockholders’ equity P3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was P2,800,000. At December 31, 2011, Hall reports the following balance sheet information: Current assets P800,000 Noncurrent assets (including goodwill…arrow_forwardOn January 2, 2013, Slurg Corporation paid $600,000 to acquire 60% interest in Padwaddy Inc. At that time, the book value of Padwaddy's stockholders' equity included $700,000 of common stock and $1,800,000 of retained earnings. All the excess purchase cost over the book value acquired was attributable to a patent with an estimated life of 10 years. Padwaddy paid $6,250 of dividends each quarter for the next two years, and reported net income of $180,000 for 2013 and $220,000 for 2014. Slurg recorded all activities related to their investment using the equity method. Required: Calculate Slurg's income from Padwaddy for 2013. Calculate Slurg's income from Padwaddy for 2014. Determine the balance of Slurg's Investment in Padwaddy account on December 31, 2014.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning
Auditing: A Risk Based-Approach to Conducting a Q...AccountingISBN:9781305080577Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:South-Western College Pub
Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College
Cornerstones of Cost Management (Cornerstones Ser...
Accounting
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Cengage Learning
Auditing: A Risk Based-Approach to Conducting a Q...
Accounting
ISBN:9781305080577
Author:Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:South-Western College Pub
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College