Concept explainers
Equity method:
The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.
Cost method:
The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.
To prepare: The consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.
Explanation of Solution
The B Company purchased
Through all the information given in the question, prepare determination and distribution of excess schedule.
Fair value of net assets excluding
Step
Value Analysis Schedule | Company Implied Fair Value | Parent Price | Non Controlling Interest |
Fair value of subsidiary | |||
Fair value of net assets excluding Goodwill | |||
Goodwill |
Step
Particulars | Company implied fair value | Parent price | Non Controlling Interest | |
Fair value of subsidiary (a) | ||||
Book value of interest acquired: | ||||
Common stock | ||||
Paid in capital in excess of par | ||||
Retained Earning | ||||
Total Equity | ||||
Interest Acquired | ||||
Book Value(b) | ||||
Excess of fair value over book value | ||||
Adjustment of identifiable accounts | Adjustment | Life | Amortization per year | |
Land | - | - | A | |
Equipment | A | |||
Building | A | |||
Goodwill (refer to equation (2)) | - | - | ||
Total |
This represent non-controlling interest portion of excess of fair value over book.
Step
Account adjustment | Life | Annual amount | Current year | Prior year | Total |
Equipment | |||||
Building | |||||
Step
Solar Company income distribution
Particular | Amount |
Internally generated net loss | |
Adjusted income before tax | |
Non Controlling interest profit share in subsidiary | |
Controlling interest share |
Baker Company income distribution
Particular | Amount |
Internally generated net income | |
Adjusted loss of K | |
Controlling interest share |
Step
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Consolidated | ||
Fast Cool | Fast Air | Debit | Credit | |||
Income Statement | ||||||
Net Sales | - | - | - | |||
Cost of Goods Sold | - | - | - | |||
Operating Expenses | - | - | ||||
Depreciation | ||||||
Subsidiary Income | - | - | - | - | ||
Net Income | - | - | - | - | ||
Consolidated Income | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | |
Controlling Interest (see income distribution schedule) | - | - | - | - | - | |
Retained Earnings Statements: | - | - | - | - | - | - |
Balance, January 1,2016- Baker | - | - | - | |||
Balance, January 1,2016- Kohlenberg | - | |||||
- | - | - | - | - | ||
Net Income (from Above) | - | |||||
Dividend Declared | - | - | - | - | ||
Balance, December 31, 2016 | - | - | - | - | ||
NCI in retained earning December 31,2016 | ||||||
Consolidated Balance Sheet: | ||||||
Inventory, December 2016 | - | - | - | |||
Cash | - | - | - | |||
Investment in K | - | - | - | |||
- | - | - | - | |||
Land | - | |||||
Buildings and Equipment | - | |||||
Goodwill | - | - | - | - | ||
Current Liabilities | - | - | - | |||
Bond Payable | - | - | - | - | ||
Common Stock-Baker | - | - | - | - | ||
Common Stock- K | - | - | - | |||
Paid in capital in excess of Par- K | - | - | - | |||
Retained Earnings-December 31,2016- | - | - | - | - | ||
Retained EarningNon Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Retained Earning Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Total NCI | - | - | - | - | ||
Totals |
Conclusion:
K Company has fair value of
Want to see more full solutions like this?
Chapter 3 Solutions
ADVANCED ACCOUNTING CHAPTERS 15-19
- 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_forwardHamilton Companys balance sheet on January 1, 2019, was as follows: Korbel Company is considering purchasing Hamilton (a privately held company) and discovers the following about Hamilton: a. No allowance for doubtful accounts has been established. A 10,000 allowance is considered appropriate. b. Marketable securities are valued at cost. The current market value is 60,000. c. The LIFO inventory method is used. The FIFO inventory of 140,000 would be used if the company is acquired. d. Land, included in property, plant, and equipment, which is recorded at its cost of 50,000, is worth 120,000. The remaining property, plant, and equipment is worth 10% more than its depreciated cost. e. The company has an unrecorded trademark that is worth 70,000. f. The companys bonds are currently trading for 130,000. g. The pension liability is understated by 40,000. Required: 1. Compute the amount of goodwill if Korbel agrees to pay 500,000 cash for Hamilton. 2. Next Level What are the reasons that the book value of Hamiltons net identifiable assets differ from their market value? 3. Prepare the journal entry to record the acquisition on the books of Korbel assuming Hamilton is liquidated. 4. If Korbel agrees to pay only 400,000 cash, how much goodwill exists? 5. If Korbel pays only 400,000 cash, prepare the journal entry to record the acquisition on its books, assuming Hamilton is liquidated.arrow_forward
- Auditing: A Risk Based-Approach (MindTap Course L...AccountingISBN:9781337619455Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher: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