Concept explainers
Business combination:
Business combination refers tothe combining of one or more business organizations in a single entity. The business combination leads to the formation of combined financial statements. After business combination, the entities having separate control merges into one having control over all the assets and liabilities. Merging and acquisition are types of business combinations.
Consolidated financial statements:
The consolidated financial statements refer to the combined financial statements of the entities which are prepared at the year-end. The consolidated financial statements are prepared when one organization is either acquired by the other entity or two organizations merged to form the new entity.The consolidated financial statements serve the purpose of both the entities about financial information.
Value analysis:
The value analysis in a business combination is an essential part of determining the worth of the acquired entity. The
To Prepare:
The worksheet for consolidated income statement and balance along withthe determination and distribution of excess schedule.
Answer to Problem 4.1P
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2015 | ||||||||
Adjustments | ||||||||
Balance Sheet | Company P | Company S | Debit | Credit | Income | NCI | Consolidated Balances | |
Cash | $735,000 | $370,000 | $1,105,000 | |||||
$400,000 | $365,000 | $30,000 | $735,000 | |||||
Inventory | $600,000 | $275,000 | $12,500 | $862,500 | ||||
Property, plant and equipment | $4,000,000 | $2,300,000 | $300,000 | $30,000 | $6,570,000 | |||
Investment in Company S | $3,510,000 | $210,000 | ||||||
$3,000,000 | ||||||||
$300,000 | ||||||||
Accounts payable | ($35,000) | ($100,000) | $30,000 | ($105,000) | ||||
Common stock (Company P) | ($1,000,000) | ($1,000,000) | ||||||
Paid-in capital in excess of par (Company P) | ($1,500,000) | ($1,500,000) | ||||||
Retained earnings (Company P) | ($5,500,000) | ($5,500,000) | $0 | |||||
Common stock (Company S) | ($400,000) | $400,000 | $0 | |||||
Paid-in capital in excess of par (Company S) | ($200,000) | $200,000 | $0 | |||||
Retained earnings (Company S) | ($2,400,000) | $2,400,000 | $0 | |||||
Sales | ($12,000,000) | ($1,000,000) | $300,000 | ($12,700,000) | ||||
Cost of goods sold | $7,000,000 | $750,000 | $12,500 | $300,000 | $7,462,500 | |||
Other expenses | $4,000,000 | $40,000 | $30,000 | $4,070,000 | ||||
Subsidiary income | ($210,000) | $210,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($1,167,500) | ($1,167,500) | $0 | |||||
Retained earnings of Controlling Interest | ($6,667,500) | $6,667,500 |
Table: (1)
Explanation of Solution
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2015 | ||||||||
Trial Balance | Adjustments | |||||||
Balance Sheet | Company P | Company S | Debit | Credit | Income | Retained earnings | NCI | Consolidated Balances |
Cash | $735,000 | $370,000 | $1,105,000 | |||||
Accounts receivable | $400,000 | $365,000 | (IA)$30,000 | $735,000 | ||||
Inventory | $600,000 | $275,000 | $12,500 | $862,500 | ||||
Property, plant and equipment | $4,000,000 | $2,300,000 | $300,000 (D) | (A) $30,000 | $6,570,000 | |||
Investment in Company S | $3,510,000 | (CY1)$210,000 | ||||||
(EL) $3,000,000 | ||||||||
(D) $300,000 | ||||||||
Accounts payable | ($35,000) | ($100,000) | $30,000 | ($105,000) | ||||
Common stock (Company P) | ($1,000,000) | ($1,000,000) | ||||||
Paid-in capital in excess of par (Company P) | ($1,500,000) | ($1,500,000) | ||||||
Retained earnings (Company P) | ($5,500,000) | ($5,500,000) | $0 | |||||
Common stock (Company S) | ($400,000) | (EL)$400,000 | $0 | |||||
Paid-in capital in excess of par (Company S) | ($200,000) | (EL)$200,000 | $0 | |||||
Retained earnings (Company S) | ($2,400,000) | (EL)$2,400,000 | $0 | |||||
Sales | ($12,000,000) | ($1,000,000) | (IS)$300,000 | ($12,700,000) | ||||
Cost of goods sold | $7,000,000 | $750,000 | $12,500 | (IS) $300,000 | $7,462,500 | |||
Other expenses | $4,000,000 | $40,000 | (A)$30,000 | $4,070,000 | ||||
Subsidiary income | ($210,000) | (CY1)$210,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($1,167,500) | ($1,167,500) | $0 | |||||
Retained earnings of Controlling Interest | ($6,667,500) | $6,667,500 |
Table: (2)
Value Analysis schedule:
Value analysis schedule | Company-Implied fair value | Parent price (100%) | Non-controlling interest value (0%) | |
Fair value of subsidiary | $3,300,000 | $3,300,000 | Not applicable | |
Fair value of net assets excluding goodwill | $3,000,000 | $3,000,000 | ||
Goodwill | $300,000 | $300,000 |
Table: (3)
Determination and distribution of excess schedule:
Determination and distribution of excess schedule | |||
Particulars | Company Implied fair value | Parent price (100%) | Non-controlling interest value (0%) |
Fair value of subsidiary (a) | $3,300,000 | $3,300,000 | Not applicable |
Book value of interest acquired | |||
Common stock | $400,000 | ||
Paid-in capital in excess of par | $200,000 | ||
Retained earnings | $2,400,000 | ||
Total equity | $3,000,000 | $3,000,000 | |
Interest acquired | 100% | ||
Book value (b) | $3,000,000 | $3,000,000 | |
Excess of fair value over book value [c] = (a) - (b) | $300,000 | $300,000 |
Table: (4)
Elimination and adjustments:
- CY1: Eliminate the entry of parent’s share of net income in subsidiary.
- EL: Eliminate the balance of equity of subsidiary
- D: The excess of determination schedule is allotted to equipment.
- A: The
depreciation expense of the year increased.
- IS: The intra-entity sales of $300,000 eliminated.
- IA: The inter-company trade balance of $30,000 eliminated.
Working note:
Calculate the amount of amortization of equipment over 10 years:
Want to see more full solutions like this?
Chapter 4 Solutions
EBK ADVANCED ACCOUNTING
- On January 1, 2018, Sledge had common stock of $120,000 and retained earnings of $260,000. During that year, Sledge reported sales of $130,000, cost of goods sold of $70,000, and operating expenses of $40,000.On January 1, 2016, Percy, Inc., acquired 80 percent of Sledge’s outstanding voting stock. At that date, $60,000 of the acquisition-date fair value was assigned to unrecorded contracts (with a 20-year life) and $20,000 to an undervalued building (with a 10-year remaining life).In 2017, Sledge sold inventory costing $9,000 to Percy for $15,000. Of this merchandise, Percy continued to hold $5,000 at year-end. During 2018, Sledge transferred inventory costing $11,000 to Percy for $20,000. Percy still held half of these items at year-end.On January 1, 2017, Percy sold equipment to Sledge for $12,000. This asset originally cost $16,000 but had a January 1, 2017, book value of $9,000. At the time of transfer, the equipment’s remaining life was estimated to be five years.Percy has…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? 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? Group of answer choices a. P40,000 Dr. b. No entry c. P1,035,000 Cr. d. P1,060,000 Cr.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? 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 2019? Group of answer choices a. P75,000 Dr. b. No entry c. P960,000 Cr. d. P15,000 Dr.arrow_forwardOn January 1, 2018, Sledge had common stock of $270,000 and retained earnings of $410,000. During that year, Sledge reported sales of $280,000, cost of goods sold of $145,000, and operating expenses of $55,000. On January 1, 2016, Percy, Inc., acquired 80 percent of Sledge's outstanding voting stock. At that date, $75,000 of the acquisition-date fair value was assigned to unrecorded contracts (with a 20-year life) and $35,000 to an undervalued building (with a 10-year remaining life). In 2017, Sledge sold inventory costing $15,000 to Percy for $30,000. Of this merchandise, Percy continued to hold $9,000 at year-end. During 2018, Sledge transferred inventory costing $15,750 to Percy for $35,000. Percy still held half of these items at year-end. On January 1, 2017, Percy sold equipment to Sledge for $19,500. This asset originally cost $31,000 but had a January 1, 2017, book value of $12,000. At the time of transfer, the equipment's remaining life was estimated to be five years.…arrow_forward
- On January 1, 2011, Plank Company purchased 80% of the outstanding capital stock of Scoba Company for $52,300. At that time, Scoba’s stockholders’ equity consisted of capital stock, $54,300; other contributed capital, $5,000; and retained earnings, $4,100. On December 31, 2015, the two companies’ trial balances were as follows: Plank Scoba Cash $41,800 $22,000 Accounts Receivable 21,000 17,100 Inventory 14,900 8,100 Investment in Scoba Company 68,940 —0— Land 52,800 47,000 Dividends Declared 9,900 7,760 Cost of Goods Sold 85,400 19,900 Other Expense 10,200 12,100 $304,940 $133,960 Accounts Payable $ 11,900 $ 6,000 Other Liabilities 4,900 4,000 Common Stock 101,500 54,300 Other Contributed Capital 19,600 5,000 Retained Earnings, 1/1 49,400 15,200 Sales 103,672 49,460 Equity in Subsidiary Income 13,968 —0— $304,940 $133,960 The accounts payable of Scoba…arrow_forwardOn July 1, 2015, Cleopatra Corporation acquired 25% of the shares of Marcus, Inc. for P1,000,000. At the 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 shoes the profits and losses made by Marcus during 2015 to 2019: Year 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. 1,060,000 Cr B. No entry C. 40,000 Dr D. 1,035,000 Crarrow_forwardOn January 2, 2016, Miller Properties paid $19 million for 1 million shares of Marlon Company’s 6 million outstanding common shares. Miller’s CEO became a member of Marlon’s board of directors during the first quarter of 2016. The carrying amount of Marlon’s net assets was $66 million. Miller estimated the fair value of those net assets to be the same except for a patent valued at $24 million above cost. The remaining amortization period for the patent is 10 years. Marlon reported earnings of $12 million and paid dividends of $6 million during 2016. On December 31, 2016, Marlon’s common stock was trading on the NYSE at $18.50 per share. Required: 1. When considering whether to account for its investment in Marlon under the equity method, what criteria should Miller’s management apply? 2. Assume Miller accounts for its investment in Marlon using the equity method. Ignoring income taxes, determine the amounts related to the investment to be reported in its 2016 a. Income statement. b.…arrow_forward
- Porter Corporation purchased 80% of the common stock of Salem Company for $850,000 on January 1, 2013. During the next three years, Salem had the following income and Dividends paid: Year Income Dividends 2013 $100,000 $25,000 2014 $110,000 $35,000 2015 $170,000 $60,000 Prepare the journal entries made under both methods and then compute the ending balance in the "investment" account under both methods.arrow_forwardOn June 30, 2017, Wisconsin, Inc., issued $300,000 in debt and 15,000 new shares of its $10 par value stock to Badger Company owners in exchange for all of the outstanding shares of that company. Wisconsin shares had a fair value of $40 per share. Prior to the combination, the financial statements for Wisconsin and Badger for the six-month period ending June 30, 2017, were as follows: Wisconsin Badger Revenues $ (900,000) $ (300,000) Expenses 660,000 200,000 Net income $ (240,000) $ (100,000) Retained earnings, 1/1 $ (800,000) $ (200,000) Net income (240,000) (100,000) Dividends declared 90,000 –0– Retained earnings, 6/30 $ (950,000) $ (300,000) Cash $ 80,000 $ 110,000 page 81 Receivables and inventory 400,000 170,000 Patented technology (net) 900,000 300,000 Equipment (net) 700,000 600,000 Total assets…arrow_forwardHaynes, Inc., obtained 100 percent of Turner Company’s common stock on January 1, 2017, by issuing 9,000 shares of $10 par value common stock. Haynes’s shares had a $15 per share fair value. On that date, Turner reported a net book value of $100,000. However, its equipment (with a five-year remaining life) was undervalued by $5,000 in the company’s accounting records. Also, Turner had developed a customer list with an assessed value of $30,000, although no value had been recorded on Turner’s books. The customer list had an estimated remaining useful life of 10 years.The following balances come from the individual accounting records of these two companies as of December 31, 2017:The following balances come from the individual accounting records of these two companies as of December 31, 2018:a. What balance does Haynes’s Investment in Turner account show on December 31, 2018, when the equity method is applied?b. What is the consolidated net income for the year ending December 31, 2018?c.…arrow_forward
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning