(a)
Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.
Journal entries needed for investment in S during 20X4.
(a)
Explanation of Solution
Journal entries (equity method)
S. No. | Particulars | Amount (in $) | Amount (in$) |
1 | Investment in S | 32,000 | |
Income from S | 32,000 | ||
(Being acquisition entry passed) | |||
2 | Cash | 12,000 | |
Investment in S | 12,000 | ||
(Being dividend entry passed) | |||
3 | Income from S | 4,000 | |
Investment in S | 4,000 | ||
(Being amortization of excess acquired price) |
- Recording the P’s 100% share acquisition in S
- Recording the dividend received
- Recording amortization of excess acquisition price
(b)
Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.
Journal entries needed to prepare consolidated financial statements for 20X4.
(b)
Explanation of Solution
S.no | Particulars | Amount $ | Amount $ |
1 | Common stock-S | 100,000 | |
120,000 | |||
Income from S | 32,000 | ||
Dividends declared | 12,000 | ||
Investment in S | 240,000 | ||
(Being entry for investment and dividend declared recognized) | |||
2 | Buildings an equipment | 40,000 | |
Accumulated | 8,000 | ||
Income from S | 32,000 | ||
(Being income from S recognized to building and equipment) | |||
3 | Depreciation expense | 4,000 | |
Accumulated depreciation | 100,000 | ||
(Being excess amount charged as depreciation on yearly basis for 10 years) | 120,000 | ||
4 | Accounts payable | 32,000 | |
| 12,000 | ||
(Being amount due by S to P recognized) | 240,000 |
- Recording the eliminating entry for investment in S and the beginning investment
- Assigning income from S to building and equipment
- Recording amortization of differential
- Recording the elimination of intercorporate receivables and payables
(c)
Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.
Three part consolidation worksheet for 20X4
(c)
Answer to Problem 4.29P
The consolidated net income is $76,000
The consolidated retained earnings as on December 31, 20X4 is $338,000
The total consolidated assets are $926,500
The total consolidated liabilities and equities are $926,500
Explanation of Solution
Consolidated Worksheet as on December 31, 20X4
Particulars | P $ | S $ | Eliminations | Consolidated $ | |
Income statement | Debit (in $) | Credit(in $) | |||
Service revenue | 610,000 | 240,000 | 850,000 | ||
Less: | |||||
Cost of services | (470,000) | (130,000) | (600,000) | ||
Depreciation expense | (35,000) | (18,000) | 4,000 | (57,000) | |
Other expenses | (57,000) | (60,000) | (117,000) | ||
Income from S | 28,000 | 28,000 | 0 | ||
Net income | $76,000 | $32,000 | $32,000 | $76,000 | |
Statement of Retained Earnings | |||||
Retained earnings Jan 1 | 292,000 | 120,000 | 120,000 | 292,000 | |
Income, from above | 76,000 | 32,000 | 32,000 | 76,000 | |
Dividends declared | (30,000) | (12,000) | 12,000 | (30,000) | |
Retained earnings as on Dec 1 carried forward | $338,000 | $140,000 | $152,000 | $12,000 | $338,000 |
Balance Sheet | |||||
Cash | 74,000 | 42,000 | 116,000 | ||
Accounts receivable | 130,000 | 53,000 | 2,500 | 180,500 | |
Investment in S | 268,000 | 268,000 | |||
Land | 60,000 | 50,000 | 110,000 | ||
Buildings and equipment | 500,000 | 350,000 | 40,000 | 890,000 | |
Less: accumulated depreciation | (265,000) | (93,000) | 12,000 | (370,000) | |
Income from S | 32,000 | 32,000 | 0 | ||
Total assets | $767,000 | $402,000 | $926,500 | ||
Liabilities | |||||
Accounts payable | 71,000 | 17,000 | 2,500 | 85,500 | |
Taxes payable | 58,000 | 60,000 | 118,000 | ||
Notes payable | 100,000 | 85,000 | 185,000 | ||
Common stock: | 200,000 | 100,000 | 100,000 | 200,000 | |
Retained earnings from above | 338,000 | 140,000 | 152,000 | 12,000 | 338,000 |
Total liabilities and equities | $767,000 | $402,000 | $926,500 | ||
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED FINANCIAL ACCT.(LL)-W/CONNECT
- On January 1, 20X1 P Co acquired 70% ownership of S Ltd. On the acquisition date all identifiable assets and liabilities had book values equal to fair values. P uses the cost method to record its investment in S. For external reporting purposes consolidated statements are required. However, the purchase did result in the acquisition of goodwill of $55,000. During the past few years, a number of transactions have taken place: Inter-company downstream sales during 20X5 were 120,000. An unrealized profit of 17,000 still remains in the unsold ending inventory. The beginning inventory included an unrealized profit of 11,000 related to last year’s downstream inter-company sales. Inter-company upstream sales during 20X5 were 70,000. An unrealized profit of 8,000 remains in the unsold ending inventory. There were no inter-company upstream sales last year. On January 3, 20X3, P sold equipment to S for 88,000. The equipment had a net book value of $60,000 and a remaining useful life of 10…arrow_forwardi just need the answer PLZ Determining ending consolidated balances in the second year following the acquisition—Cost method Assume a parent company acquired a subsidiary on January 1, 2015, for $2,086,000. The purchase price was $966,200 in excess of the subsidiary’s $1,119,800 book value of Stockholders’ Equity on the acquisition date. Of this excess purchase price, $502,000 was assigned to Property, plant and equipment with a remaining economic useful life of 10 years, and $464,200 was assigned to Goodwill. On the acquisition date, the subsidiary reported retained earnings equal to $847,550. The parent uses the cost method of pre-consolidation Equity investment bookkeeping. The financial statements of the parent and its subsidiary for the year ended December 31, 2016, are as follows: Parent Subsidiary Parent Subsidiary Income statement Balance sheet Sales $8,318,750 $1,890,000 Assets Cost of goods sold (5,989,500) (1,089,000) Cash $1,567,280…arrow_forwardi just need the answer PLZ Determining ending consolidated balances in the second year following the acquisition—Cost method Assume a parent company acquired a subsidiary on January 1, 2015, for $2,086,000. The purchase price was $966,200 in excess of the subsidiary’s $1,119,800 book value of Stockholders’ Equity on the acquisition date. Of this excess purchase price, $502,000 was assigned to Property, plant and equipment with a remaining economic useful life of 10 years, and $464,200 was assigned to Goodwill. On the acquisition date, the subsidiary reported retained earnings equal to $847,550. The parent uses the cost method of pre-consolidation Equity investment bookkeeping. The financial statements of the parent and its subsidiary for the year ended December 31, 2016, are as follows: Parent Subsidiary Parent Subsidiary Income statement Balance sheet Sales $8,318,750 $1,890,000 Assets Cost of goods sold (5,989,500) (1,089,000) Cash $1,567,280…arrow_forward
- If PROMDI Co., a new company would acquire the net assets of CARDO Co and SYANO Co. PROMDI Co will be issuing 30,000 shares to CARDO and 12,000 shares to SYANO. The following is the balance sheet of PROMDI Co, followed by the fair values and additional unpaid costs incurred by PROMDI in the acquisition: compute for the consolidated total assets at the date of acquisitionarrow_forwardCompute for the consolidated expenses to be reported for the year. On January 1, ABC Acquired 60 percent of the outstanding voting stock of XYZ for P301,500 cash consideration. The remaining 40 percent of XYZ had an acquisition date fair value of P138,500. On January 1, XYZ possessed equipment (5-year life) that was undervalued on its books P25,000.XYZ also had developed several secret formulas that ABC assessed at P50,000. Theses formulas, although not recorded on XYZ's financial records, were estimated to have a 20-year future life. ABC also determined that the inventory of XYZ is overvalued by P10,000. 80% of these inventories remain unsold by the end of the year. As of December 31, the financial statements appeared as follows:arrow_forwardOn December 31, 20X8, Parkway Corporation acquired 80 percent of Street Company's common stock for $104,000 cash. The fair value of the noncontrolling interest at that date was determined to be $26,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Parkway Corporation Street Company Cash $ 90,000 $ 20,000 Accounts Receivable 80,000 35,000 Inventory 100,000 40,000 Land 40,000 60,000 Buildings and Equipment 300,000 100,000 Less: Accumulated Depreciation (100,000) (40,000) Investment in Street Company 104,000 Total Assets $ 614,000 $ 215,000 Accounts Payable 120,000 30,000 Mortgage Payable 200,000 100,000 Common Stock 50,000 25,000 Retained Earnings 244,000 60,000 Total Liabilities and Equity $ 614,000 $ 215,000 On that date, the book values of Street's assets and liabilities approximated fair value except for inventory, which had a fair value of $45,000, and buildings and equipment,…arrow_forward
- Pit Coporation owns 75% of Stop Company's outstanding common stock. On 01/01/21, Pit sold sold a used piece of equipment to Stop in exchange for $236,000 cash. Pit's original cost of the equipment was $728,000 and accumulated depreciaiton of 01/01/21 was $447,000. The remaining useful life of the equipment is 10 years, and Stop will use that same usefull life. Both companies use the straight line method of depreciation. The Consolidation Entry would include:arrow_forwardWhen Jolt Co. acquired 75% of the common stock of Yelts Corp., Yelts owned land with a book value of $70,000 and a fair value of $100,000. What amount should have been reported for the land in a consolidated balance sheet, assuming the investment was obtained prior to the date the purchase method of accounting for new business combinations was discontinued? a) $92,500. b) $75,000. c) $85,000. d) $70,000. e) $100,000arrow_forwardABC Corporation acquired 70 percent of XYZ Corporation on August 1 for P420,000. On that date, XYZ Corporation had the following book values and market values. What is the amount of purchase differential recognized on the acquisition date consolidated balance sheet with respect to plant assets. *In good accounting form, please. Thank you!arrow_forward
- P Ltd acquired 80% of S Ltd in January 20x1. In December 20x8, S Ltd sold a piece of machinery to P Ltd for $12 million. Immediately before the sale, the machinery was carried in S Ltd’s books at cost of $10 million less accumulated depreciation of $3 million. The machinery had been used by S Ltd as property, plant and equipment and will be used by P Ltd as property, plant and equipment. The 20x8 consolidation adjusting entries for the inter-company sale of machinery should be:arrow_forwardPreparing the [I] consolidation journal entries for sale of depreciable assets - Equity methodAssume that on January 1, 2011, a wholly owned subsidiary sells to its parent, for a sale price of $126,000, equipment that originally cost $148,000. The subsidiary originally purchased the equipment on January 1, 2007, and depreciated the equipment assuming a 10-year useful life (straight-line with no salvage value). The parent has adopted the subsidiary's depreciation policy and depreciates the equipment over the remaining useful life of 6 years. The parent uses the full equity method to account for its Equity Investment. a. Compute the annual depreciation expense for the subsidiary (pre-intercompany sale) and the parent (post-intercompany sale). Annual depreciation expense-subsidiary Answer Annual depreciation expense-parent Answer b. Compute the pre-consolidation Gain on Sale recognized by the subsidiary during 2011. $Answer c. Prepare the required [I] consolidation journal…arrow_forwardUse the following information for Problems 14 through 16:West Company acquired 60 percent of Solar Company for $300,000 when Solar’s book value was $400,000. The newly comprised 40 percent noncontrolling interest had an assessed fair value of $200,000. Also at the acquisition date, Solar had a trademark (with a 10-year remaining life) that was undervalued in the financial records by $60,000. Also, patented technology (with a 5-year remaining life) was undervalued by $40,000. Two years later, the following figures are reported by these two companies (stockholders’ equity accounts have been omitted):Assuming Solar Company has declared no dividends, what are the noncontrolling interest’s share of the subsidiary’s income and the ending balance of the noncontrolling interest in the subsidiary?a. $26,000 and $230,000b. $28,800 and $252,000c. $34,400 and $240,800d. $40,000 and $252,000arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
- Auditing: A Risk Based-Approach (MindTap Course L...AccountingISBN:9781337619455Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:Cengage Learning