(a)
Introduction:
Consolidating entries needed to prepare three part consolidated worksheet.
(a)
Explanation of Solution
Journal Entries
S. no | Date | Particulars | Debit | Credit |
1 | Investment in S | $128,000 | ||
Cash | $128,000 | |||
(Initial investment in S recognized) | ||||
2 | Investment in S | $ 24,000 | ||
Income from S | $ 24,000 | |||
(Entry for P’s share in S co.’s income) | ||||
3 | Cash | $ 16,500 | ||
Investment in S | $ 16,500 | |||
(Entry for P’s share in S co.’s dividend) | ||||
4 | Income from S | $ 7,500 | ||
Investment in S | $ 7,500 | |||
(Amortization of excess acquisition price) | ||||
5 | Common stock | $ 60,000 | ||
$ 40,000 | ||||
Income from S | $ 24,000 | |||
Dividend declared | $ 16,000 | |||
Investment in S | $108,000 | |||
(Basic elimination entry) | ||||
6 | $ 2,000 | |||
$ 5,500 | ||||
Income from S | $ 7,500 | |||
(Amortized excess value reclassification entry) | ||||
7 | Building and equipment | $ 20,000 | ||
Goodwill | $ 2,500 | |||
Accumulated depreciation | $ 2,000 | |||
Investment in S | $ 20,500 | |||
(Excess value reclassification entry) |
Book value calculations: | |||||||
Total book value | = | Common stock | + | Retained earnings | |||
Original book value | $ 100,000 | $ 60,000 | $ 40,000 | ||||
Add: Net Income | $ 24,000 | $ 24,000 | |||||
Less: Dividends | $ (16,000) | $ (16,000) | |||||
Ending book value | $ 108,000 | $ 60,000 | $ 48,000 |
Excess value calculations: | |||||||
Total book value | = | Building and equipment | + | Accumulated depreciation | + | Goodwill | |
Beginning balance | $ 28,000 | $ 20,000 | $ 8,000 | ||||
Changes | $ (7,500) | $ (2,000) | $ (5,500) | ||||
Ending balance | $ 20,500 | $ 20,000 | $ (2,000) | $ 2,500 |
- Recording the initial investment in S
- Recording P’s share in S co.’s income
- Recording P’s share in S co.’s dividend
- Recording the amortization of excess acquisition price
- Recording the basic elimination entry
- Recording the amortized excess value reclassification entry
- Recording the excess value reclassification entry
(b)
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 20X8
(b)
Answer to Problem 4.33P
The consolidated net income is $59,000
The consolidated retained earnings as on December 31, 20X8 is $131,000
The total consolidated assets are $618,000
The total consolidated liabilities and equities are $618,000
Explanation of Solution
Consolidated Work paper as on December 31, 20X8 | |||||
Particulars | P | S | Eliminations | Consolidated | |
Income statement | Debit | Credit | |||
Sales | $ 260,000 | $ 180,000 | $ 440,000 | ||
Less: | |||||
Cost of goods sold | $ (125,000) | $ (110,000) | $ (235,000) | ||
Wage expense | $ (42,000) | $ (27,000) | $ (69,000) | ||
Depreciation expense | $ (25,000) | $ (10,000) | $ 2,000 | $ (37,000) | |
Interest income | $ (12,000) | $ (4,000) | $ (16,000) | ||
Other expenses | $ (13,500) | $ (5,000) | $ (18,500) | ||
Impairment loss | $ (5,500) | $ (5,500) | |||
Net income before subsidiary earning | $ 42,500 | $ 24,000 | $ 59,000 | ||
Income from Saver Company | $ 16,500 | $ 24,000 | $ 7,500 | ||
Net income | $ 59,000 | $ 24,000 | $ 59,000 | ||
Statement of Retained Earnings | |||||
Beginning balance | $ 102,000 | $ 40,000 | $ 40,000 | $ 102,000 | |
Income, from above | $ 59,000 | $ 24,000 | $ 59,000 | ||
Dividends declared | $ (30,000) | $ (16,000) | $ 16,000 | $ (30,000) | |
Ending balance | $ 131,000 | $ 48,000 | $ 131,000 | ||
Balance Sheet | |||||
Cash | $ 19,500 | $ 21,000 | $ 40,500 | ||
$ 70,000 | $ 12,000 | $ 82,000 | |||
Inventory | $ 90,000 | $ 25,000 | $ 115,000 | ||
Land | $ 30,000 | $ 15,000 | $ 45,000 | ||
Buildings and equipment | $ 350,000 | $ 150,000 | $ 20,000 | $ 520,000 | |
Less: Accumulated depreciation | $ (145,000) | $ (40,000) | $ 2,000 | $ (187,000) | |
Investment in S's stock | $ 128,500 | $ 128,500 | |||
Goodwill | $ 2,500 | $ 2,500 | |||
Total assets | $ 543,000 | $ 183,000 | $ 618,000 | ||
Liabilities | |||||
Accounts payable | $ 45,000 | $ 16,000 | $ 61,000 | ||
Wages payable | $ 17,000 | $ 9,000 | $ 26,000 | ||
Notes payable | $ 150,000 | $ 50,000 | $ 200,000 | ||
Common stock: | $ 200,000 | $ 60,000 | $ 60,000 | $ 200,000 | |
Retained earnings from above | $ 131,000 | $ 48,000 | $ 48,000 | $ 131,000 | |
Total liabilities and equities | $ 543,000 | $ 183,000 | $ 618,000 |
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED FINANCIAL ACCT.(LL)-W/CONNECT
- On January 1, 20X1, Peace, Inc., acquired 70 percent of Silver's outstanding voting stock. No excess fair-value amortization resulted from the acquisition. On January 1, 20X1, Silver sold equipment to Peace for $20,000. This asset originally cost $32,000 but had a January 1, 20X1, book value of $16,000. At the time of transfer, the equipment's remaining life was estimated to be four years. Silver reported net income of $150,000 for year 20X1. What is the noncontrolling interest in the 20X1 income of the subsidiary?arrow_forwardOn January 1, 20X1, Peace, Inc., acquired 70 percent of Silver's outstanding voting stock. No excess fair-value amortization resulted from the acquisition. On January 1, 20X1, Silver sold equipment to Peace for $20,000. This asset originally cost $32,000 but had a January 1, 20X1, book value of $16,000. At the time of transfer, the equipment's remaining life was estimated to be four years. Silver reported net income of $150,000 for year 20X1. What is the noncontrolling interest in the 20X1 income of the subsidiary?ANSWER IS NOT $43,800arrow_forwardPurse Corporation acquired 70 percent of Scarf Corporation’s ownership on January 1, 20X8, for $140,000. At that date, Scarf reported capital stock outstanding of $120,000 and retained earnings of $80,000, and the fair value of the noncontrolling interest was equal to 30 percent of the book value of Scarf. During 20X8, Scarf reported net income of $30,000 and comprehensive income of $36,000 and paid dividends of $25,000. Required: Present all consolidation entries needed at December 31, 20X8, to prepare a complete set of consolidated financial statements for Purse Corporation and its subsidiary.arrow_forward
- Price Corporation acquired 100 percent ownership of Saver Company on January 1, 20X8, for $120,600. At that date, the fair value of Saver's buildings and equipment was $19,000 more than the book value. Accumulated depreciation on this date was $17,000. Buildings and equipment are depreciated on a 10-year basis. Although goodwill is not amortized, Price’s management concluded at December 31, 20X8, that goodwill involved in its acquisition of Saver shares had been impaired and the correct carrying value was $2,000. No additional impairment occurred in 20X9. Trial balance data for Price and Saver on December 31, 20X9, are as follows: Price Corporation Saver Company Item Debit Credit Debit Credit Cash $ 53,500 $ 36,000 Accounts Receivable 88,000 15,000 Inventory 100,000 25,000 Land 58,000 26,000 Buildings & Equipment 364,000 152,000…arrow_forwardPit 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_forwardPit 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 Year-End Consolidated Financial Statements would include: Consolidated Loss on Sale in the amount of: $______________ Consolidated Depreciation Expense in the amount of $____________ Consolidated Equipment in the amount of $_______________ Consolidated Accumulated Depreciation in the amount of $__________arrow_forward
- 2-On Jan 2, 2020, Parent sells to its wholly owned investee equipment that had cost $250,000. The selling price was $180,000 and accumulated depreciation on that date was $75,000. The subsidiary depreciates the equipment over its remaining life of 10 years. Required: a. Compute the difference between the annual depreciation expense when Parent owned the equipment and depreciation expense recorded by the subsidiary.b. Compute the gain on sale recorded by the parent.c. Prepare the consolidation entries for 2020 related to the equipment sale.d. Prepare the consolidation entries for 2022 related to the equipment sale.arrow_forwardPlumber Corporation owns 60 percent of Socket Corporation’s voting common stock. On December 31, 20X4, Plumber paid Socket $234,000 for dump trucks Socket had purchased on January 1, 20X2. Both companies use straight-line depreciation. The consolidation entry included in preparing consolidated financial statements at December 31, 20X4, was Consolidation Worksheet Entry Debit Credit Trucks 21,000 Gain on Sale of Trucks 30,000 Accumulated Depreciation 51,000 a)What amount did Socket pay to purchase the trucks on January 1, 20X2? b)What was the economic life of the trucks on January 1, 20X2? c)Prepare the worksheet consolidation entry needed in preparing the consolidated financial statements at December 31, 20X5. Note: If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Round your answers to whole dollar.arrow_forwardPatrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $550,000 in cash. O’Brien reported net assets with a carrying amount of $350,000 at that time. Some of O’Brien’s assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows:Any goodwill is considered to have an indefinite life with no impairment charges during the year.Following are financial statements at the end of the first year for these two companies prepared from their separately maintained accounting systems. O’Brien declared and paid dividends in the same period. Credit balances are indicated by parentheses.a. Show how Patrick computed the $210,000 Income of O’Brien balance. Discuss how you determined which accounting method Patrick uses for its investment in O’Brien.b. Without preparing a worksheet or consolidation entries, determine and explain the totals to be reported for this business combination for the…arrow_forward
- Enron Corporation acquired by Walt Corporation. Walt acquired 75 percent ownership on January 1, 2018, for $200,250. At that date, Enron reported common stock outstanding of $90,000 and retained earnings of $135,000, and the fair value of the non-controlling interest was $66,750. The differential is assigned to equipment, which had a fair value $42,000 more than book value and a remaining economic life of seven years at the date of the business combination. Enron reported net income of $45,000 and paid dividends of $18,000 in 2018. Prepare and explain the journal entries recorded by Walt during 2018 on its books if it accounts for its investment in Enron using the equity method.arrow_forwardPirate Corporation acquired 60 percent ownership of Ship Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Ship Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X8, for Pirate and Ship are as follows: Item Pirate Corporation Ship Company Debit Credit Debit Credit Cash $ 27,000 $8,000 Accounts Receivable 65,000 22,000 Inventory 40,000 30,000 Buildings and Equipment 500,000 235,000 Investment in Row Company 40,000 Investment in Ship Company 108,000 Cost of Goods Sold 150,000 110,000 Depreciation Expense 30,000 10,000 Interest Expense 8,000 3,000 Dividends Declared 24,000 15,000 Accumulated Depreciation $ 140,000 $ 85,000 Accounts Payable 63,000 20,000 Bonds Payable 100,000 50,000 Common Stock 200,000…arrow_forwardPirate Corporation acquired 60 percent ownership of Ship Company on January 1, 20X8, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of Ship Company. Accumulated depreciation on Buildings and Equipment was $75,000 on the acquisition date. Trial balance data at December 31, 20X8, for Pirate and Ship are as follows: Item Pirate Corporation Ship Company Debit Credit Debit Credit Cash $ 27,000 $8,000 Accounts Receivable 65,000 22,000 Inventory 40,000 30,000 Buildings and Equipment 500,000 235,000 Investment in Row Company 40,000 Investment in Ship Company 108,000 Cost of Goods Sold 150,000 110,000 Depreciation Expense 30,000 10,000 Interest Expense 8,000 3,000 Dividends Declared 24,000 15,000 Accumulated Depreciation $ 140,000 $ 85,000 Accounts Payable 63,000 20,000 Bonds Payable 100,000 50,000 Common Stock 200,000…arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning