(a)
Introduction: 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, the eliminated values and finally the one consolidated figures
(a)
Explanation of Solution
Journal entries
Particulars | Debit | Credit |
Investment in S | $ 30,000 | |
Income from S | $ 30,000 | |
(To record P' share of S' income.) | ||
Cash | $ 10,000 | |
Investment in S | $ 10,000 | |
(To record dividend from S'.) | ||
Income from S | $ 5,000 | |
Investment in S | $ 5,000 | |
(Torecord the amortization of excess value acquired.) |
Working Note:
Calculation of Net Income of S' for the year 20X5 | ||
Sales | $ 100,000 | |
Less: | ||
Cost of goods sold | $ 50,000 | |
$ 15,000 | ||
Inventory losses | $ 5,000 | $ 70,000 |
Net Income | $ 30,000 |
(b)
Introduction: 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, the eliminated values and finally the one consolidated figures
Consolidation entries to prepare consolidation financial statements.
(b)
Answer to Problem 4.35P
Consolidation Entries
S. No. | Particulars | Debit | Credit |
1 | Income from S | $ 25,000 | |
Dividend declared | $ 10,000 | ||
Investment in S | $ 15,000 | ||
(To eliminate the income from subsidiary.) | |||
2 | Common stock- S | $ 100,000 | |
Retained earning | $ 90,000 | ||
Investment in S | $ 190,000 | ||
(To eliminate the investment.) | |||
Building and equipment | $ 50,000 | ||
Investment in S | $ 30,000 | ||
| $ 20,000 | ||
(To record the excess value of building and equipment and accumulated depreciation.) | |||
3 | Depreciation expense | $ 5,000 | |
Accumulated depreciation | $ 5,000 | ||
(To record amortization of excess value.) | |||
4 | Accounts payable | $ 10,000 | |
Cash and Receivable | $ 10,000 | ||
(To eliminate the inter-corporate receivable and payable.) |
Explanation of Solution
Calculation of | ||
Consideration paid by P | $ 200,000 | |
Less: | ||
Common Stock | $ 100,000 | |
$ 50,000 | $ 150,000 | |
Excess of Fair value over Book value | $ 50,000 | |
Allocation of Excess value to specified accounts | ||
Building and equipment | $ 50,000 | |
So, all the excess value allocated to Building and equipment, hence no Goodwill | ||
Calculation of Depreciation of Excess value allotted to Building and equipment | ||
Building and equipment | $ 50,000 | |
Life | 10 Years | |
Depreciation per year | $ 5,000 | |
Total Accumulated Depreciation 4 year ($5,000*4) | $ 20,000 |
(c)
Introduction: 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, the eliminated values and finally the one consolidated figures
To prepare: Three part consolidation work paper for 20X5.
(c)
Explanation of Solution
Consolidated Work paper as on December 31, 20X5 | |||||
Particulars | P | S | Eliminations | Consolidated | |
Income statement | Debit | Credit | |||
Sales | $ 200,000 | $ 100,000 | $ 300,000 | ||
Less: | |||||
Cost of goods sold | $(120,000) | $ (50,000) | $(170,000) | ||
Depreciation expense | $ (25,000) | $ (15,000) | $ 5,000 | $ (45,000) | |
Inventory losses | $ (15,000) | $ (5,000) | $ (20,000) | ||
Income from S' | $ 25,000 | $ 25,000 | |||
Net income | $ 65,000 | $ 30,000 | $ 65,000 | ||
Statement of Retained Earnings | |||||
Beginning balance | $ 318,000 | $ 90,000 | $ 90,000 | $ 318,000 | |
Income, from above | $ 65,000 | $ 65,000 | |||
Dividends declared | $ (30,000) | $ (10,000) | $(10,000) | $ (30,000) | |
Ending balance | $ 353,000 | $ 80,000 | $ 90,000 | $(10,000) | $ 353,000 |
Balance Sheet | |||||
Assets | |||||
Cash and Receivables | $ 43,000 | $ 65,000 | $ 10,000 | $ 98,000 | |
Inventory | $ 260,000 | $ 90,000 | $ 350,000 | ||
Land | $ 80,000 | $ 80,000 | $ 160,000 | ||
Buildings and equipment | $ 500,000 | $ 150,000 | $ 50,000 | $ 700,000 | |
Less: Accumulated Depreciation | $(205,000) | $(105,000) | $ 20,000 | ||
Less: Depreciation for the year | $ 5,000 | $ (335,000) | |||
Investment in S's stock | $ 235,000 | $235,000 | |||
Goodwill | - | ||||
Total assets | $ 913,000 | $ 280,000 | $ 973,000 | ||
Liabilities | |||||
Accounts payable | $ 60,000 | $ 20,000 | $ 10,000 | $ 70,000 | |
Notes payable | $ 200,000 | $ 50,000 | $ 250,000 | ||
Common stock: | $ 300,000 | $ 100,000 | $100,000 | $ 300,000 | |
Retained earnings from above | $ 353,000 | $ 110,000 | $110,000 | $ 353,000 | |
Total liabilities and equities | $ 913,000 | $ 280,000 | $ 973,000 |
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED FINANCIAL ACCT.(LL)-W/CONNECT
- Pizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forward
- Pizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forward
- On January 1, 20X4, Parent Company purchased 90% of the common stock of Subsidiary Company for $360,000. On this date, Subsidiary had common stock, other paid in capital, and retained earnings of $20,000, $130,000, and $200,000 respectively. Any excess of cost over book value is due to goodwill. Parent account for the Investment in Subsidiary using the simple equity method. On July 1, 20X4, Subsidiary sold $100,000 par value of 9%, ten-year bonds for $106,755, which resulted in an effective interest rate of 8%. The bonds pay interest semi-annually on January 1 and July 1 of each year. Subsidiary uses the effective-interest method of amortizing the premium. An amortization table for 20X4 and 20X5 is presented below: Date Cash Int Interest Exp Premium Amort Premium Bal Carrying Value 7/1/X4 6,755 106,755 12/31/X4 4,500 4,270 230 6,525 106,525 7/1/X5 4,500 4,261 239 6,286 106,286 12/31/X5 4,500 4,251 249 6,037…arrow_forwardParent Company acquires a subsidiary by issuing 100,000 common shares with a market value of $25 per share for all of the subsidiary's common stock. The subsidiary's assets and liabilities were recorded at fair values with the exception of equipment undervalued by $225,000. In addition, there were two unrecorded assets: a trademark valued at $175,000 and a customer list valued by the subsidiary at $60,000. The balance sheets of the parent and subsidiary immediately after the acquisition are presented below: Parent Subsidiary Cash $740,000 $420,000 Accounts Receivable 900,000 625,000 Inventory 440,000 750,000 Equity Investment 2,500,000 Property, plant and equipment (net) 3,190,000 1,205,000 $7,770,000 $3,000,000 Accounts payable $125,000 $145,000 Salaries payable 60,000 35,400 Long-Term Notes Payable 700,000 850,000 Common Stock 200,000 150,000 Additional paid-in capital 5,000,000…arrow_forwardPublic Corporation acquired 90 percent of Station Company’s voting common stock on January 1, 20X1, for $507,600. At the time of the combination, Station reported common stock outstanding of $127,000 and retained earnings of $382,000, and the fair value of the noncontrolling interest was $56,400. The book value of Station’s net assets approximated market value except for patents that had a market value of $55,000 more than their book value. The patents had a remaining economic life of ten years at the date of the business combination. Station reported net income of $75,000 and paid dividends of $23,000 during 20X1.Required: Prepare the consolidation entry or entries needed to prepare consolidated financial statements at December 31, 20X1. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) 1. Record the basic consolidation entry. 2. Record the amortized excess value reclassification entry. 3. Record the excess value…arrow_forward
- On June 30, 20X1, Naeder Corporation purchased for cash at $10 per share all 100,000 shares of the outstanding common stock of the Tedd Company. The total fair value of all identifiable net assets of Tedd was $1,400,000. The only noncurrent asset is property with a fair value of $350,000. The consolidated balance sheet of Naeder and its wholly owned subsidiary on June 30, 20X1, should report a. a retained earnings balance that is inclusive of a gain of $400,000. b. goodwill of $400,000. c. a retained earnings balance that is inclusive of a gain of $350,000. d. a gain of $400,000arrow_forward1. Parent Company purchased 90% of the outstanding shares of Subsidiary Company paying P975,000. At this time, Subsidiary’s Net assets had a fair value of P1,050,000 however, the 10% minority interest are currently being traded in the stock market at a total price of P110,000. The non-controlling interest is to be stated at fair value. What is the goodwill to be reported as a result of the business combination? 2. Parent Company acquires 75% of Subsidiary Company’s ordinary shares for P225,000 cash. At that date, the shares of Subsidiary are currently selling at P41/share. Subsidiary has a total of 8,000 shares outstanding. Also on that date, Subsidiary reports identifiable assets with a book value of P400,000 and a fair value of P510,000, and it has liabilities with a book value and fair value of P190,000.10. What is the goodwill or (income) from acquisition arising from the consolidation if the non-controlling interest is to be stated at fair value?arrow_forwardOn January 1, 20X8, Ramon Corporation acquired 80 percent of Tester Company's voting common stock for $300,000. At the time of the combination, Tester reported common stock outstanding of $200,000 and retained earnings of $110,000, and the fair value of the noncontrolling interest was $75,000. The book value of Tester's net assets approximated market value except for patents that had a market value of $40,000 more than their book value. The patents had a remaining economic life of five years at the date of the business combination. Tester reported net income of $40,000 and paid dividends of $10,000 during 20X8. What is the amount of Total Excess Depreciation that will be recorded for 20X8? Group of answer choices $6,000 $5,000 $8,000 $40,000arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning