a.
Introduction: Investment is the asset that is acquired for the generation of income or return in the long run. Investments are used to create capital for future utilization. The return obtained from investments is used in operations of the business.
To prepare:
a.
Explanation of Solution
In the books of Company J:
Record of investment in Company L by equity method:
Date | Account | Debit ($) | Credit($) |
20XX | Investment in Company L | 203,000 | |
Cash | 203,000 | ||
(To record investment in Company L.) |
Table (1)
- Investment in Company L is an asset and it is increased by $203,000. Therefore, Investment in Company L account is debited with $203,000.
- Cash is an asset and it is decreased by $203,000. Therefore, the Cash account is credited with $203,000.
Record of share income:
Date | Account | Debit ($) | Credit($) |
20XX | Investment in Company L Common Stock | 60,000 | |
Investment in Company L | 60,000 | ||
(To record share income.) |
Table (2)
- Investment in Company L Common Stock is equity and it is decreased by $60,000. Therefore Investment in Company L Common Stock account is debited with $60,000.
- Investment in Company L is an asset and it is decreased by $60,000. Therefore, Investment in Company L account is credited with $60,000.
Record dividend income received:
Date | Account | Debit ($) | Credit($) |
20XX | Cash | 20,000 | |
Investment in Company L Common Stock | 20,000 | ||
(To record dividend income) |
Table (3)
- Cash is an asset and it is increased by $12,000. Therefore, the cash account is debited with $12,000.
- Investment in Company L common stock is an asset and it is decreased by $12,000. Therefore, Investment in Company L common stock account is credited with $12,000.
Record equity-method income:
Date | Account | Debit ($) | Credit($) |
20XX | Investment in Company L Common Stock | 3,000 | |
Investment in Company L | 3,000 | ||
(To record equity-method income) |
Table (4)
- Investment in Company L common stock is an asset and it is increased by $3,000. Therefore, Investment in Company L common stock account is debited with $3,000.
- Investment in Company L is income and it is increased by $3,000. Therefore, Investment in Company L account is credited with $3,000.
b.
Introduction: Investment is the asset that is acquired for the generation of income or return in the long run. Investments are used to create capital for future utilization. The return obtained from investments is used in operations of the business.
To prepare: Journal entries that Company W would record for consolidation to prepare a consolidated financial statement.
b.
Explanation of Solution
Record of differential reclassification entry:
Date | Account | Debit ($) | Credit($) |
20XX | Common stock | 50,000 | |
100,000 | |||
Income from Company L | 60,000 | ||
Dividend | 20,000 | ||
Investment in Company BC | 43,000 | ||
(To record differential reclassification entry.) |
Table (1)
- Common stock is equity and it is decreased by $50,000. Therefore, the common stock account is debited with $50,000.
- Retained earnings is equity and it is decreased by $100,000. Therefore, Retained earnings account is debited with $100,000.
- Investment in Company L is an asset and it is decreased by $60,000. Therefore, Investment in Company L account is credited with $60,000.
- Dividend income is income and it is increased by $20,000. Therefore, Dividend income account is credited with $20,000.
- Investment in Company L is income and it is increased by $43,000. Therefore, Investment in Company L account is credited with $43,000.
Record amortize differential related to equipment:
Date | Account | Debit ($) | Credit($) |
20XX | 3,000 | ||
Income from Company L | 3,000 | ||
(To record amortize differential related to equipment) |
Table (2)
- Differential is an expenses and it is increased by $3,000. Therefore, the differential account is debited with $3,000.
- Income from Company L is an income and it is increased by $3,000. Therefore, Income from Company L account is credited with $3,000.
Record elimination of inter-corporate receivable/ payable:
Date | Account | Debit ($) | Credit($) |
20XX | Accounts Payable | 16,000 | |
Accounts receivables | 16,000 | ||
(To record amortize differential) |
Table (3)
- Accounts payable is a current liabilities and it is decreased by $16,000. Therefore, Accounts payable account is debited with $16,000.
Accounts receivable is a current asset and it is decreased by $16,000. Therefore, Cash and receivables account is credited with $16,000.
Record elimination of depreciation:
Date | Account | Debit ($) | Credit($) |
20XX | Accumulated Depreciation | 60,000 | |
Building and Equipment | 60,000 | ||
(To record elimination of depreciation |
Table (4)
- Accumulated depreciation is a current liability and it is decreased by $60,000. Therefore, the accumulated depreciation account is debited with $60,000.
- Building & Equipment is an asset and it is decreased by $60,000. Therefore, building & equipment account is credited with $60,000.
Working Notes:
1. Computation of original book value:
Particulars | Amount ($) |
Common Stock (BV) | 50,000 |
Retained Earnings (BV) | 100,000 |
Original Book value | 150,000 |
2. Computation of ending book value:
Particulars | Amount ($) |
Original book value | 150,000 |
Net income | 60,000 |
Dividend | (20,000) |
Ending Book value | 190,000 |
c.
Introduction: Investment is the asset that is acquired for the generation of income or return in the long run. Investments are used to create capital for future utilization. The return obtained from investments is used in operations of the business.
To prepare: The three-part worksheet as of December 31, 20X5.
c.
Explanation of Solution
Preparation of three-part worksheet:
Amount in ($)
Company J Consolidation Work paper December 31, 20X5 | |||||
Particulars | Company J | Company L | Elimination | Consolidation | |
Income Statement | Debit | Credit | |||
Sales | 700,000 | 400,000 | 1,100,000 | ||
Cost of goods sold | (500,000) | (250,000) | (750,000) | ||
Depreciation | (25,000) | (15,000) | 3,000 | (43,000) | |
Other expenses | (75,000) | (75,000) | (150,000) | ||
Income from company L | 57,000 | 60,000 | 3,000 | 0 | |
Net Income | 157,000 | 60,000 | 63,000 | 3,000 | 157,000 |
Statement of Retained earnings | |||||
Beginning balance | 290,000 | 100,000 | 100,000 | 290,000 | |
Net Income | 157,000 | 60,000 | 63,000 | 3,000 | 157,000 |
Dividend Declared | (50,000) | (20,000) | 20,000 | (50,000) | |
Ending Balance | 397,000 | 140,000 | 163,000 | 23,000 | 397,000 |
Balance Sheet | |||||
Cash | 82,000 | 25,000 | 107,000 | ||
Accounts Receivables | 50,000 | 55,000 | 16,000 | 89,000 | |
Inventory | 170,000 | 100,000 | 270,000 | ||
Land | 80,000 | 20,000 | 100,000 | ||
Buildings and equipment | 500,000 | 150,000 | 33,000 | 60,000 | 623,000 |
Accumulated Depreciation | (155,000) | (75,000) | 60,000 | 3,000 | (173,000) |
Investment in Company L | 240,000 | 190,000 | |||
20,000 | 20,000 | ||||
Total assets | 967,000 | 275,000 | 93,000 | 79,000 | 1,036,000 |
Accounts payable | 70,000 | 35,000 | 16,000 | 89,000 | |
Mortgage payable | 200,000 | 50,000 | 250,000 | ||
Common stock | 300,000 | 50,000 | 50,000 | 300,000 | |
Retained earnings | 397,000 | 140,000 | 163,000 | 23,000 | 397,000 |
Total liabilities | 967,000 | 275,000 | 229,000 | 23,000 | 1,036,000 |
Table (1)
Want to see more full solutions like this?
Chapter 4 Solutions
LOOSE-LEAF ADVANCED FINANCIAL ACCOUNTING
- P Company purchases 80% of the outstanding shares of S Company for P9,000,000. The carrying value of S Company's net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. WHAT IS THE AMOUNT OF THE: a. Goodwill arising from the consolidation if it is to be computed using the proportionate basis or "Partial Goodwill" b. Non-controlling arising from the consolidation if it is to be computed using the proportionate basis or "Partial Goodwill" c. Goodwill arising from the consolidation if it is to be computed using the full (fair value basis of "Full/Gross-up" Goodwill, assuming the cost of acquisition includes a control premium of P400,000. d. Non-controlling interest arising from the consolidation if it is to be computed using the full (fair value basis of "Full/Gross-up" Goodwill, assuming the cost of acquisition includes a control premium of P400,000. e. Goodwill arising from the consolidation if the non-controlling interest is stated at fair value of…arrow_forwardOn January 1, 2021, Casey Corporation exchanged $3,210,000 cash for 100 percent of the outstanding voting stock of Kennedy Corporation. Casey plans to maintain Kennedy as a wholly owned subsidiary with separate legal status and accounting information systems. At the acquisition date, Casey prepared the following fair-value allocation schedule: Fair value of Kennedy (consideration transferred) $ 3,210,000 Carrying amount acquired 2,600,000 Excess fair value $ 610,000 to buildings (undervalued) $ 393,000 to licensing agreements (overvalued) (193,000 ) 200,000 to goodwill (indefinite life) $ 410,000 Immediately after closing the transaction, Casey and Kennedy prepared the following postacquisition balance sheets from their separate financial records (credit balances in parentheses). Accounts Casey Kennedy Cash $ 480,000 $ 166,500 Accounts receivable 1,420,000 295,000 Inventory…arrow_forwardParent Company purchases 80% of the outstanding shares of Subsidiary Company for P9,000,000. The carrying value of Subsidiary Company’s net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. Determine the NON-CONTROLLING INTEREST arising from the consolidation if it is to be computed using the full fair value basis of “Full/Gross-up” Goodwill, assuming the cost of acquisition includes a control premium of P400,000.arrow_forward
- On January 1, 2021, Casey Corporation exchanged $3,300,000 cash for 100 percent of the outstanding voting stock of Kennedy Corporation. Casey plans to maintain Kennedy as a wholly owned subsidiary with separate legal status and accounting information systems. At the acquisition date, Casey prepared the following fair-value allocation schedule: Fair value of Kennedy (consideration transferred) $ 3,300,000 Carrying amount acquired 2,600,000 Excess fair value $ 700,000 to buildings (undervalued) $ 382,000 to licensing agreements (overvalued) (108,000 ) 274,000 to goodwill (indefinite life) $ 426,000 Immediately after closing the transaction, Casey and Kennedy prepared the following postacquisition balance sheets from their separate financial records (credit balances in parentheses). Accounts Casey Kennedy Cash $ 457,000 $ 172,500 Accounts receivable 1,655,000…arrow_forwardPennant Corporation acquired 80 percent of Saylor Company’s common stock for $20,000,000 in cash. At the date of acquisition, Saylor’s $5,000,000 of reported net assets were fairly stated, except land was overvalued by $200,000 and unrecorded developed technology was valued at $2,000,000. The estimated fair value of the noncontrolling interest is $4,000,000 at the acquisition date. Required: Calculate total goodwill and its allocation to the controlling and noncontrolling interests. Prepare the working paper eliminating entries needed to consolidate Pennant and Saylor at the date of acquisition.arrow_forwardParent Company purchases 80% of the outstanding shares of Subsidiary Company for P9,000,000. The carrying value of Subsidiary Company’s net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. Determine the following: 4. Non-controlling interest arising from the consolidation if it is to be computed using the full (fair value basis of “Full/Gross-up” Goodwill, assuming the cost of acquisition includes a control premium of P400,000.5. Goodwill arising from the consolidation if the non-controlling interest is stated at fair value of P2,000,000.6. Goodwill arising from the consolidation if the 100,000, P50 par value shares of the subsidiary are currently selling at 90/share.7. Assume Parent purchased 80% of Subsidiary shares for P6,300,000; determine the goodwill arising from the consolidation if the non-controlling interest is stated at fair value of P2,000,000.arrow_forward
- Parent Company purchases 80% of the outstanding shares of Subsidiary Company for P9,000,000. The carrying value of SubsidiaryCompany’s net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. Determine the following: Non-controlling interest arising from the consolidation if it is to be computed using the full (fair value basis of “Full/Gross-up” Goodwill, assuming the cost of acquisition includes a control premium of P400,000. Goodwill arising from the consolidation if the non-controlling interest is stated at fair value of P2,000,000.arrow_forwardDetermine the consolidated assets as of December 31. 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_forwardParent Company purchases 80% of the outstanding shares of Subsidiary Company for P9,000,000. The carrying value of SubsidiaryCompany’s net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. Determine the following:1. Non-controlling interest arising from the consolidation if it is to be computed using the full (fair valuebasis of “Full/Gross-up” Goodwill, assuming the cost of acquisition includes a control premium ofP400,000.2. Goodwill arising from the consolidation if the non-controlling interest is stated at fair value ofP2,000,000.3. Goodwill arising from the consolidation if the 100,000, P50 par value shares of the subsidiary arecurrently selling at 90/share.4. Assume Parent purchased 80% of Subsidiary shares for P6,300,000; determine the goodwill arisingfrom the consolidation if the non-controlling interest is stated at fair value of P2,000,000.arrow_forward
- Parent Company purchases 80% of the outstanding shares of Subsidiary Company for P9,000,000. The carrying value of Subsidiary Company’s net assets at the time of acquisition was P6,000,000 and had a fair value of P8,000,000. Determine the GOODWILL arising from the consolidation if it is to be computed using the proportionate basis (or Partial Goodwill).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_forwardStick Company reports net assets with a book value and fair value of $204,000. Paste Corporation acquires 75 percent ownership for $153,000. Paste reports net assets with a book value of $512,000 and a fair value of $633,000 at that time, excluding its investment in Stick. Required: For each of the following, compute the amounts that would be reported immediately after the combination under current accounting practice: Consolidated net identifiable assets. Noncontrolling interest.arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningAuditing: A Risk Based-Approach (MindTap Course L...AccountingISBN:9781337619455Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning