Concept explainers
(a)
Introduction:
Journal entries of P related to its investment in S
(a)
Explanation of Solution
Journal entries
S. no | Particulars | Debit | Credit |
1 | Investment in S | $ 203,000 | |
Cash | $ 203,000 | ||
(To record investment made in subsidiary company) | |||
2 | Cash | $ 20,000 | |
Investment in S | $ 20,000 | ||
(To record dividend declared by S) | |||
3 | Investment in S | $ 60,000 | |
Income from S | $ 60,000 | ||
(To record income generated from S) | |||
4 | Income from S | $ 3,000 | |
Investment in S | $ 3,000 | ||
(To record amortization expense) |
- Recording the initial investment in S
- Recording P’s share in S co.’s dividend
- Recording P’s share in S co.’s income
- Recording the amortization expense
Particulars | Amount |
Acquisition Price(a) | $ 203,000 |
Net book value of acquisition(b) | $ 150,000 |
$ 20,000 | |
Fair value adjustment in Building and equipments (a-b-c) | $ 33,000 |
Amortization of excess assigned to building and equipment =$33,000/11 | $ 3,000 |
Calculation of Income of S | ||
Sales | $ 400,000 | |
Less: | ||
COGS | $ 250,000 | |
$ 15,000 | ||
Other expenses | $ 75,000 | $ 340,000 |
$ 60,000 |
(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.
Consolidation entries to prepare consolidation financial statements
(b)
Explanation of Solution
Consolidation entries
S.no | Particulars | Debit (in $) | Credit (in$) |
1 | Income from subsidiary | 57,000 | |
Dividends declared | 20,000 | ||
Investment in S | 37,000 | ||
(Eliminating entry for rejecting the income from subsidiary) | |||
2 | Common stock- S | 50,000 | |
100,000 | |||
Differential | 53,000 | ||
Investment in S | 203,000 | ||
(Eliminating entry for rejecting the investment balance) | |||
3 | Building and equipment | 33,000 | |
Goodwill | 20,000 | ||
Differential | 53,000 | ||
(Eliminating entry for assigning the differential) | |||
4 | Depreciation expense | 3,000 | |
Accumulated depreciation | 3,000 | ||
(To record depreciation reclassification) | |||
5 | Accounts payable | 16,000 | |
Accounts receivables | 16,000 | ||
(To record elimination entry of inter-company transactions) |
- Recording the eliminating entry for rejecting the income from subsidiary
- Recording the eliminating entry for rejecting the investment balance
- Recording the eliminating entry for assigning the differential
- Recording the eliminating entry for amortizing the differential
- Recording the eliminating entry for inter corporate 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 20X5
(c)
Answer to Problem 4.36P
The consolidated net income is $157,000
The consolidated retained earnings as on December 31, 20X5 is $397,000
The total consolidated assets are $1,269,000
The total consolidated liabilities and equity are $1,269,000
Explanation of Solution
Consolidated Work paper as on December 31, 20X5 | |||||
Particulars | P | S | Eliminations | Consolidated | |
Income statement | Debit | Credit | |||
Sales | $ 700,000 | $ 400,000 | $ 1,100,000 | ||
Less: | |||||
Cost of goods sold | $(500,000) | $(250,000) | $ (750,000) | ||
Depreciation expense | $ (25,000) | $ (15,000) | $ 3,000 | $ (43,000) | |
Other expenses | $ (75,000) | $ (75,000) | $ (150,000) | ||
Income from S' | $ 57,000 | $57,000 | |||
Net income | $ 157,000 | $ 60,000 | $ 157,000 | ||
Statement of Retained Earnings | |||||
Beginning balance | $ 290,000 | $ 100,000 | $100,000 | $ 290,000 | |
Income, from above | $ 157,000 | $ 60,000 | $ 60,000 | $ 157,000 | |
Dividends declared | $ (50,000) | $ (20,000) | $(20,000) | $ (50,000) | |
Ending balance | $ 397,000 | $ 140,000 | $160,000 | $(20,000) | $ 397,000 |
Balance Sheet | |||||
Assets | |||||
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 | $ 683,000 | |
Investment in S's stock | $ 240,000 | $ 37,000 | |||
$203,000 | |||||
Differential | $ 53,000 | $ 53,000 | |||
Goodwill | $ 20,000 | $ 20,000 | |||
Total assets | $1,122,000 | $ 350,000 | $ 1,269,000 | ||
Liabilities | |||||
Accumulated Depreciation | $ 155,000 | $ 75,000 | $ 3,000 | $ 233,000 | |
Accounts payable | $ 70,000 | $ 35,000 | $ 16,000 | $ 89,000 | |
Mortgages payable | $ 200,000 | $ 50,000 | $ 250,000 | ||
Common stock: | $ 300,000 | 50,000 | $ 50,000 | $ 300,000 | |
Retained earnings from above | $ 397,000 | $ 140,000 | $140,000 | $ 397,000 | |
Total liabilities and equity | $1,122,000 | $ 350,000 | $ 1,269,000 |
Want to see more full solutions like this?
Chapter 4 Solutions
ADV.FIN.ACCT.LL W/CONNECT+PROCTORIO PLUS
- 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_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_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_forward
- Determine 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 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_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
- 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_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_forwardCALUM Co. paid P150,000 for its 75% interest in LUKE Co. CALUM elected to value NCI at fair value. LUKE's net identifiable assets approximated their fair values at acquisition date. The acquisition resulted in a goodwill attributable to NCI of P10,000. Since the acquisition date, LUKE has made accumulated profits of P200,000. There have been no changes in LUKE's share capital since acquisition date. The group determined that goodwill has been impaired by P8,000. CALUM CO. LUKE CO. Total Assets 1,000,000 500,000 Total Liabilities 200,000 120,000 Share Capital 300,000 100,000 Retained Earnings 500,000 280,000 Total Liabilities and Equity 1,000,000 500,000 How much is the NCI in net assets?arrow_forward
- Yes Corporation reports net assets of P300,000 at book value. These net assets have an estimated fair value of P350,000. Parent Corporation buys 80% ownership of Sub for P300,000; there is a control premium of P10,000 included in the purchase price.Of the goodwill reported in the consolidated balance sheet (as of date of acquisition), how much is attributable to the non-controlling interest? 5,000 4,500 3,000 2,500arrow_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_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: 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_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 Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning