Concept explainers
a
Introduction: When asset held by the subsidiary are with differential, both the equity method income and consolidated net income is affected as the proportion of differential is included in parents books as part of the investment in the subsidiary. When the asset is sold it must be written off by the parent in consolidation.
The consolidation entries needed to prepare consolidation balance sheet.
a
Explanation of Solution
Consolidation entries
Particulars | Debit $ | Credit $ |
Investment in S Corporation | 102,200 | |
Cash | 102,200 | |
(Recorded initial investment in S Corp) | ||
Elimination entries: | ||
Common stock | 40,000 | |
85,000 | ||
Investment in S Corporation | 87,500 | |
Non-controlling interest in net assets of S | 37,500 | |
(Elimination of beginning investment in S by reversal) | ||
Inventory | 6,000 | |
Buildings & equipment | 15,000 | |
Investment in S Corporation | 14,700 | |
Non-controlling interest in net assets of S | 6,300 | |
(Reclassification of differential in assets) | ||
Accounts payable | 12,500 | |
| 12,500 | |
(Intercompany receivable and payable eliminated) | ||
80,000 | ||
Building and equipment | 80,000 | |
(Depreciation on building and equipment recorded) |
- Initial investment recognized by debit entry in investment account
- Beginning investment in S Eliminated by reversal
- Excess differential reclassification
- Intercompany receivable and payable eliminated by setoff
- Accumulated depreciation recognized
b
Introduction: When asset held by the subsidiary are with differential, both the equity method income and consolidated net income is affected as the proportion of differential is included in parents books as part of the investment in the subsidiary. When the asset is sold it must be written off by the parent in consolidation.
The consolidated worksheet for December 31, 20X4.
b
Answer to Problem 5.29P
Net assets and liability/equity as per worksheet $938,800
Explanation of Solution
P and S
Consolidated balance sheet worksheet
December 31, 20X4
Elimination | |||||
P $ | S $ | Debit $ | Credit $ | Consolidation $ | |
Cash | 50,300 | 21,000 | 71,300 | ||
Accounts receivable | 90,000 | 44,000 | 12,500 | 121,500 | |
Inventory | 130,000 | 75,000 | 6,000 | 211,000 | |
Land | 60,000 | 30,000 | 90,000 | ||
Buildings and equipment | 410,000 | 250,000 | 15,000 | 80,000 | 595,000 |
Less: Accumulated | (150,000) | (80,000) | 80,000 | (150,000) | |
Investment in S Corp | 102,200 | 87,500 | |||
14,700 | |||||
Total Assets | 692,500 | 340,000 | 101,000 | 194,700 | 938,800 |
Accounts payable | 152,500 | 35,000 | 12,500 | 175,000 | |
Mortgage payable | 250,000 | 180,000 | 430,000 | ||
Common stock | 80,000 | 40,000 | 40,000 | 80,000 | |
Retained earnings | 210,000 | 85,000 | 85,000 | 210,000 | |
Non-controlling in net assets S | 37,500 | ||||
6,300 | 43,800 | ||||
Total Liabilities & Equity | 692,500 | 340,000 | 101,000 | 194,700 | 938,800 |
c
Introduction: When asset held by the subsidiary are with differential, both the equity method income and consolidated net income is affected as the proportion of differential is included in parents books as part of the investment in the subsidiary. When the asset is sold it must be written off by the parent in consolidation.
The consolidated balance sheet for December 31, 20X4
c
Answer to Problem 5.29P
Net assets and liability/equity as per worksheet $938,800
Explanation of Solution
P and S
Consolidated balance sheet
December 31, 20X4
$ | $ | |
Cash | 71,300 | |
Accounts receivable | 121,500 | |
Inventory | 211,000 | |
Land | 90,000 | |
Buildings and equipment | 595,000 | |
Less: Accumulated depreciation | (150,000) | |
445,000 | ||
Total Assets | 938,800 | |
Accounts payable | 175,000 | |
Mortgage payable | 430,000 | |
Common stock | 80,000 | |
Retained earnings | 210,000 | |
Total controlling interest | 290,000 | |
Non-controlling in net assets S | 43,800 | |
Total stockholders’ equity | 333,800 | |
Total Liabilities & Equity | 938,800 |
Want to see more full solutions like this?
Chapter 5 Solutions
ADVANCED FINANCIAL ACCT.(LL)-W/CONNECT
- Phone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $97,300. At that date, the fair value of the noncontrolling interest was $41,700. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 58,300 $ 22,000 Accounts Receivable 109,000 49,000 Inventory 144,000 79,000 Land 73,000 36,000 Buildings & Equipment 426,000 266,000 Less: Accumulated Depreciation (166,000) (75,000) Investment in Smart Corporation 97,300 Total Assets $ 741,600 $ 377,000 Accounts Payable $ 142,500 $ 26,000 Mortgage Payable 331,100 233,000 Common Stock 68,000 39,000 Retained Earnings 200,000 79,000 Total Liabilities & Stockholders’ Equity $ 741,600 $ 377,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPretzel Corporation acquired 100 percent of Stick Company’s outstanding shares on January 1, 20X7. Balance sheet data for the two companies immediately after the purchase follow: As indicated in the parent company balance sheet, Pretzel purchased $59,000 of Stick’s bonds from the subsidiary at par value immediately after it acquired the stock. An analysis of intercompany receivables and payables also indicates that the subsidiary owes the parent $8,000. On the date of combination, the book values and fair values of Stick’s assets and liabilities were the same. Record the basic consolidation entryarrow_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_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 the 100,000, P50 par value shares of the subsidiary are currently selling at 90 per share.arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forward
- Parent Company acquired 15% of Subsidiary Company’s common stock for P500,000 cash and carried the investment using the cost method. A few months later, Parent purchased another 60% of Subsidiary’s stock for P2,160,000. At that date, Subsidiary had identifiable assets of P3,900,000 and a fair value of P5,100,000, and had liabilities with a book value and fair value of P1,900,000. The fair value of the 25% non-controlling interest is P900,000.The amount of goodwill to be recognized resulting from this combination: A. 400,000 B. 84,000 C. 100,000 D. 300,000arrow_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_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
- MidStrata Corporation acquired 75% of the voting shares of Atoom Company on January 1, 20X1. The fair value ofthe non-controlling interest at acquisition was equal to its proportionate share of the fair value of the net assets ofAtoom. The full amount of the differential at acquisition was attributable to buildings and equipment, which had aremaining useful life of eight years. Financial statement data for the two companies and the consolidated entity atDecember 31, 20X6, are as follows:MIDSTRATA CORPORATION AND ATOOM COMPANYBalance Sheet DataDecember 31, 20X6Item MidStrata Corporation Atoom Company Consolidated EntityCash $ 67,000 $ 45,000 $ 112,000Account Receivable ? 55,000 145,000Inventory 125,000 90,000 211,000Buildings & Equipment 400,000 240,000 680,000Less: Accumulated Depreciation (180,000) (110,000) (?)Investment in Atoom Company ?Total Assets $ ? $320,000 $Accounts Payable $ 86,000 $ 20,000 $ 89,000Other Payables ? 8,000 ?Notes Payable 250,000 120,000 370,000Common Stock…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_forwardWitch acquired 70% of the 200,000 equity shares of Wizard, its only subsidiary, on 1 April 20X8 when the retained earnings of Wizard were $450,000. The carrying amounts of Wizard's net assets at the date of acquisition were equal to their fair values apart from a building which had a carrying amount of $600,000 and a fair value of $850,000. The remaining useful life of the building at the acquisition date was 40 years. Witch measures non-controlling interest at fair value, based on share price. The market value of Wizard shares at the date of acquisition was $1.75. At 31 March 20X9 the retained earnings of Wizard were $750,000. At what amount should the noncontrolling interest appear in the consolidated statement of financial position of Witch at 31 March 20X9?arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning