a.
Introduction:
Journal entries for investment in S Co. by M Co.
a.
Explanation of Solution
Journal entries
S. no | Date | Particulars | Debit | Credit |
1 | Investment in S’s stock | $24,000 | ||
Cash | $24,000 | |||
(To record share of S Co. income) | ||||
2 | Cash | $8,000 | ||
Investment in S’s stock | $8,000 | |||
( To record the share of S Co.’s dividend) | ||||
4 | Income from subsidiary | $4,000 | ||
Investment in S’s stock | $4,000 | |||
(To record the amortization of excess acquisition price) |
- Recording the investment in S company.
- Recording the dividends received from S company.
- Assigning the amortization of excess acquisition price.
b.
Introduction: Journal entry 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.
Eliminating entries to prepare consolidated financial statements in 20X5
b.
Explanation of Solution
Basic elimination entry
S. no | Date | Particulars | Debit | Credit |
1 | Common stock | $100,000 | ||
$90,000 | ||||
Income from S | $24,000 | |||
Non-controlling interest in net income of S | $6,000 | |||
Dividends declared | $10,000 | |||
Investment in S | $168,000 | |||
Non-controlling interest in net assets of S | $42,000 | |||
(To record basic elimination entry) |
Excess value reclassification entry:
S. no | Date | Particulars | Debit | Credit |
1 | Buildings and equipment | $50,000 | ||
$5,000 | ||||
Income from S | $4,000 | |||
Non-controlling interest in net income of S | $1,000 | |||
Accumulated depreciation | $25,000 | |||
Investment in S | $20,000 | |||
Non-controlling interest in net assets of S | $5,000 | |||
(To record the reclassification entry) |
Eliminate intercompany accounts
S. no | Date | Particulars | Debit (in $) | Credit (in$) |
1 | Accounts payable | $10,000 | ||
| $10,000 | |||
(To eliminate the inter-company transactions of account receivable or payables) |
Working notes:
Book value calculations | |||||||
NCI 20% | + | MC 80% | = | Common stock | + | Retained earnings | |
Original book value | 38,000 | 152,000 | 100,000 | 90,000 | |||
+ Net income | 6,000 | 24,000 | 30,000 | ||||
- Dividends | (2,000) | (8,000) | (10,000) | ||||
Ending book value | 42,000 | 168,000 | 100,000 | 110,000 | |||
Excess value (differential) calculations | |||||||
NCI 20% | + | MC 80% | = | Building and equipment | + | Accumulated depreciation | |
Beginning balance | 6,000 | 24,000 | 50,000 | (20,000) | |||
Changes | (1,000) | (4,000) | (5,000) | ||||
Ending balance | 5,000 | 20,000 | 50,000 | (25,000) |
(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 5.39P
The retained earnings as on December 31, 20X5 is $344,000
The total assets as on December 31, 20X5 is $1,346,000
The total liabilities and equities as on December 31, 20X5 is $1,346,000
Explanation of Solution
Consolidated Work paper as on December 31, 20X5
Particulars | M | S | Eliminations | Consolidated | |
Debit | Credit | ||||
Sales | $200,000 | $100,000 | $300,000 | ||
Income from subsidiary | $20,000 | $20,000 | |||
Credits | $220,000 | $100,000 | $300,000 | ||
Cost of goods sold | $120,000 | $100,000 | $300,000 | ||
Depreciation expense | $25,000 | $15,000 | $5,000 | $45,000 | |
Other expenses | $15,000 | $5,000 | $200,000 | ||
Debits | ($160,000) | ($70,000) | ($235,000) | ||
Consolidated net income | $65,000 | ||||
Income to non-controlling interest | $5,000 | ($5,000) | |||
Income, carry forward | $60,000 | $30,000 | $30,000 | $60,000 | |
Retained earnings Jan 1 | $314,000 | $90,000 | $90,000 | $314,000 | |
Income, from above | $60,000 | $30,000 | $30,000 | $60,00 | |
$374,000 | $120,000 | $374,000 | |||
Dividends declared | ($30,000) | ($10,000) | $8,000 | ||
$2,000 | ($30,000) | ||||
Retained earnings as on Dec 1 carried forward | $344,000 | $110,000 | $120,000 | $10,000 | $344,000 |
Cash and accounts receivables | $81,000 | $65,000 | $10,000 | $136,000 | |
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 | |
Investment in S’s stock | $188,000 | $12,000 | |||
$176,000 | |||||
Differential | $30,000 | $30,000 | |||
(4) $25,000 | $25,000 | ||||
Debits | $1,109,000 | $385,000 | $1,346,000 | ||
Accumulated depreciation | $205,000 | $105,000 | $20,000 | ||
$5,000 | $335,000 | ||||
Accounts payable | $60,000 | $20,000 | $10,000 | $70,000 | |
Notes payable | $200,000 | $50,000 | $250,000 | ||
Common stock: | |||||
M | $300,000 | $300,000 | |||
S | $100,000 | $100,000 | |||
Retained earnings from above | $344,000 | $1,410,000 | $120,000 | $10,000 | $344,000 |
Non-controlling interest | $3,000 | ||||
$44,000 | $47,000 | ||||
Credits | $1,109,000 | $385,000 | $310,000 | $310,000 | $1,346,000 |
Want to see more full solutions like this?
Chapter 5 Solutions
Advanced Financial Accounting
- 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_forwardServer Corporation is a majority-owned subsidiary of Proxy Corporation. Proxy acquired 75 percent ownership on January 1, 20X3, for $133,500. At that date, Server reported common stock outstanding of $60,000 and retained earnings of $90,000, and the fair value of the noncontrolling interest was $44,500. The differential is assigned to equipment, which had a fair value $28,000 more than book value and a remaining economic life of seven years at the date of the business combination. Server reported net income of $30,000 and paid dividends of $12,000 in 20X3.Required:a. Prepare the journal entries recorded by Proxy during 20X3 on its books if it accounts for its investment in Server using the equity method. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) b. Prepare the consolidation entries needed at December 31, 20X3, to prepare consolidated financial statements. (If no entry is required for a transaction/event, select "No…arrow_forwardOn 1 January 20X1 Tall plc acquired 80% of ordinary shares of Small plc for a price of £30,000, when Small plc’s net assets had fair value of £12,000. The non-controlling interest (NCI) in Small plc was consolidated at its fair value of £6,000. At 31 December 20X1, Tall plc’s directors decided to take a goodwill impairment of £1,000. Tall plc’s IFRS consolidated statement of financial position at 31 December 20X1 reports goodwill (related to the investment in Small plc) for an amount of: a. £14,000 b. £13,000 c. £15,000 d. £7,000arrow_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_forward21. Parent company acquired 15% of subsidiary company's common stock for 500,000 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 wit a book value and fair value of P1,900,000. The fair value of the 25% non-controlling interest is P900,000?arrow_forwardPhantom acquired 70% of the $100,000 equity share capital of Ghost, its only subsidiary, for $200,000 on 1 January 20X9 when the retained earnings of Ghost were $156,000. At 31 December 20X9 retained earnings are as follows. $ Phantom 275,000 Ghost 177,000 Phantom considers that goodwill on acquisition is impaired by 50%. Non-controlling interest is measured at fair value, estimated at $82,800. What are group retained earnings at 31 December 20X9?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_forward(TCO A) Adelman Company owns 45% of the outstanding voting common stock of Craig Corp. and has the ability to significantly influence the investee's operations. On January 3, 20X1, the balance in the Investment in Craig Corp. account was $462,000. Amortization associated with this acquisition is $10,000 per year. During 20X1, Craig earned a net income of $105,000 and paid cash dividends of $20,000. Previously in 20X0, Craig had sold inventory costing $28,000 to Adelman for $40,000. All but 20% of that inventory had been sold to outsiders by Adelman during 20X0. Additional sales were made to Adelman in 20X1 at a transfer price of $60,000 that had cost Craig $45,000. Only 10% of the 20X1 purchases had not been sold to outsiders by the end of 20X1.Required:(A) What amount of unrealized intra-entity inventory profit should be deferred by Adelman at December 31, 20X0?(B) What amount of unrealized intra-entity profit should be deferred by Adelman at December 31, 20X1?(C) What amount of…arrow_forwardParent 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_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning