EBK ADVANCED FINANCIAL ACCOUNTING
11th Edition
ISBN: 8220102796096
Author: Christensen
Publisher: YUZU
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 6, Problem 6.33P
To determine
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 financial year ending December 31, 20X9
Expert Solution & Answer
Answer to Problem 6.33P
The consolidated net income as per consolidated worksheet is $498,000
The consolidated
The consolidated total assets and liabilities as per consolidated worksheet is $4,786,000
Explanation of Solution
Consolidated worksheet
| Particulars | F $ | B $ | Eliminations | Consolidated $ | |
| Income statement | Debit $ | Credit $ | |||
| Sales | 3,800,000 | 1,500,000 | 180,000 | 5,120,000 | |
| Gain on sale of warehouse | 30,000 | 30,000 | |||
| Less: | |||||
| Cost of goods sold | (2,360,000) | (870,000) | 162,000 | (3,068,000) | |
| Operating expenses | (1,100,000) | (440,000) | 9,000 | (1,549,000) | |
| 35000 | (35,000) | ||||
| Income from B | 128,000 | 172,000 | 44,000 | 0 | |
| Net income | 498,000 | 190,000 | 396,000 | 206,000 | 498,000 |
| Statement of retained earnings | |||||
| Retained earnings Jan 1 | 440,000 | 156,000 | 156,000 | 440,000 | |
| Income, from above | 498,000 | 190,000 | 396,000 | 206,000 | 498,000 |
| Dividends declared | (40,000) | 0 | |||
| Retained earnings as on Dec 1 carried forward | 938,000 | 306,000 | 552,000 | 246,000 | 938,000 |
| Balance sheet | |||||
| Cash | 570,000 | 150,000 | 720,000 | ||
| Accounts receivable | 860,000 | 350,000 | 86,000 | 1,124,000 | |
| Inventories | 1,060,000 | 410,000 | 18,000 | 1,452,000 | |
| Land, building and equipment | 1,320,000 | 680,000 | 54,000 | 2,054,000 | |
| Less: | (370,000) | (210,000) | 9,000 | (589,000) | |
| Investment in B | 838,000 | 768,000 | |||
| 70,000 | 0 | ||||
| Goodwill | 25,000 | 25,000 | |||
| Total assets | 4,278,000 | 1,380,000 | 79,000 | 951,000 | 4,786,000 |
| Accounts payable and accrued expenses | 1,340,000 | 594,000 | 86,000 | 1,848,000 | |
| Common stock | 1,700,000 | 400,000 | 400,000 | 1,700,000 | |
| Additional paid in capital | 300,000 | 80,000 | 80,000 | 300,000 | |
| Retained earnings | 938,000 | 306,000 | 552,000 | 246,000 | 938,000 |
| Total liabilities and equity | 4,278,000 | 1,380,000 | 1,118,000 | 246,000 | 4,786,000 |
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Consolidation at the end of the first year subsequent to date of acquisition-Equity method (purchase price equals book value)
Assume that a parent company acquires its subsidiary on January 1, 2016, by exchanging 40,000 shares of its $1 par value Common Stock, with a
market value on the acquisition date of $30 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing
the consolidation of these two companies at the end of the first year.
On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. The parent uses the equity method of
pre-consolidation Equity investment bookkeeping. Following are financial statements of the parent and its subsidiary for the year ended December
31, 2016.
Income statement
Sales
Cost of goods sold
Gross profit
Equity income
Operating expenses
Net income
Statement of retained earnings
BOY retained earnings
Net income
Dividends
Ending retained earnings…
Consolidation at the end of the first year subsequent to date of acquisition-Cost method (purchase price equals book value)
Assume the parent company acquires its subsidiary on January 1, 2019, by exchanging 20,000 shares of its $1 par value Common Stock, with a market value on the acquisition date of $50 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of the
first year.
On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. The parent uses the cost method of pre-consolidation Equity investment bookkeeping. Following are financial statements of the parent and its subsidiary for the year ended December 31, 2019.
Parent Subsidiary
Parent Subsidiary
Income statement
Sales
Cost of goods sold
Gross profit
Investment income
Operating expenses
Net income
Statement of retained earnings
BOY retained earnings
Net income…
46. Consolidation at the end of the first year subsequent to date of acquisition-Equity method
(purchase price equals book value)
Assume a parent company acquires its subsidiary on January 1, 2022, by exchanging 30,000 shares of
its $1 par value Common Stock, with a market value on the acquisition date of $17 per share, for all of
the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation
of these two companies at the end of the first year.
On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their
book values. The parent uses the equity method of pre-consolidation Equity investment bookkeeping.
Following are financial statements of the parent and its subsidiary for the year ended December 31,
2022.
LO2
X
Chapter 6 Solutions
EBK ADVANCED FINANCIAL ACCOUNTING
Ch. 6 - Why must inventory transfers to related companies...Ch. 6 - Why is there a need for a consolidation entry when...Ch. 6 - Prob. 6.3QCh. 6 - How do unrealized intercompany profits on a...Ch. 6 - How do unrealized intercompany profits on an...Ch. 6 - Prob. 6.6QCh. 6 - Prob. 6.9QCh. 6 - Prob. 6.10QCh. 6 - How is the amount of consolidated retained...Ch. 6 - How will the elimination of unrealized...
Ch. 6 - Prob. 6.14QCh. 6 - Is an inventory sale from one subsidiary to...Ch. 6 - Prob. 6.16QCh. 6 - Prob. 6.1.1ECh. 6 - Prob. 6.1.2ECh. 6 - MultipleChoice Questions on Intercompany Inventory...Ch. 6 - MultipleChoice Questions on Intercompany Inventory...Ch. 6 - Prob. 6.1.5ECh. 6 - Prob. 6.1.6ECh. 6 - Prob. 6.3.1ECh. 6 - Prob. 6.3.2ECh. 6 - Prob. 6.3.3ECh. 6 - Prob. 6.4.1ECh. 6 - Prob. 6.4.2ECh. 6 - Prob. 6.4.3ECh. 6 - Prob. 6.4.4ECh. 6 - Prob. 6.5.1ECh. 6 - Prob. 6.5.2ECh. 6 - Prob. 6.5.3ECh. 6 - Prob. 6.7ECh. 6 - Prob. 6.8ECh. 6 - Prob. 6.9ECh. 6 - Prob. 6.10ECh. 6 - Prob. 6.11ECh. 6 - Prob. 6.12ECh. 6 - Prob. 6.13ECh. 6 - Prob. 6.15ECh. 6 - Prior-Period Inventory Profits Home Products...Ch. 6 - Prob. 6.17PCh. 6 - Prob. 6.18PCh. 6 - Prob. 6.19PCh. 6 - Prob. 6.20PCh. 6 - Prob. 6.21PCh. 6 - Prob. 6.22PCh. 6 - Prob. 6.24PCh. 6 - Prob. 6.26PCh. 6 - Prob. 6.27PCh. 6 - Prob. 6.28PCh. 6 - Prob. 6.29PCh. 6 - Prob. 6.30PCh. 6 - Prob. 6.31PCh. 6 - Prob. 6.33PCh. 6 - Prob. 6.34PCh. 6 - Prob. 6.35APCh. 6 - Prob. 6.36AP
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Gumiho Corporation acquired Forest Company through an exchange of common shares. All of Forest's assets and liabilities were immediately transferred to Gumiho. Gumiho's common stock was trading at P20 per share at the time of exchange. Following selected information is also available. Par value of shares outstanding Additional Paid-in Capital Before Acquisition P400,000 P700,000 After Acquisition P500,000 P1,100,000 Based on the proceeding information, what is the number of shares was issued at the time of the exchange? 25,000 35,000 20,000 10,000 The Alhambra Company had these accounts at the time it was acquired by Kingdom Co.: Cash P 108,000 Accounts Receivable 1,371,000 Inventories 360,000 PPE 1,948,200 Accounts Payable 1,052,400 Kingdom Co. paid P4,200,000 for net assets of Alhambra Company. It has determined the fair market values of investment and PPE were P399,000 and P2,700,000, respectively. An assumed contingent liability arising from past events with a fair value amounting…arrow_forwardRequired Information [The following information applies to the questions displayed below.] Apple Corporation acquires 80 percent of Berry Corporation's common shares on January 1, 20X2. On January 2, 20X2, Berry acquires 60 percent of Coco Corporation's common stock. Information on company book values on the date of purchase and operating results for 20X2 is as follows: Company Apple Corporation Berry Corporation Coco Corporation Required: Select the correct answer for each of the following questions. Multiple Choice The fair values of the noncontrolling interests of Berry and Coco at the dates of acquisition were $60,000 and $80,000, respectively. O $22,000. Book Value $ 800,000 300,000 200,000 O $46,000. Purchase Price $ 240,000 120,000 4. The amount of income assigned to the noncontrolling interest in the 20X2 consolidated income statement is: O $42.000. $20,000. 28X2 Operating Income $ 100,000 80,000 50,000arrow_forwardConsolidating Eliminating Entries, Date of Acquisition: U.S. GAAP and IFRS Plummer Corporation acquired 90 percent of Softek Technologies’ voting stock by issuing 200,000 shares of $1 par common stock with a fair value of $100,000,000. In addition, Plummer paid $2,000,000 in cash to the consultants and accountants who advised in the acquisition. Softek’s shareholders’ equity at the date of acquisition is as follows: Common stock $400,000 Additional paid-in capital 20,000,000 Retained deficit (10,000,000) Accumulated other comprehensive loss (1,000,000) Treasury stock (500,000) Total $8,900,000 Softek's assets and liabilities were carried at fair value except as noted below: Book Value Fair Value Plant assets, net $12,000,000 $6,000,000 Trademarks -- 2,000,000 Customer lists -- 3,000,000 The fair value of the noncontrolling interest is estimated to be $9,000,000 at the date of acquisition.arrow_forward
- Q1. Z Corporation acquired 100% of the outstanding common stock of Sake X Corporation for $3,000,000 cash and 50,000 shares of its own common stock ($1 par value), which was trading at $30 per share at the acquisition date to Record the Acquisition Transaction on the Acquiring Incorporation's Journal. Required: Prepare The Journal Entryarrow_forwardAcquisition of Company B by Company A (stock or asset acquisition) Company A is about to acquire 100% of company B. Company B has identifiable net assets with book value of $300,000 and $500,000 respectively. As payment Company A will issue common stock with a fair value of $75,000. How should the transaction be recorded if the acquisition is? a) An acquisition of net assets? b) An acquisition of Company B’s common stock and Company B remains a separate legal entityarrow_forwardConsolidation at date of acquisition (purchase price greater than book value, acquisition journal entries, deferred tax liability) Assume that the parent company acquires its subsidiary in a "nontaxable" transaction by exchanging 60,000 shares of its $2 par value Common Stock, with a fair value on the acquisition date of $10 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the fair value of each of the subsidiary's assets and liabilities equals their respective book values except for property, plant and equipment (PPE) assets that are undervalued by $40,000, an unrecorded Customer List with a fair value of $64,000, and an unrecorded Brand Name asset valued at $96,000. And, finally, assume that the tax bases of the subsidiary's pre-acquisition identifiable net assets equal their book values. The parent company's effective tax rate is 22%. a. Prepare the journal entry that the parent makes to record the acquisition. General…arrow_forward
- LGM Motors acquired 80% of NS Service Center outstanding shares on January 1, 2022 by payingcash. The consolidated statement of financial position showed the following balances at thedate of acquisition.Consolidated Balances AmountTotal Assets 15,670,000Total Liabilities 4,575,000Total Shareholder’s Equity ?The book value of the net assets of NS Services Center is P4,500,000. The assets of NS ServiceCenter are fairly valued except for the following:• Patent on the product that is deemed worthless, P50,000.• Goodwill of P150,000.• Unrecognized identifiable R&D of P75,000.The fair value of the non-controlling interest is 705,000 and the book value of LGM’s equitybalance is P9,500,000.On December 31, 2022 the following information were provided by NS Services Center:• Net income of 400,000 was recognized.• Patents remaining useful life is 4 years.• Pre-existing goodwill presented above was impaired with a current value of 120,000.• Dividends were declared amounting to P100,000.LGM…arrow_forwardDEF company acquired the assets and assumed liabilities of GHI Company on January 1, 2022 by paying P3,000,000 and issuing its own ordinary shares. The comparison of the acquirer’s balance sheet before and after business combination transaction is as follows: Balance sheet before Acquisition Balance Sheet after Acquisition Total Assets 13,545,000 17,595,000 Total Liabilities 3,760,000 ? Total SHE 9,785,000 ? The fair value of the identifiable net asset of the acquiree is P4,835,000 and the book value of acquiree’s liabilities amounting to P1,300,000 is lower compared to its fair value by P350,000. DEF company paid acquisition related costs amounting to P50,000. What is the fair market value of the ordinary shares issued by the acquirer? a. 2,500,000 b. 2,400,000 c. 2,480,000 d. 2,450,000arrow_forwardPower Corporation acquired 70 percent of Silk Corporation’s common stock on December 31, 20x2. Balance sheet datafor the two companies immediately following acquisition follow 4. What amount of investment in Silk will be reported?A. P 0 C. P 150,500B. P 140,000 D. P 215,0005. What amount of liabilities will be reported?A. P265,000 C. P 622,000B. P 436,500 D. P 701,5006. What amount will be reported as non-controlling interest?A. P 42,000 C. P 60,900B. P 52,500 D. P 64,500arrow_forward
- Consolidation adjustment necessary when affiliate's debt is acquired from non-affiliate Assume that a Parent company owns 65 percent of its Subsidiary. The parent company uses the equity method to account for its Equity investment. On January 1, 2015, the Parent company issued to an unaffiliated company $2,000,000 (face) 10 year, 10 percent bonds payable for a $100,000 premium. The bonds pay interest on December 31 of each year. On January 1, 2018, the Subsidiary acquired 30 percent of the bonds for $572,000. Both companies use straight-line amortization. In preparing the consolidated financial statements for the year ended December 31, 2019, what consolidating entry adjustment is necessary for the beginning-of-year Equity investment balance? $Answer Answer Creditarrow_forwardWillow Ltd acquired 100% of Tree Ltd on 1 July 2020. At acquisition date, Tree Ltd had the following equity items: Retained earnings $52,000 Share capital 70,000 General Reserve 25,000 In the year following the acquisition, Tree Ltd paid a bonus share dividend of $22,000 out of pre-acquisition retained earnings. The following consolidation adjustment is needed in the consolidation worksheet for 30 June 2021: a. DR Shares in subsidiary $22,000 CR Share capital $22,000 b. DR Retained earnings $22,000 CR Share capital $22,000 c. DR Share capital $22,000 CR Bonus dividend paid $22,000 d. DR Bonus dividend paid $22,000 CR Share capital $22,000arrow_forwardhf. Darnell Ltd. acquired 60 percent of Tisha Co. The acquisition calls for Darnell to issue an additional 100 shares to Tisha in one year if Tisha meets a predetermined sales goal. This contingent consideration a. should be reported only in the notes to the financial statement. b. should be valued at its fair value as of the acquisition date. c. should be valued at fair value as of the acquisition date and revalued at the year-end. d. should not be reported unless the goal is met.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning