a
Introduction:When intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to unrelated party. Moreover, in the consolidation the gain or loss will be eliminated.
The amount of the differential as of January 1, 20X8.
a
Answer to Problem 7.38P
The amount of differential as of January 1, 20X8 $120,000.
Explanation of Solution
Items | Amount $ |
Original differential at December 31, 20X1 | 150,000 |
Less: portion written off for sale of inventory | (30,000) |
Remaining differential January 1, 20X8 | 120,000 |
b.
Introduction:When intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to unrelated party. Moreover, in the consolidation the gain or loss will be eliminated.
The balance in R’s investment in S stock account as of December 31, 20X8.
b.
Answer to Problem 7.38P
The balance in R’s investment in S stock account as of December 31, 20X8 $2,974,000.
Explanation of Solution
Items | Amount $ | Amount $ |
S | ||
Common stock | 1,000,000 | |
Additional paid-in capital | 1.350,000 | |
| ||
S retained earnings January 1, 20X8 | 1,400,000 | |
S net income 20X8 | 110,000 | |
S Dividends declared | (20,000) | |
Retained earnings December 31, 20X8 | 1,490,000 | |
Stockholders’ equity, December 31, 20X8 | 3,840,000 | |
Book value of Shares held in R | 2,880,000 | |
Remaining differential at January 1, 20X8 | 90,000 | |
Deferred gain on downstream sale of land | (23,000) | |
Loss on sale of equipment ($30,000 – 3,000) | 27,000 | |
Balance in investment in S account December 31, 20X8 | 2,974,000 |
c
Introduction:When intercompany transfer of asset occur, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to unrelated party. Moreover in the consolidation the gain or loss will be eliminated.
The consolidation entries required to prepare a three-part consolidated worksheet at December 31, 20X8.
c
Explanation of Solution
Particulars | Debit $ | Credit $ |
1. Elimination of beginning investment | ||
Common stock | 1,000,000 | |
Additional paid-in capital | 1,350,000 | |
Retained earnings | 1,400,000 | |
Income from S | 109,500 | |
NCI in Net income of S | 36,500 | |
Dividends declared | 20,000 | |
Investment in S | 2,907,000 | |
NCI in Net assets of S | 969,000 | |
(beginning investment in S eliminated by reversal) | ||
2. Excess value of differential reclassification | ||
Land | 56,000 | |
64,000 | ||
Investment in S | 90,000 | |
NCI in net assets of S | 30,000 | |
(recognition of differential on land and goodwill) | ||
3. Elimination of intercompany other income and expenses | ||
Other income | 80,000 | |
Other expenses | 80,000 | |
(intercompany other income and expenses eliminated by setoff) | ||
4. Elimination of intercompany payable and receivables | ||
Current payables | 20,000 | |
Current receivable | 20,000 | |
(intercompany receivable and payables eliminated) | ||
5. Elimination of intercompany dividends owed | ||
Current payables | 3,750 | |
Current receivable | 3,750 | |
(dividends receivable and payable eliminated) | ||
6. Elimination of gain on purchase of land | ||
Investment in S | 23,000 | |
Land | 23,000 | |
(gain on purchase of land eliminated) | ||
7. Elimination of gain on equipment | ||
Equipment | 185,000 | |
Loss on sale | 40,000 | |
Accumulated | 145,000 | |
( gain on equipment eliminated) | ||
Depreciation expense | 4,000 | |
Accumulated depreciation | 4,000 |
- Elimination of beginning investment
- Differential on land and investment is recognized.
- Intercompany income and expenses are eliminated by setoff.
- Intercompany dividends owed is eliminated.
- Intercompany receivable and payable is eliminated by setoff.
- Gain on purchase of investment eliminated by reversal.
- Loss on sale of equipment is eliminated by crediting and depreciation is recognized.
Investment in S Corp
Non-controlling interest
d
Introduction:When intercompany transfer of asset occur, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to unrelated party. Moreover in the consolidation the gain or loss will be eliminated.
The three-part consolidation worksheet for December 31, 20X9.
d
Answer to Problem 7.38P
Balance as per three part consolidated work sheet:
Retained earnings $2,649,300, Net assets $6,359,050.
Explanation of Solution
Elimination | |||||
Items | P | S | Debit $ | Credit $ | Consolidation |
Sales | 4,801,000 | 985,000 | 5,786,000 | ||
Other income | 90,000 | (35,000) | 80,000 | 40,000 | 15,000 |
Less: | |||||
Cost of goods sold | (2,193,000) | (525,000) | (2,718,000) | ||
Depreciation expenses | (202,000) | (88,000) | 4,000 | (294,000) | |
Other expenses | (1,381,000) | (227,000) | 80,000 | (1,528,000) | |
Income from S Corp | 109,500 | 109,500 | |||
Consolidated net income | 1,261,000 | ||||
Non-controlling interest | 36,500 | (36,500) | |||
Net income carry forward | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Retained earnings | 1,474,800 | 1,400,000 | 1,400,000 | 1,474,800 | |
Net income | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Less dividends declared | (50,000) | (20,000) | 20,000 | (50,000) | |
Retained earnings Dec 31 | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Cash | 50,700 | 38,000 | 88,700 | ||
Accounts receivable | 101,800 | 89,400 | 23,750 | 167,450 | |
Inventory | 286,000 | 218,900 | 504,900 | ||
Land | 400,000 | 1,200,000 | 56,000 | 23,000 | 1,633,000 |
Buildings & equipment | 2,400,000 | 2,990,000 | 185,000 | 5,575,000 | |
Less: Accumulated Depr. | (1,105,000) | (420,000) | 145,000 | ||
4,000 | (1,674,000) | ||||
Investment in S Corp | 2,974,000 | 23,000 | 2,907,000 | ||
90,000 | |||||
Goodwill | 64,000 | 64,000 | |||
Total Assets | 5,107,500 | 4,116,300 | 328,000 | 2,192,750 | 6,359,050 |
Accounts payable | 86,200 | 76,300 | 23,750 | 138,750 | |
Bonds payable | 1,000,000 | 200,000 | 1,200,000 | ||
Common stock | 100,000 | 1,000,000 | 1,000,000 | 100,000 | |
Additional paid-in capital | 1,272,000 | 1,350,000 | 1,350,000 | 1,272,000 | |
Retained earnings | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
NCI in Net assets of S | 969,000 | 999,000 | |||
30,000 | |||||
Total Liabilities & equity | 5,107,500 | 4,116,300 | 328,000 | 2,192,750 | 6,359,050 |
Want to see more full solutions like this?
Chapter 7 Solutions
ADVANCED FINAN.ACCT.(LOOSELEAF)>CUSTOM<
- First Boston Corporation acquired 80 percent of Gulfside Corporation common stock on January 1, 20X5. Gulfside holds 60 percent of the voting shares of Paddock Company, and Paddock owns 10 percent of the stock of First Boston. All acquisitions were made at underlying book value. The fair value of the noncontrolling interest in Gulfside was equal to 20 percent of the book value of Gulfside when acquired by First Boston, and the fair value of the noncontrolling interest in Paddock was equal to 40 percent of its book value when control was acquired by Gulfside. During 20X7, income from the separate operations of First Boston, Gulfside, and Paddock was $46,000, $36,000, and $52,000, respectively, and dividends of $32,000, $22,000, and $12,000, respectively, were paid. The companies use the cost method of accounting for intercorporate investments and, accordingly, record dividends received as other (nonoperating) income. Required: Compute the amount of consolidated net income and the…arrow_forwardAt 1 January 20X4 Yogi acquired 80% of the share capital of Bear for $1,400,000. At that date the share capital of Bear consisted of 600,000 ordinary shares of 50c each and its reserves were $50,000. The fair value of the non-controlling interest was valued at $525,000 at the date of acquisition. In the consolidated statement of financial position of Yogi and its subsidiary Bear at 31 December 20X8, what amount should appear for goodwill?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_forward
- 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 the 100,000, P50 par value shares of the subsidiary are currently selling at 90/share. b. 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_forwardPurse Corporation acquired 70 percent of Scarf Corporation’s ownership on January 1, 20X8, for $140,000. At that date, Scarf reported capital stock outstanding of $120,000 and retained earnings of $80,000, and the fair value of the noncontrolling interest was equal to 30 percent of the book value of Scarf. During 20X8, Scarf reported net income of $30,000 and comprehensive income of $36,000 and paid dividends of $25,000. Required: Present all consolidation entries needed at December 31, 20X8, to prepare a complete set of consolidated financial statements for Purse Corporation and its subsidiary.arrow_forwardStep Acquisition: Press Company acquires 15 percent of Secretary Company's common stock for P600,000 cash and carries the investment using the cost model. A few months later, Press purchases another 60 percent of Secretary Company's stock for P2,592,000. At that date, Secretary Company reports identifiable assets with a book value of P4,680,000 and a fair value of P6,120,000, and it has liabilities with a book value and fair value of P2,280,000. The fair value of the 25% non-controlling interest in Secretary Company is P1,080,000.Determine the following (at full fair value)GoodwillNon-Controlling Interest (NCI)arrow_forward
- Planet Corporation acquired 100 percent of the voting common stock of Saturn Company on January 1, 20X7, by issuing bonds with a par value and fair value of $670,000 and making a cash payment of $24,000. At the date of acquisition, Saturn reported assets of $740,000 and liabilities of $140,000. The book values and fair values of Saturn’s net assets were equal except for land and copyrights. Saturn’s land had a fair value $16,000 higher than its book value. All of the remaining purchase price was attributable to the increased value of Saturn’s copyrights with a remaining useful life of eight years. Saturn Company reported a loss of $88,000 in 20X7 and net income of $120,000 in 20X8. Saturn paid dividends of $24,000 each year. Required: Assuming that Planet Corporation uses the equity method in accounting for its investment in Saturn Company, prepare all journal entries for Planet for 20X7 and 20X8.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.Goodwill arising from the consolidation if the non-controlling interest is stated at fair value ofP2,000,000.2. Goodwill arising from the consolidation if the 100,000, P50 par value shares of the subsidiary arecurrently selling at 90/share.3. 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_forwardOn January 1, 20x1, John Corp. acquired the identifiable net assets of Jose Corp. by paying cash of ₱1,500,000 and issuing 10,000 ordinary shares with par and fair value of ₱100 and ₱120 per share, respectively. The identifiable assets of Jose had book values of ₱3,200,000 and fair values of ₱4,000,000 and its liabilities have book values equal to its fair values amounting to ₱1,500,000. As per agreement, John Corp. agreed to pay additional amount equal to 20% of the 20x1 year-end profit that exceeds ₱500,000 on January 2, 20x2. On the date of acquisition Jon estimated that the fair value of contingent consideration is ₱15,000. Assume the actual profit of ABC on December 31, 20x1 is ₱600,000. What is the gain (loss) on extinguishment of contingent consideration liability.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_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_forwardBronze Corporation agrees to acquire the net assets of Wall Corporation on January 1, 20X1. Wall has the following balance sheet on the date of acquisition: Wall Corporation Balance Sheet January 1, 20X1 Assets Liabilities and Equity Accounts receivable . . . . . . . . . $ 79,000 Current liabilities . . . . . . . . . . . . . . $145,000 Inventory . . . . . . . . . . . . . . . . . . 112,000 Bonds payable . . . . . . . . . . . . . . . 100,000 Other current assets . . . . . . . . . . 55,000 Common stock . . . . . . . . . . . . . . . . 200,000 Equipment (net) . . . . . . . . . . . . . 294,000 Paid-in capital in excess of par . . . 50,000 Trademark . . . . . . . . . . . . . . . . . 30,000 Retained earnings . . . . . . . . . . . . . 75,000 Total assets. . . . . . . . . . . . . . . $570,000 Total liabilities and equity . . . . . $570,000 An appraiser determines that in-process R&D exists and has an estimated value of $14,000. The appraisal indicates that the following assets have fair…arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning