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 | |
| 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
ADVANCED FINANCIAL ACCT.(LL) >CUSTOM<
- 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: 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.arrow_forwardIllustration 1. Measuring Goodwill/Gain on Bargain PurchaseOn January 1, 2021, Amahan Co. acquired all of the assets and assumed all of the liabilities of Anak, Inc. As of this date, the carrying amounts and fair values of the assets and liabilities of Anak acquired by Amahan are shown below: On the negotiation for the business combination, Amahan Co. incurred the followingtransaction costs: P25,000.00 for legal fees; P 75,000.00 for accounting fees and P 50,000.00 for consultancy fees. Case 2: Amahan Co. paid P1,000,000.00 cash as consideration for the assets and liabilities of Anak, Inc. 1. How much is the previously held equity interest in the acquiree?a. 0.00b. 150,000.00c. 310,000.00d. 500,000.00 2. .How much is the fair value of the net identifiable assets acquired?a. 1,965,000.00b. 1,315,000.00c. 1,310,000.00d. 1,190,000.00 3.How much is the goodwill (gain on bargain purchase) on the business combination?a. (465,000.00)b. 185,000.00c. (190,000.00)d. 310,000.00arrow_forwardIllustration 1. Measuring Goodwill/Gain on Bargain PurchaseOn January 1, 2021, Amahan Co. acquired all of the assets and assumed all of the liabilities of Anak, Inc. As of this date, the carrying amounts and fair values of the assets and liabilities of Anak acquired by Amahan are shown below: On the negotiation for the business combination, Amahan Co. incurred the followingtransaction costs: P25,000.00 for legal fees; P 75,000.00 for accounting fees and P 50,000.00 for consultancy fees. Case 1: Amahan Co. paid P1,000,000.00 cash and P 350,000.00 land with fair value ofP500,000.00 as consideration for the assets and liabilities of Anak, Inc.1. How much is the transaction costs incurred during the business combination?a. 50,000.00b. 75,000.00 c. 125,000.00d. 150,000.00 2. How much is the Consideration Transferred?a. 1,000,000.00b. 1,350,000.00c. 1,500,000.00d. 1,850,000.00 3. How Much is the Non-Controlling Interest in the acquiree?a. 0.00b. 150,000.00c. 310,000.00d. 500,000.000arrow_forward
- Illustration 1. Measuring Goodwill/Gain on Bargain PurchaseOn January 1, 2021, Amahan Co. acquired all of the assets and assumed all of the liabilities of Anak, Inc. As of this date, the carrying amounts and fair values of the assets and liabilities of Anak acquired by Amahan are shown below: On the negotiation for the business combination, Amahan Co. incurred the followingtransaction costs: P25,000.00 for legal fees; P 75,000.00 for accounting fees and P 50,000.00 for consultancy fees. 1. How much is the goodwill (gain on bargain purchase) on the businesscombination?a. (465,000.00)b. 185,000.00c. (190,000.00)d. 310,000.00arrow_forwardIllustration 1. Measuring Goodwill/Gain on Bargain PurchaseOn January 1, 2021, Amahan Co. acquired all of the assets and assumed all of the liabilities of Anak, Inc. As of this date, the carrying amounts and fair values of the assets and liabilities of Anak acquired by Amahan are shown below: On the negotiation for the business combination, Amahan Co. incurred the followingtransaction costs: P25,000.00 for legal fees; P 75,000.00 for accounting fees and P 50,000.00 for consultancy fees. 1. How much is the previously held equity interest in the acquiree?a. 0.00b. 150,000.00c. 310,000.00d. 500,000.00 2. How much is the fair value of the net identifiable assets acquired?a. 1,965,000.00b. 1,315,000.00c. 1,310,000.00d. 1,190,000.00 3. How much is the goodwill (gain on bargain purchase) on the businesscombination?a. (465,000.00)b. 185,000.00c. (190,000.00)d. 310,000.00arrow_forwardOn January 1, 20X1 P Co acquired 70% ownership of S Ltd. On the acquisition date all identifiable assets and liabilities had book values equal to fair values. P uses the cost method to record its investment in S. For external reporting purposes consolidated statements are required. However, the purchase did result in the acquisition of goodwill of $55,000. During the past few years, a number of transactions have taken place: Inter-company downstream sales during 20X5 were 120,000. An unrealized profit of 17,000 still remains in the unsold ending inventory. The beginning inventory included an unrealized profit of 11,000 related to last year’s downstream inter-company sales. Inter-company upstream sales during 20X5 were 70,000. An unrealized profit of 8,000 remains in the unsold ending inventory. There were no inter-company upstream sales last year. On January 3, 20X3, P sold equipment to S for 88,000. The equipment had a net book value of $60,000 and a remaining useful life of 10…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 GOOWILL 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_forward6. On April 1, X3, Yongquan Company acquired all the net assets of Qingquan Company by way of absorption and merger; Purchaser and recognized goodwill of $180,000 in the acquisition entry. Among the net assets of Qingquan Company on April 1, X3, there was an account of equipment The face value and tentative fair value are $200,000 and $240,000 respectively, with an estimated useful life of eight years, no residual value, straight-line method Set aside depreciation. On January 1, X4, Yongquan Company adjusted the provisional fair value of the acquisition date of the equipment to 2 $320,000. Which of the following statements is incorrect? (A) The amount of equipment that should be recognized on Yongquan's accounts on April 1, X3 is $240,000. (B) The disposal equipment benefit of $80,000 should be recognized on Yongquan's accounts on January 1, X4. (C) On January 1, X4, Yongquan's accounts should be adjusted to reduce retained earnings by $7,500. (D) On December 31, X3, the depreciation…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
- Panda Company purchased an 80% interest of Bear Company on July 1, 2013. The consideration transferredwas P45,000,000 which was estimated to include a control premium of P12,000,000. Bear Company net assets were P42,500,000 at acquisition date. Required: Compute the amount of goodwill (gain on bargain purchase) assuming Panda Company elects to measure noncontrolling interest:a. Proportionate to its share on the net assets.b. At fair value.arrow_forward6. Tulip Company purchased the net assets of another entity for P2,000,000. On the sate of the transaction, the acquire had P800,000 of liabilities The assets of the acquiree at fair value were $1,900,000 for current assets and P1,600,000 for noncurrent assets. What is the amount of gain on bargain purchase? a. P 700,000 b. P-700,000 c. P 800,000 d. P-800,000arrow_forwardHanley acquired 85% of the ordinary share capital of Craig on 30 December 20X7 for $80,000. At this date the net assets of Craig were$95,000. NCI is valued using the fair value method and the fair value of the NCI on the acquisition date is $30,000 What goodwill arises on the acquisition?arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning