Introduction:
Consolidation of statements:
The result of parent as well as all of its subsidiaries financial position is reflected in consolidated statements. It is beneficial for creditors and owners of the parent company to know the outcome of the operations of parent and its subsidiaries.
To calculate: Consolidated worksheet for paulcraft corporation and its subsidiary Switzer corporation as of Dec 31 2017. Also preparing supporting amortization and income distribution schedules.
Answer to Problem 3.12.2P
The Fair value of subsidiary is $500000 parent price of $400000 and non-controlling interest value comes to $100000. The fair value of net assets excluding
Explanation of Solution
1. Worksheet Paulcraft Corporation and Subsidiary Switzer Company.
Particular | Eliminations & Adjustments | Con Inc.stmt | NCI | Controlling interest RE | Con BS | |||
Company P | Company S | Debit | Credit | |||||
Cash | $178000 | $81000 | $259000 | |||||
Accounts receivable | $80000 | $35000 | $115000 | |||||
Inventory | $90000 | $52000 | $142000 | |||||
Land | $100000 | $60000 | $90000 (4) | $250000 | ||||
Investment in S | $400000 | ) | $8000(1) | |||||
$8000(2) | ||||||||
$169600(3) | ||||||||
$230400(4) | ||||||||
Buildings | $800000 | $200000 | $130000(4) | $1130000 | ||||
Acc depre | ($220000) | ($60000) | $6500(5) | ($266500) | ||||
Equipment | $150000 | $100000 | $30000 (4) | $280000 | ||||
Acc depre | ($75000) | ($44000) | $6000 (5) | ($125000) | ||||
Goodwill | $36000(4) | $36000 | ||||||
Current liabilities | ($50000) | ($88000) | ($138000) | |||||
Bond payable | ($100000) | ($100000) | ||||||
Discount (premium) | $4000 (4) | |||||||
$800 (5) | $3200 | |||||||
Common stock- S | ($10000) | $8000 (3) | ($2000) | |||||
Paid in cap in excess of Par − S | ($90000) | $72000 (3) | ($18000) | |||||
RE- S | ($112000) | $89600 (3) | ($80000) | |||||
$57600(4) | ||||||||
Common stock − P | ($100000) | ($100000) | ||||||
Paid in cap in excess of Par − P | ($900000) | ($900000) | ||||||
RE- P | ($300000) | |||||||
($300000) | ||||||||
Sales | ($750000) | ($300000) | ($10500000) | |||||
COGS | $400000 | $180000 | $2000 | $578000 | ||||
Depe exp- Bldg | $30000 | $10000 | $6500 (5) | $46500 | ||||
Depre exp- equipment | $15000 | $14000 | $6000 (5) | $35000 | ||||
Other expenses | $120000 | $54000 | $174000 | |||||
Interest exp | $8000 | $800 (5) | $8800 | |||||
Sub (dividend) Income | ($8000) | $8000 (1) | ||||||
Div declared − S | $10000 | $8000 (2) | $2000 | |||||
Div declared- P | $20000 | $20000 | ||||||
Total | $488900 | $488900 | ||||||
Cons Net income | ($207700) | |||||||
To NCI (#6) | $4540 | ($4540) | ||||||
To CI | $203160 | ($203160) | ||||||
Total NCI | ($102540) | ($102540) | ||||||
RE CI | ($483160) | ($483160) |
Where( 1) − Current year subsidiary income (2) current year dividend (3) Eliminate controlling interest in subsidiary equity.
(4) per D&D schedule distribute excess.
(5) per Amortization schedule amortized excess.
2. Determination of Value analysis schedule:-
Particulars | Company Implied Value | Parent (80%) | NCI (20%) |
Fair Value of Company | $500000 ( working #1) | $400000 | $100000 |
Fair value of net assets excluding goodwill | $464000 (Working #2) | $371200 | $92800 |
Goodwill | $36000 | $28800 | $7200 |
3. Determination and Distribution of Excess schedule
Particulars | Company Implied Fair value | Parent (80%) | NCI (20%) | |
Fair value of subsidiary (A) | $500000 | $400000 | $100000 | |
Book Value of Interest acquired | ||||
Common stock | $10000 | |||
Paid in capital in excess of par | $90000 | |||
Retained Earnings | $112000 | |||
Total Equity | $212000 | $212000 | $212000 | |
Interest acquired | 80% | 20% | ||
Book Value (b) | $212000 | $169600 | $42400 | |
Excess of Fair value over Book Value (a − 212000) | $288000 ($500000-$212000) | $230400 | $57600 | |
Adjustment of Identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory (Working #4) | ($2000) | 1 | Credit D1 | |
Land(Working #4) | $90000 | Debit D2 | ||
Bonds Payable(Working #4) | $4000 | 5 years | $800 | Debit D3 |
Buildings(Working #4) | $130000 | 20 | $6500 | Debit D4 |
Equipment(Working #4) | $30000 | 5 | $6000 | Debit D5 |
Goodwill ( per Value analysis table ) | $36000 | Debit D6 | ||
Total | $288000 |
Where Debit D records non-controlling interest portion of excess of fair value over the book value, excess in investment account is distributed and patent is adjusted to fair value.
Working :-
1. Company fair value of subsidiary
P Company purchase outstanding stock of S company for $400000
2. Fair value of net assets excluding goodwill
= Total Equity +Inventory +land+ Bonds payable+ Buildings+ Equipment
3. Goodwill
4. Assets
Assets | Adjustment (a-b) | Cost (a) | Market Value (b) |
Inventory | ($2000) | 40000 | 38000 |
Land | $90000 | 60000 | 150000 |
Bonds Payable | $4000 | 100000 | 96000 |
Buildings | $130000 | 150000 ( $200000-$50000) | 280000 |
Equipment | $30000 | 70000 ($10000-$30000) | 100000 |
5. Total amortization table
Account adjustments | Life | Annual amount | Current year | Prior year | Total | Key |
Inventory | 1 | ($2000) | ($2000) | ($2000) | D1 | |
Subject to amortization | ||||||
Bonds payable | 5 | $800 | $800 | $800 | A3 | |
Buildings | 20 | $6500 | $6500 | $6500 | A4 | |
Equipment | 5 | $6000 | $6000 | $6000 | A5 | |
Total amortizations | $13300 | $13300 | $13300 |
6. Internally generated income - S company Internally generated income = S company sales −[COGS+Depreciation (bldg.)+Depreciation(equipment)+Other expense+Interest expense]
S company income distribution
Particular | Amount | Particular | Amount |
Current year amortizations | $13300 | Internally generated income (Working #6) | $34000 |
Inventory adjustment | $2000 | ||
Adjusted income before tax | $22700 | ||
Non Controlling interest share ( ) | $4540 | ||
Controlling interest share | $18160 |
7. Internally generated income - P Company Internally generated income = S company sales −[COGS+Depreciation (bldg.)+Depreciation(equipment)+Other expense]
P company income distribution
Particular | Amount | Particular | Amount |
Internally generated income (Working #7) | $18500 | ||
Controlling share of subsidiary | $18160 | ||
Controlling interest share | $203160 |
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- Asaparrow_forwardOn August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. What amount did Celgene include in pre-combination service compensation in the total consideration transferred? What support is provided for this treatment in the Accounting Standards Codification (see ASC 805-30-30, paragraphs 9-l3)?arrow_forwardOn August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. How will Celgene account for the in-process research and development product rights acquired in the Receptos combination?arrow_forward
- Born Company acquires an 80% interest in Roland Company for $660,000 cash on January 1, 2017. The NCI has a fair value of $165,000. Any excess of cost over book value is attributed to goodwill. To help pay for the acquisition, Born Company issues 5,000 shares of its common stock with a fair value of $70 per share. Roland’s balance sheet on the date of the purchase is as follows: Assets Liabilities and Equity Cash . . . . . . . . . . . . . . . . . . . . $ 20,000 Inventory . . . . . . . . . . . . . . . . 140,000 Property, plant, andequipment (net). . . . . . . . . . 550,000 Total assets . . . . . . . . . . . . . $710,000 Current liabilities . . . . . . . $110,000 Bonds payable . . . . . . . . . 100,000 Common stock ($10 par) . . 200,000 Retained earnings . . . . .. . . 300,000 Total liabilities and equity $710,000 Controlling share of net income for 2017 is $150,000, net of the noncontrolling interest of $10,000. Born declares and pays dividends of $10,000, and Roland…arrow_forwardEcho, Inc., purchased 10 percent of ProForm Corporation on January 1, 2017, for $345,000 and accounted for the investment using the fair-value method. Echo acquires an additional 15 percent of ProForm on January 1, 2018, for $580,000. The equity method of accounting is now appropriate for this investment. No intra-entity sales have occurred.a. How does Echo initially determine the income to be reported in 2017 in connection with its ownership of ProForm?b. What factors should have influenced Echo in its decision to apply the equity method in 2018?c. What factors could have prevented Echo from adopting the equity method after this second purchase?d. What is the objective of the equity method of accounting?e. What criticisms have been leveled at the equity method? f. In comparative statements for 2017 and 2018, how would Echo determine the income to be reported in 2017 in connection with its ownership of ProForm? Why is this accounting appropriate?g.…arrow_forwardAllerton Company acquires all of Deluxe Company’s assets and liabilities for cash on January 1, 2018, and subsequently formally dissolves Deluxe. At the acquisition date, the following book and fair values were available for the Deluxe Company accounts:Prepare Allerton’s entry to record its acquisition of Deluxe in its accounting records assuming the following cash exchange amounts:1. $145,000.2. $110,000.arrow_forward
- Pratt Company acquired all of Spider, Inc.'s outstanding shares on December 31, 2017, for $495,000 cash. Pratt will operate Spider as a wholly owned subsidiary with a separate legal and accounting identity. Although many of Spider's book values approximate fair values, several of its accounts have fair values that differ from book values. In addition, Spider has internally developed assets that remain unrecorded on its books. In deriving the acquisition price, Pratt assessed Spider's fair and book value differences as follows: Computer software Equipment Client contracts In-process research and development Notes payable Cash Receivables Inventory Investment in Spider Computer software Buildings (net) Equipment (net) Client contracts Goodwill Book Values 0 0 (60,000) At December 31, 2017, the following financial information is available for consolidation: Pratt Total Assets $20,000 40,000 $36,000 116,000 140,000 495,000 210,000 595,000 308,000 0 0 $1,900,000 $(88,000) (510,000)…arrow_forward) Liala Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactions occurred between the two entities: 1. On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12000, this inventory previously costed Liala Ltd $10000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to other entities for $3000. The other 80% was all sold to external entities by 30 June 2017 for $13000. 2. During the 2016–17 period, Jordan Ltd sold inventory to Liala Ltd for $6000, this being at cost plus 20% mark-up. Of this inventory, 20 % remained on hand in Liala Ltd at 30 June 2017. The tax rate is 30% Required:(i) Prepare the consolidation worksheet entries for Liala Ltd at 30 June 2017 in relation to the intragroup transfers of inventory. (ii) Compute the amount of cost of goods sold to be reported in the consolidated income statement for 2017 relating to the relevant intra-group sales. (b) On 1 July 2016 Liala ltd sold an item of plant to Jordan Ltd for $150000…arrow_forwardIn 2018, PepsiCo, Inc. acquired SodaStream, a sparkling water maker, for $3,343 million in cash. At the acquisition date, SodaStream's identifiable net assets had fair values as follows (in millions): Inventories $176 Property, plant and equipment 193 Intangible assets 2,124 Other net assets (93) Required Prepare the journal entry necessary to record this acquisition on PepsiCo's books, assuming it is reported as a merger. Note: Provide all answers in millions. To record acquisition of SodaStream. くくくくくく Debit Creditarrow_forward
- On January 1, 2023, Novak Corporation, a public company following IFRS, acquired 15,900 of the 53,000 outstanding common shares of Noah Corp. for $22 per share. Noah's statement of financial position reported the following information at the date of the acquisition: Assets not subject to depreciation $289,800 Assets subject to depreciation 860,100 Liabilities 150,100 Additional information: 1. On the acquisition date, the fair value is the same as the carrying amount for the assets that are not subject to depreciation and for the liabilities. 2. 3. 4. On the acquisition date, the fair value of the assets that are subject to depreciation is $964,100. These assets had a remaining useful life of eight years at that time. Noah reported 2023 net income of $104,000 and paid dividends of $5,000 in December 2023. Noah's shares are not actively traded on the stock exchange, but Novak has determined that they have a fair value of $21 per share on December 31, 2023. (a) Your answer is partially…arrow_forwardPratt Company acquired all of Spider, Inc.’s outstanding shares on December 31, 2018, for $495,000 cash. Pratt will operate Spider as a wholly owned subsidiary with a separate legal and accounting identity. Although many of Spider’s book values approximate fair values, several of its accounts have fair values that differ from book values. In addition, Spider has internally developed assets that remain unrecorded on its books. In deriving the acquisition price, Pratt assessed Spider’s fair and book value differences as follows: Book Values Fair Values Computer software $ 20,000 $ 70,000 Equipment 40,000 30,000 Client contracts –0– 100,000 In-process research and development –0– 40,000 Notes payable (60,000) (65,000) At December 31, 2018, the following financial information is available for consolidation: Pratt Spider Cash $ 36,000 $ 18,000 Receivables…arrow_forwardOn January 1, 2016, Adams Corporation acquired all of the stock of Baker Company. The fair value of Adams’ shares used in the exchange was $37,500,000. At the time of acquisition, the book value of Baker’s shareholders’ equity was $5,000,000, and the book value of Baker’s building (25-year life) exceeded its fair value by $1,000,000. From the date of acquisition to December 31, 2021, Baker had cumulative net income of $1,300,000. For 2022, Baker reported net income of $300,000. Adams uses the complete equity method to account for its investment in Baker. There is no goodwill impairment loss for the period 2016 through 2021, but there is impairment loss of $100,000 in 2022. Baker declared no dividends during the period 2016–2022. Required Prepare the working paper eliminating entries necessary to consolidate the financial statements of Adams and Baker at December 31, 2019. Enter numerical answers using all zeros (do not abbreviate in thousands or in millions).arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education