Advanced Accounting - Standalone book
Advanced Accounting - Standalone book
12th Edition
ISBN: 9780077862220
Author: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupnik
Publisher: McGraw-Hill Education
Question
Book Icon
Chapter 6, Problem 47P
To determine

Determine consolidated financial totals for the given business combination.

Expert Solution & Answer
Check Mark

Explanation of Solution

The consolidated financial totals for the given business combination is as follows:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
Income statement Company PCompany SDebitCreditConsolidated Balances
       
Sales ($800,000)($400,000)(TI)    90,000 ($1,110,000)
Cost of goods sold $528,000$260,000(G)      6,000(TI)   90,000$704,000
Expenses $180,000$130,000(E)    11,000(ED)   2,000$319,000
Gain on sale of equipment ($8,000)$0(TA)    8,000 $0
Net income ($100,000)($10,000) ($87,000)
       
Balance Sheet      
Cash $30,000$40,000   
Accounts receivable $300,000$100,000 (P)    28,000 
Inventory $260,000$180,000 (G)      6,000 
Investment in Company S $560,000$0 (S)  450,000 
     (A)  110,000 
Land, buildings, and equipment $680,000$500,000(TA)  10,000  
Accumulated depreciation ($180,000)($90,000)(ED)    2,000(TA)  18,000 
Intangible Asset $0$0(A)  110,000(E)    11,000 
Total assets $1,650,000$730,000 $1,879,000
       
Accounts payable ($140,000)($90,000)(P)    28,000 ($202,000)
Long-term liabilities ($240,000)($180,000)  ($420,000)
Preferred stock $0($100,000)(S)100,000 $0
Common stock ($620,000)($200,000)(S)  200,000 ($620,000)
Additional paid-in capital ($210,000)$0  ($210,000)
Retained earnings, 12/31 ($440,000)($160,000)  ($427,000)
Total liabilities and stockholders’ equity ($1,650,000)($730,000)$715,000$715,000($1,879,000)

Table: (1)

Working note:

Statement of retained earnings Company PCompany SDebitCreditConsolidated Balances
Retained earnings, 1/1 ($400,000)($150,000)(S)  150,000  
Net income ($100,000)($10,000)   
Dividends declared $60,000$0   
Retained earnings, 12/31 ($440,000)($160,000)  ($427,000)

Table: (2)

Computation of unrealized gross profit:

ParticularsAmount
Rate of gross profit ($90,000$60,000$90,000×100) 33.33%
Inventory unsold at year end$ 18,000
Unrealized gross profit $   6,000

Table: (3)

Computation of annual amortization:

ParticularsAmount
Consideration paid $ 560,000
Book value of Company S $ 450,000
Excess fair value over book value $ 110,000
Annual amortization of intangible asset (10 years) $   11,000

Table: (4)

Computation of gain on sale of equipment:

ParticularsAmount
Carrying amount of equipment $   20,000
Book value of equipment $   12,000
Gain on sale $   10,000
Depreciation ($20,000÷4) $     5,000
Accumulated depreciation $     5,000

Table: (5)

Worksheet adjustments:

Entry S
 Date Accounts Title and Explanation Post Ref. Debit Credit
  Common stock  $100,000 
  Preferred stock  $200,000 
  Retained earnings on 01/01/2018  $150,000 
  Investment in Company S   $  450,000
  (being  stock of subsidiary eliminated)   
     
 Entry A
 Date Accounts Title and Explanation Post Ref. Debit Credit
  Intangible asset  $110,000 
  Investment in Company S   $  110,000
  (being excess fair value transferred to intangible asset)   
     
 Entry E
 Date Accounts Title and Explanation Post Ref. Debit Credit
  Amortization expense  $  11,000 
  Intangible asset   $    11,000
  (being amortization on intangible asset recorded)   
     
 Entry P
 Date Accounts Title and Explanation Post Ref. Debit Credit
  Accounts Payable  $  28,000 
  Accounts Receivable   $    28,000
  (being intra-entity receivables and payables eliminated)   
     
 Entry TA
 Date Accounts Title and Explanation Post Ref. Debit Credit
  Equipment  $  10,000 
  Gain on sale of equipment  $    8,000 
  Accumulated Depreciation   $    18,000
  (Being excess depreciation and gain eliminated)   

Table: (6)

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
On January 1, Paisley, Inc., paid $560,000 for all of Skyler Corporation’s outstanding stock. This cash payment was based on a price of $180 per share for Skyler’s $100 par value preferred stock and $38 per share for its $20 par value common stock. The preferred shares are voting, cumulative, and fully participating. At the acquisition date, the book values of Skyler’s accounts equaled their fair values. Any excess fair value is assigned to an intangible asset and will be amortized over a 10-year period. During the year, Skyler sold inventory costing $60,000 to Paisley for $90,000. All but $18,000 (measured at transfer price) of this merchandise has been resold to outsiders by the end of the year. At the end of the year, Paisley continues to owe Skyler for the last shipment of inventory priced at $28,000. Also, on January 2 Paisley sold Skyler equipment for $20,000 although it had a carrying amount of only $12,000 (original cost of $30,000). Both companies depreciate such property…
When it purchased Sutton, Inc. on January 1, 20X1, Pavin Corporation issued 500,000 shares of its $5 par voting common stock. On that date the fair value of those shares totaled $4,200,000. Related to the acquisition, Pavin had payments to the attorneys and accountants of $200,000, and stock issuance fees of $100,000. Immediately prior to the purchase, the equity sections of the two firms appeared as follows:     Pavin Sutton Common stock $  4,000,000 $   700,000 Paid-in capital in excess of par 7,500,000 900,000 Retained earnings   5,500,000    500,000 Total $17,000,000 $2,100,000   Immediately after the purchase, the consolidated balance sheet should report retained earnings of: a. $6,000,000 b. $5,800,000 c. $5,500,000 d. $5,300,000
On January 1, 20x4, the Alpha Company entered into a transaction for acquisition of assets and liabilities of Beta Company. Alpha issued P400 in long-term liabilities and 40 shares of ordinary shares having a par value of P1 per share but a fair value of P10 per share. Alpha paid P20 to lawyers, accountants and brokers for assistance in bringing about this purchase. Another P15 was paid in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Item.. ..Alpha .Beta Cash.. P 180 ..P 40 Accounts Receivable...... 810..180 Inventory... 1,080.. 280 Land. . 600.. 360 Buildings (net).. .1,260.. 440 Equipment (net).. 480... 100 .....- Accounts Payable........( 450)..( 80) Long-term liabilities......(1,290)..( 400) Ordinary Shares, P1 par....( 330) Ordinary Shares, P20 par .( 240) Share Premium.. ( 1,080)..( 340) Retained Earnings.......(1,260).. ( 340) Note: Parentheses indicate a credit balance.
Knowledge Booster
Background pattern image
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Text book image
SWFT Corp Partner Estates Trusts
Accounting
ISBN:9780357161548
Author:Raabe
Publisher:Cengage