a.
Introduction:
Journal entries by M with regard to its investment in G during 20X8.
a.
Explanation of Solution
Journal entries
S.no | Date | Account title and explanation | Debit | Credit |
1 | Investment in G Co. | $173,000 | ||
Cash | $173,000 | |||
(To record the amount of investment in G Co.) | ||||
2 | Investment in G ($45,000 x 80%) | 36,000 | ||
Income from G | 36,000 | |||
(To record the income from G Co.) | ||||
3 | Cash ($25,000 x 80%) | 20,000 | ||
Investment in G | 20,000 | |||
(To record the dividend from G Co.) | ||||
4 | Income from subsidiary | $3,000 | ||
Investment in G’s stock | $3,000 | |||
(To record the amortization of the excess acquisition price) |
- M Co. acquired 80 percent ownership of G Co. for $173,000 for cash, thus investment in G Co. is debited and cash account is credited as cash is given against the acquisition.
- Calculation of income from G Co.:
Particulars | Amount |
Sales | $470,000 |
Less: Cost of goods sold | ($310,000) |
Less: | ($15,000) |
Less: Other expenses | ($100,000) |
Net Income | $45,000 |
Income from S co. | $36,000 |
- M Co. received 80 percent dividend i.e. $20,000 from G Co., this will increase the cash account by the amount $20,000.
- Calculation of Amortization of excess value:
Particulars | Amount |
Fair Value | $191,250 |
Less: Book value | ($150,000) |
Excess of fair value over book value | $41,250 |
Life | 11 years |
Depreciation ($41,250/11) | $3,750 |
Share of S co. | $3,000 |
b.
Introduction: Journal entry 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.
To determine: Eliminating entries needed to prepare consolidated financial statements for 20X8.
Eliminating entries
S.no | Date | Account title and explanation | Debit | Credit |
1 | Income from subsidiary | $33,000 | ||
Dividends declared ($25,000 x 80%) | $20,000 | |||
Investment in G’s stock | $13,000 | |||
(To eliminate the income from subsidiary) | ||||
2 | Income to non-controlling interest | $6,050 | ||
Dividends declared ($25,000 x 20%) | $5,000 | |||
Non-controlling interest | $1,050 | |||
(To eliminate the income assigned to NCI) | ||||
3 | Common stock- G Co. | $50,000 | ||
Retained earnings as on Jan 1 | $140,000 | |||
Differential | $62,500 | |||
Investment in G Co. | $202,000 | |||
Non-controlling interest | $50,500 | |||
(Elimination entry to reject the Investment balance) | ||||
4 | Buildings and equipment ($191,250-$150,000) | $41,250 | ||
$25,000 | ||||
Differential | $62,500 | |||
| $3,750 | |||
(To assign the differential) | ||||
5 | Depreciation expense ($41,250/11 years) | $3,750 | ||
Accumulated depreciation | $3,750 | |||
(To amortize the differential) | ||||
6 | Goodwill impairment loss | $11,000 | ||
Goodwill | $11,000 | |||
(To record impairment of goodwill) | ||||
7 | Accounts payable | $9,000 | ||
Accounts receivable | $9,000 | |||
(To eliminate the inter-company receivable or payable) |
- In case of recording the eliminating entry, reverse all the journal entries. Here the elimination entry to reject the income from subsidiary is passed.
- The income assigned to non-controlling interest can be eliminated by debiting the income to the non-controlling interest account and crediting the non-controlling interest account.
Here,
- The subsidiary stock is held within the consolidated entity and it does not represent the claims from outsiders. Hence, the subsidiary stock and retained earnings account should be eliminated.
- The profit realized from the disposal of building and equipment should be recorded as a differential.
- The depreciation expense is considered as an expense account thus, the increase in depreciation expense should be debited.
- Goodwill was impaired and should be reduced to $14,000.
- M Co. reported an account payable of $9,000 to G Co. thus, it would affect both accounts payable and accounts receivable. To eliminate this inter-company transaction, entry should be reversed.
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.
To determine: Three part consolidation worksheet for 20X8
Consolidated Worksheet as on December 31, 20X8
Particulars | M $ | G $ | Eliminations | Consolidated $ | |
Debit $ | Credit $ | ||||
Sales | 650,000 | 470,000 | 1,120,000 | ||
Less: | |||||
Cost of goods sold | (490,000) | (310,000) | (800,000) | ||
Depreciation expense | (25,000) | (15,000) | 3,750 | (43,750) | |
Other expenses | (62,000) | (100,000) | (162,000) | ||
Goodwill impairment | 11,000 | (11,000) | |||
Income from G | 24,200 | 36,000 | 11,800 | 0 | |
Consolidated net income | 97,200 | 45,000 | 50,750 | 11,800 | 103,250 |
NCI in net income | 9,000 | 2,950 | (6,050) | ||
Controlling interest in net income | 97,200 | 45,000 | 59,750 | 14,750 | 97,200 |
Statement of Retained Earnings | |||||
Retained earnings Jan 1 | 385,000 | 140,000 | 140,000 | 385,000 | |
Income, from above | 97,200 | 45,000 | 59,750 | 14,750 | 97,200 |
Dividends declared | (45,000) | (25,000) | 25,000 | (45,000) | |
Retained earnings as on Dec 1 carried forward | 437,200 | 160,000 | 199,750 | 39,750 | 437,200 |
Balance Sheet | |||||
Cash | 59,000 | 31,000 | 90,000 | ||
Accounts receivable | 83,000 | 71,000 | 9,000 | 145,000 | |
Inventory | 275,000 | 118,000 | 393,000 | ||
Land | 80,000 | 30,000 | 110,000 | ||
Buildings and equipment | 500,000 | 150,000 | 41,250 | 60,000 | 631,250 |
Less: accumulated depreciation | (180,000) | (90,000) | 60,000 | 7,500 | (217,500) |
Investment in G’s stock | 206,200 | 168,000 | 0 | ||
38,200 | |||||
Goodwill | 14,000 | 14,000 | |||
Total assets | 1,023,200 | 310,000 | 115,250 | 282,700 | 1,165,750 |
Accounts payable | 86,000 | 30,000 | 9,000 | 107,000 | |
Mortgages payable | 200,000 | 70,000 | 270,000 | ||
Common stock: | |||||
M | 300,000 | 300,000 | |||
G | 50,000 | 50,000 | |||
Retained earnings from above | 437,200 | 160,000 | 199,750 | 39,750 | 437,200 |
Non-controlling interest | 42,000 | ||||
9,550 | 51,550 | ||||
Total liabilities and equities | 1,023,200 | 310,000 | 258,750 | 91,300 | 1,165,750 |
The investment in G should be eliminated in the computation of the consolidated balance sheet work-paper.
- The income from subsidiary is eliminated.
- The non-controlling interest income is subtracted from the consolidated net income.
- $14,000 shall be reported as goodwill.
- The depreciation expenses are added individually with the depreciation of M and G.
- The impairment loss of goodwill is recorded in the consolidated balance sheet.
- M Co. reported an account payable of $9,000 to G Co. thus, it would affect both accounts payable and accounts receivable.
b.
Introduction: Journal entry 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.
Eliminating entries needed to prepare consolidated financial statements for 20X8.
b.
Explanation of Solution
Eliminating entries
S.no | Date | Account title and explanation | Debit | Credit |
1 | Income from subsidiary | $33,000 | ||
Dividends declared ($25,000 x 80%) | $20,000 | |||
Investment in G’s stock | $13,000 | |||
(To eliminate the income from subsidiary) | ||||
2 | Income to non-controlling interest | $6,050 | ||
Dividends declared ($25,000 x 20%) | $5,000 | |||
Non-controlling interest | $1,050 | |||
(To eliminate the income assigned to NCI) | ||||
3 | Common stock- G Co. | $50,000 | ||
Retained earnings as on Jan 1 | $140,000 | |||
Differential | $62,500 | |||
Investment in G Co. | $202,000 | |||
Non-controlling interest | $50,500 | |||
(Elimination entry to reject the Investment balance) | ||||
4 | Buildings and equipment ($191,250-$150,000) | $41,250 | ||
Goodwill ($66,250-$41,250) | $25,000 | |||
Differential | $62,500 | |||
Accumulated depreciation | $3,750 | |||
(To assign the differential) | ||||
5 | Depreciation expense ($41,250/11 years) | $3,750 | ||
Accumulated depreciation | $3,750 | |||
(To amortize the differential) | ||||
6 | Goodwill impairment loss | $11,000 | ||
Goodwill | $11,000 | |||
(To record impairment of goodwill) | ||||
7 | Accounts payable | $9,000 | ||
Accounts receivable | $9,000 | |||
(To eliminate the inter-company receivable or payable) |
- In case of recording the eliminating entry, reverse all the journal entries. Here the elimination entry to reject the income from subsidiary is passed.
- The income assigned to non-controlling interest can be eliminated by debiting the income to the non-controlling interest account and crediting the non-controlling interest account.
Here,
- The subsidiary stock is held within the consolidated entity and it does not represent the claims from outsiders. Hence, the subsidiary stock and retained earnings account should be eliminated.
- The profit realized from the disposal of building and equipment should be recorded as a differential.
- The depreciation expense is considered as an expense account thus, the increase in depreciation expense should be debited.
- Goodwill was impaired and should be reduced to $14,000.
- M Co. reported an account payable of $9,000 to G Co. thus, it would affect both accounts payable and accounts receivable. To eliminate this inter-company transaction, entry should be reversed.
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 20X8
c.
Explanation of Solution
Consolidated Worksheet as on December 31, 20X8
Particulars | M $ | G $ | Eliminations | Consolidated $ | |
Debit $ | Credit $ | ||||
Sales | 650,000 | 470,000 | 1,120,000 | ||
Less: | |||||
Cost of goods sold | (490,000) | (310,000) | (800,000) | ||
Depreciation expense | (25,000) | (15,000) | 3,750 | (43,750) | |
Other expenses | (62,000) | (100,000) | (162,000) | ||
Goodwill impairment | 11,000 | (11,000) | |||
Income from G | 24,200 | 36,000 | 11,800 | 0 | |
Consolidated net income | 97,200 | 45,000 | 50,750 | 11,800 | 103,250 |
NCI in net income | 9,000 | 2,950 | (6,050) | ||
Controlling interest in net income | 97,200 | 45,000 | 59,750 | 14,750 | 97,200 |
Statement of Retained Earnings | |||||
Retained earnings Jan 1 | 385,000 | 140,000 | 140,000 | 385,000 | |
Income, from above | 97,200 | 45,000 | 59,750 | 14,750 | 97,200 |
Dividends declared | (45,000) | (25,000) | 25,000 | (45,000) | |
Retained earnings as on Dec 1 carried forward | 437,200 | 160,000 | 199,750 | 39,750 | 437,200 |
Balance Sheet | |||||
Cash | 59,000 | 31,000 | 90,000 | ||
Accounts receivable | 83,000 | 71,000 | 9,000 | 145,000 | |
Inventory | 275,000 | 118,000 | 393,000 | ||
Land | 80,000 | 30,000 | 110,000 | ||
Buildings and equipment | 500,000 | 150,000 | 41,250 | 60,000 | 631,250 |
Less: accumulated depreciation | (180,000) | (90,000) | 60,000 | 7,500 | (217,500) |
Investment in G’s stock | 206,200 | 168,000 | 0 | ||
38,200 | |||||
Goodwill | 14,000 | 14,000 | |||
Total assets | 1,023,200 | 310,000 | 115,250 | 282,700 | 1,165,750 |
Accounts payable | 86,000 | 30,000 | 9,000 | 107,000 | |
Mortgages payable | 200,000 | 70,000 | 270,000 | ||
Common stock: | |||||
M | 300,000 | 300,000 | |||
G | 50,000 | 50,000 | |||
Retained earnings from above | 437,200 | 160,000 | 199,750 | 39,750 | 437,200 |
Non-controlling interest | 42,000 | ||||
9,550 | 51,550 | ||||
Total liabilities and equities | 1,023,200 | 310,000 | 258,750 | 91,300 | 1,165,750 |
The investment in G should be eliminated in the computation of the consolidated balance sheet work-paper.
- The income from subsidiary is eliminated.
- The non-controlling interest income is subtracted from the consolidated net income.
- $14,000 shall be reported as goodwill.
- The depreciation expenses are added individually with the depreciation of M and G.
- The impairment loss of goodwill is recorded in the consolidated balance sheet.
- M Co. reported an account payable of $9,000 to G Co. thus, it would affect both accounts payable and accounts receivable.
Want to see more full solutions like this?
Chapter 5 Solutions
Advanced Financial Accounting
- Comprehensive Illustration (Estimated Time: 60 to 75 Minutes) On January 1, 2017, Father Company acquired an 80 percent interest in Sun Company for $425,000. The acquisition-date fair value of the 20 percent noncontrolling interest's ownership shares was $102,500. Also as of that date, Sun reported total stockholders' equity of $400,000: $100,000 in common stock and $300,000 in retained earnings. In setting the acquisition price, Father appraised four accounts at values different from the balances reported within Sun's financial records. Problem Buildings (8-year remaining life). Land.... Equipment (5-year remaining life).. Royalty agreement (20-year remaining life). Undervalued by $20,000 Undervalued by $50,000 Undervalued by $12,500 Not recorded, valued at $30,000 page 189 As of December 31, 2021, the trial balances of these two companies are as follows: Current assets Investment in Sun Company. Land... Buildings (net). Equipment (net). Expenses... Dividends declared. Total debits..…arrow_forwardPillow Corporation acquired 80 percent ownership of Sheet Company on January 1, 20X7, for $173,000. At that date, the fair value of the noncontrolling interest was $43,250. The trial balances for the two companies on December 31, 20X7, included the following amounts: Item Cash Accounts Receivable Inventory Land Buildings and Equipment. Investment in Sheet Company Cost of Goods Sold Depreciation Expense Other Expenses Dividends Declared Accumulated Depreciation Accounts Payable Mortgages Payable Common Stock Retained Earnings Sales Income from Sheet Company Pillow Corporation Debit $ 38,000 50,000 240,000 80,000 500,000 202,000 500,000 25,000 75,000 50,000 view darpadort Hot $ 1,760,000 Credit $ 155,000 70,000 200,000 300,000 290,000 700,000 45,000 $ 1,760,000 wandeosoITIOL Sheet Company Record the basic consolidation entry. Debit $ 25,000 55,000 100,000 20,000 150,000 250,000 15,000 75,000 20,000 $ 710,000 Credit Additional Information 1. On January 1, 20X7, Sheet reported Buildings…arrow_forwardOn December 1, 20x1, PRC Co acquired all the identifiable assets and liabilities ofBOA Co for P3,000,000. BOA's net identifiable assets were valued at P2,180,000.This amount included a provisional amount of P150,000 assigned to the patent towhich the fair value is not readily determinable. BOA tentatively amortized the patentover 5 years using a straight-line method in 20x1. On July 1, 20x2, an independentappraiser determined that the patent's fair value on the acquisition date wasP70,000, and the remaining useful life as of that date is 3 years. Additionally, onSeptember 1, 20x2, the stock market crashed due to a pandemic. Various tradingsecurities acquired from BOA with an acquisition date fair value of P400,000 nowhave a fair value only of P120,000. How much should be the amount of adjustmentsto restate the goodwill?arrow_forward
- On January 1, 20X4, Pierce Corporation acquired 90 percent of Sharp Company's voting stock, at underlying book value. The fair value of the noncontrolling interest was equal to 10 percent of the book value of Sharp at that date. Pierce uses the equity method in accounting for its ownership of Sharp. On December 31, 20X4, the trial balances of the two companies are as follows: Item Sales Depreciation Expense Other Expenses Income from Subsidiary Net Income Current Assets Investment in Sharp Depreciable Assets Accumulated Depreciation Current Liabilities Long-Term Debt Common Stock Retained Earnings at Jan.1 20x4 Dividends Declared Pierce Company Debit $30,000 100,000 $ 200,000 139,500 300,000 30,000 $799,500 Credit $300,000 22,500 $192,500 $ 120,000 62,000 75,000 100,000 120,000 $799,500 Sharp Corporation Debit $25,000 60,000 $120,000 225,000 10,000 $ 440,000 Credit $110,000 $25,000 $75,000 25,000 90,000 75,000 65,000 $440,000 Required: Provide Basic consolidation entry and Accumulated…arrow_forwardPlease Assist in this question (a) During the current period SP Ltd sold inventory to its wholly owned subsidiary, Jaza Ltd, for $15 000. These items previously cost Sp Ltd $12 000. JazaLtd subsequently sold half the items to Nanjing Ltd for $8000. The tax rate is 30%. The group accountant for SP Ltd, Steve yu, maintains that the appropriate consolidation adjustment entries are as follows: Required (i) Discuss whether the entries suggested Steve Yu are correct, explaining on a line-by-line basis the correct adjustment entry. (ii)Determine the consolidation worksheet entries in the following year, assuming the inventory has been –sold, and explain the adjustments on a line-by-line basis. (b) On 1 July 2016 Henna Ltd sold an item of plant to Jordy Ltd for $450000 when its’ carrying value in Henna Ltd book was $600000 (costs $900000, accumulated depreciation $300000). This plant has a remaining useful life of five (5) years form the date of sale. The group measures its property plants and…arrow_forwardOn January 1, 20X1, P sells an equipment with P20,000 book value to its subsidiary S for P30,000. S intends to use the equipment for 4 years. On December 31, 20x2, S sells the equipment to an outside party for P14,000. What amount of gain or (loss) for sale of equipment is reported on the consolidated financial statements? A. Gain 14,000 B. Loss 6,000 C. Loss 1,000 D. Gain 4,000arrow_forward
- Positive ltd acquired an 80% stake in Strong Ltd in 20x1. During the year 20x2, the following inter-company transactions took place. • Positive extended a loan of $200,000 to Strong on 1 April 20x2 with an interest rate of 4% per annum. Interest for the year ended 31 December 20x2 had not been paid but were recorded in the books of both companies appropriately.• Strong sold some inventory to Positive for $80,000 at a margin of 5%. Half of these goods were still unsold at the end of the year. As at 31 December 20x2, Positive’s records showed that it owed Strong $20,000 but the latter’s financial statements indicated a receivable of $30,000. The difference had been attributed to a payment made by Positive that was still being processed by the bank. Required: Prepare the consolidation journal entries for the elimination of the above inter-company transactions for the year ended 31 December 20x2.arrow_forwardDuring 20x1, Windy Co. acquired 10,000 shares of Morning Corp. at P50 per share. Windy Co. paid transaction costs of P25,000 on the acquisition. On Dec. 31,20x1, the fair value of the shares declined to P25 per share. Windy Co. assessed that the decline in fair value will persist over a long period of time. What amount of loss should Windy Co. recognize on Dec. 31, 20x1 if the shares were classified as: a. FVPL asset: 250,000 P/L , FVOCI asset: 275,000 P/L b. FVPL asset: 250,000 P/L , FVOCI asset: 275,000 OCI c. FVPL asset: 250,000 P/L , FVOCI asset: 25,000 OCI d. FVPL asset: 250,000 P/L , FVOCI asset: 0arrow_forwardProfessor Corporation acquired 70 percent of Scholar Corporation's common stock on December 31, 20X4, fr $102,200. The fair value of the noncontrolling interest at that date was determined to be $43,800. Data from the balance sheets of the two companies Included the following amounts as of the date of acquisition: Item Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation. Investment in Scholar Corporation Total Assets Accounts Payable Mortgage Payable Common Stock Retained Earnings Total Liabilities & Stockholders' Equity Professor Corporation $ 50,300 90,000 Scholar Corporation $21,000 44,000 130,000 75,000 60,000 30,000 410,000 250,000 (150,000) (80,000) 102,200 $ 692,500 $340,000 $ 152,500 $ 35,000 250,000 180,000 80,000 40,000 210,000 85,000 $ 692,500 $340,000 At the date of the business combination, the book values of Scholar's assets and liabilities approximated fair value except for Inventory, which had a fair value of $81,000, and…arrow_forward
- (Use the data below for Questions 7-17.) Company Pacquires 80% of Company S for $600,000 on 1/1/19. P did not pay a "control premium" for the acquisition. On that date, S reported common stock of $200,000 and retained earnings of $250,000. In addition, the fair value of S's buildings (14-year remaining life) was higher than their carrying value by $70,000. All other assets and liabilities have fair value equal to carrying value. P uses the partial equity method to record its investment in S. Below are some data taken from accounting records of the year 2020 (the second year). P's own operating income, 2020: $540,000 S's net income, 2020 $180,000 S's retained earnings at 1/1/20: $340,000 S's dividends declared, 2020: $120,000 Provide the following figures: 7. NCI in net assets (i.e., NCI's fair value) at the acquisition date: 8. Goodwill at the acquisition date: 9. Consolidated net income, 2020: 10. NCI in net income, 2020: 11. P's net income, 2020: 12. P's "Investment in S", 12/31/20:…arrow_forwardAs of December 31, 20X4, Blue Co.’s statement of financial position shows the book values of $15,000,000 for total assets and $12,000,000 for total liabilities. Also on December 31, 20X4, an appraisal shows the fair values of $18,500,000 for total assets and $14,000,000 for total liabilities. Green Co. purchased all of the net assets of Blue Co. on December 31, 20X4 for $5,500,000. What amount of goodwill, if any, did Green Co. record on the acquisition date? a. $2,500,000 b. $1,000,000 c. $4,500,000 d. $0arrow_forward(a) Jessica Ltd sold inventory during the current period to its wholly-owned subsidiary, Amelie Ltd, for $15 000. These items previously cost Jessica Ltd $12 000. Amelie Ltd subsequently sold half the items to Ningbo Ltd for $8000. The tax rate is 30%. The group accountant for Jessica Ltd, Li Chen, maintains that the appropriate consolidation adjustment entries are as follows:Required(i) Discuss whether the entries suggested by Li Chen are correct, explaining on a line-by-line basis the correct adjustment entry.arrow_forward