Advanced Financial Accounting
12th Edition
ISBN: 9781259916977
Author: Christensen, Theodore E., COTTRELL, David M., Budd, Cassy
Publisher: Mcgraw-hill Education,
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 7, Problem 7.32P
To determine
Consolidated entries:These entries are used in consolidation worksheet to adjust the totals of the individual account balances of the separate consolidating companies.Consolidation entries appear only in the consolidation worksheet and do not affect the books of separate companies. These worksheet entries are sometime called as elimination entries. The intercompany transactions between consolidating companies may be recorded in separate accounts to facilitate the later elimination of intercompany transactions.
Requirement 1
Consolidation entries needed to prepare consolidation worksheet for the year 20X6.
Expert Solution
Answer to Problem 7.32P
Eliminating entries for December 31 20X6
| Debit | Credit | |
| 1. Eliminating income from subsidiary | ||
| Income from subsidiary | 32,000 | |
| Dividends declared | 4,000 | |
| Investment in S company stock | 28,000 | |
| 2. Assign income to non-controlling interest | ||
| Income to non-controlling interest | 4,400 | |
| Dividends declared | 1,000 | |
| Non-controlling interest | 3,400 | |
| ($40,000 − 18,000) x 0.20 = 4,400 | ||
| 3. Eliminate beginning investment balance | ||
| Common stock S company | 100,000 | |
| | 105,000 | |
| Differential | 50,000 | |
| Investment in S company stock | 204,000 | |
| Non-controlling interest | 51,000 | |
| 4. Assign differential to | ||
| Goodwill | 50,000 | |
| Differential | 50,000 | |
| 5. Recognizing impairment of goodwill | ||
| Goodwill impairment loss | 18,000 | |
| Goodwill | 18,000 | |
| 6. Eliminating unrealized gain on land | ||
| Retained earnings January 1 | 8,000 | |
| Non-controlling interest | 2,000 | |
| Land | 10,000 | |
| 7. Eliminating intercompany sale of equipment | ||
| Buildings and equipment | 5,000 | |
| Gain on sale of equipment | 20,000 | |
| | 2,000 | |
| | 23,000 | |
| 8. Eliminating intercompany receivable and payable | ||
| Account payable | 7,000 | |
| | 7,000 |
Explanation of Solution
- As all the intercompany transactions are eliminated, income from subsidiary is also eliminated.
- Income to non-controlling interest fair value was 40,000 assigned to non-controlling interest (40,000 − 18,000) x .20 =4,400
- Beginning investment balance is eliminated by assigning it to investment in S company and non-controlling interest.
- Goodwill is assigned to differential.
- Impairment loss on goodwill is recognized by crediting it to goodwill account.
- Unrealized gain on sale of land is eliminated by debiting to retained earnings.
- Elimination of intercompany sale of equipment is carried out and depreciation expenses are adjusted as follows:
- Intercompany accounts receivable and payable has been eliminated by setoff entry.
| Depreciation expenses adjustment: | |
| Depreciation recorded $70,000 / 10 years | 7,000 |
| Depreciation required $75,000 / 15 years | (5,000) |
| Required decrease | $2,000 |
| Accumulated depreciation adjustment: | |
| Required balance $5,000 x 6 years | $30,000 |
| Balance recorded $7,000 x 1 year | (7,000) |
| Required increase | $23,000 |
b
To determine
Consolidated entries:These entries are used in consolidation worksheet to adjust the totals of the individual account balances of the separate consolidating companies.Consolidation entries appear only in the consolidation worksheet and do not affect the books of separate companies. These worksheet entries are sometime called as elimination entries. The intercompany transactions between consolidating companies may be recorded in separate accounts to facilitate the later elimination of intercompany transactions.
Requirement 2
Preparation of consolidation worksheet for December 31 20X6.
b
Expert Solution
Answer to Problem 7.32P
Consolidated net income and Net assets of P & S Company’s is $79,600 and 980,000 respectively.
Explanation of Solution
P & S COMPANY’S
Consolidated worksheet
December 31 20X7
| Elimination | |||||
| P | S | Debit | Credit | Consolidated | |
| Sales | 240,000 | 120,000 | 360,000 | ||
| Gain on sale of equipment | 20,000 | 20,000 | |||
| Income from subsidiary | 32,000 | 32,000 | |||
| Less : cost of goods sold | (140,000) | (60,000) | (200,000) | ||
| Depreciation | (25,000) | (15,000) | 2,000 | (38,000) | |
| Goodwill impairment | 18,000 | (18,000) | |||
| Other expenses | (15,000) | (5,000) | (20,000) | ||
| Consolidated net income | 84,000 | ||||
| NCI in net income | 4,400 | (4,400) | |||
| Net income | 112,000 | 40,000 | 74,400 | 2,000 | 79,600 |
| Retained earnings: | |||||
| Retained earnings Jan 1 | 338,000 | 105,000 | 105,000 | ||
| 8,000 | |||||
| Dividends | (30,000) | (5,000) | 4,000 | ||
| 1,000 | (30,000) | ||||
| Retained earnings Dec 31 | 420,000 | 140,000 | 187,400 | 7,000 | 379,600 |
| Balance sheet: | |||||
| Cash and receivable | 113,000 | 35,000 | 7,000 | 141,000 | |
| Inventory | 260,000 | 90,000 | 350,000 | ||
| Land | 80,000 | 80,000 | 10,000 | 150,000 | |
| Buildings and equipment | 500,000 | 150,000 | 5,000 | 655,000 | |
| Less: Accu depreciation | (205,000) | (45,000) | 23,000 | (273,000) | |
| Investment in S company | 232,000 | 28,000 | |||
| 204,000 | |||||
| Differential | 50,000 | 50,000 | |||
| Goodwill | 50,000 | 18,000 | 32,000 | ||
| Net Assets | 980,000 | 310,000 | 105,000 | 313,000 | 1,055,000 |
| Accounts payable | 60,000 | 20,000 | 7,000 | 73,000 | |
| Bonds payable | 200,000 | 50,000 | 250,000 | ||
| Common stock | 300,000 | 100,000 | 100,000 | 300,000 | |
| Retained earnings Dec 31 | 420,000 | 140,000 | 187,400 | 7,000 | 379,600 |
| Non-controlling interest | 2,000 | 3,400 | |||
| 51,000 | 52,400 | ||||
| Liabilities and Equity | 980,000 | 310,000 | 196,400 | 61,400 | 1,055,000 |
c
To determine
Consolidated entries:These entries are used in consolidation worksheet to adjust the totals of the individual account balances of the separate consolidating companies.Consolidation entries appear only in the consolidation worksheet and do not affect the books of separate companies. These worksheet entries are sometime called as elimination entries. The intercompany transactions between consolidating companies may be recorded in separate accounts to facilitate the later elimination of intercompany transactions.
Requirement 3
Preparation of consolidation balance sheet income statement and retained earnings statement for December 31 20X6.
c
Expert Solution
Answer to Problem 7.32P
Eliminating entries for December 31 20X6.
Explanation of Solution
P &S COMPANY’S
Consolidated balance sheet
December 31 20X6.
| $ | $ | |
| Assets | ||
| Cash and receivables | 141,000 | |
| Inventory | 350,000 | |
| Land | 150,000 | |
| Buildings and equipment’s | 655,000 | |
| Less: Accumulated depreciation | (273,000) | 382,000 |
| Goodwill | 32,000 | |
| Total Assets | 1,055,000 | |
| Accounts payable | 73,000 | |
| Bonds payable | 250,000 | |
| Controlling interest | ||
| Common stock | 300,000 | |
| Retained earnings | 379,600 | |
| Total controlling interest | 679,600 | |
| Total Non-controlling interest | 52,400 | |
| Total stockholder’s equity | 732,000 | |
| Total Liability and equity | 1,055,000 |
P &S COMPANY’S
Consolidated income statement
December 31 20X6.
| $ | $ | |
| Sales | 360,000 | |
| Less: Cost of goods sold | 200,000 | |
| Depreciation and amortization expenses | 38,000 | |
| Goodwill impairment loss | 18,000 | |
| (276,000) | ||
| Consolidated net income | 84,000 | |
| Less income to non-controlling interest | (4,400) | |
| Income to controlling interest | 79,600 |
P &S COMPANY’S
Consolidated retained earnings
December 31 20X6.
| $ | |
| Retained earnings January 1 20X6 | 330,000 |
| Income to controlling interest 20X6 | 79,600 |
| 409,600 | |
| Dividends declared 20X6 | (30,000) |
| Retained earnings December 31 20X6 | 379,600 |
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
Consolidation adjustment necessary when affiliate's debt is acquired from non-affiliate
Assume that a Parent company owns 65 percent of its Subsidiary. The parent company uses the equity method to account for its Equity investment. On January 1, 2015, the Parent
(face) 10 year, 10 percent bonds payable for a $100,000 premium. The bonds pay interest on December 31 of each year. On January 1, 2018,
amortization. In preparing the consolidated financial statements for the year ended December 31, 2019, what consolidating entry adjustment is necessary
the
Subsidiary
$0
+
Please answer all parts of the question.
$2,000,000
use straight-line
company issued to an unaffiliated company
acquired 30 percent of the bonds for $572,000. Both companies
for the beginning-of-year Equity investment balance?
Required information
On January 1, 20X2, Power Company acquired 80 percent of Strong Company's outstanding stock for cash. The fair value
of the noncontrolling interest was equal to a proportionate share of the book value of Strong Company's net assets at the
date of acquisition. Selected balance sheet data at December 31, 20X2 are as follows:
Total Assets
Liabilities
Common Stock
Retained Earnings
Total Liabilities & Stockholders' Equity
Multiple Choice
O
$35,200
Based on the preceding information, what amount should be reported as noncontrolling interest in net assets in Power Company's December 31, 20X2, consolidated balance sheet?
$48,200
$76,800
Power
$ 564,000
O $112,800
180,000
150,000
234,000
$ 564,000
Strong
$ 216,000
65,000
80,000
96,000
$ 241,000
Consolidation adjustment necessary when affiliate's debt is acquired from non-affiliate Assume that a
Parent company owns 65 percent of its Subsidiary. The parent company uses the equity method to
account for its Equity investment. On January 1, 2015, the Parent company issued to an unaffiliated
company $2,000,000 (face) 10 year, 10 percent bonds payable for a $100,000 premium. The bonds pay
interest on December 31 of each year. On January 1, 2018, the Subsidiary acquired 30 percent of the
bonds for $572,000. Both companies use straight-line amortization. In preparing the consolidated
financial statements for the year ended December 31, 2019, what consolidating entry adjustment is
necessary for the beginning-of-year Equity investment balance? $Answer Answer Credit
Chapter 7 Solutions
Advanced Financial Accounting
Ch. 7 - Prob. 7.1QCh. 7 - Prob. 7.2QCh. 7 - Prob. 7.3QCh. 7 - Prob. 7.4QCh. 7 - Prob. 7.5QCh. 7 - Prob. 7.6QCh. 7 - Prob. 7.7QCh. 7 - Prob. 7.8QCh. 7 - Prob. 7.9QCh. 7 - Prob. 7.10Q
Ch. 7 - Prob. 7.11QCh. 7 - Prob. 7.12QCh. 7 - Prob. 7.13QCh. 7 - Prob. 7.14QCh. 7 - Prob. 7.15QCh. 7 - Prob. 7.16QCh. 7 - Prob. 7.17QCh. 7 - Prob. 7.18AQCh. 7 - Prob. 7.1CCh. 7 - Prob. 7.2CCh. 7 - Prob. 7.3CCh. 7 - Prob. 7.4CCh. 7 - Prob. 7.5CCh. 7 - Prob. 7.1.1ECh. 7 - Prob. 7.1.2ECh. 7 - Prob. 7.1.3ECh. 7 - Prob. 7.1.4ECh. 7 - Prob. 7.1.5ECh. 7 - Prob. 7.2.1ECh. 7 - Prob. 7.2.2ECh. 7 - Prob. 7.2.3ECh. 7 - Prob. 7.2.4ECh. 7 - Prob. 7.2.5ECh. 7 - Prob. 7.2.6ECh. 7 - Prob. 7.3ECh. 7 - Prob. 7.4ECh. 7 - Prob. 7.5ECh. 7 - Prob. 7.6ECh. 7 - Prob. 7.7ECh. 7 - Transfer of Depreciable Asset at Year-End Pitcher...Ch. 7 - Prob. 7.9ECh. 7 - Sale of Equipment to Subsidiary in Current Period...Ch. 7 - Prob. 7.11ECh. 7 - Prob. 7.12ECh. 7 - Prob. 7.13ECh. 7 - Prob. 7.14ECh. 7 - Prob. 7.15ECh. 7 - Prob. 7.16ECh. 7 - Prob. 7.17ECh. 7 - Prob. 7.18ECh. 7 - Prob. 7.19ECh. 7 - Prob. 7.20ECh. 7 - Prob. 7.21ECh. 7 - Prob. 7.22ECh. 7 - Prob. 7.23AECh. 7 - Prob. 7.24PCh. 7 - Prob. 7.25PCh. 7 - Prob. 7.26PCh. 7 - Prob. 7.27PCh. 7 - Prob. 7.28.1PCh. 7 - Prob. 7.28.2PCh. 7 - Prob. 7.28.3PCh. 7 - Prob. 7.28.4PCh. 7 - Prob. 7.29PCh. 7 - Prob. 7.30PCh. 7 - Prob. 7.31PCh. 7 - Prob. 7.32PCh. 7 - Prob. 7.33PCh. 7 - Prob. 7.34PCh. 7 - Prob. 7.35PCh. 7 - Prob. 7.37PCh. 7 - Prob. 7.38PCh. 7 - Prob. 7.41AP
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Almond acquires 80% of the share capital of Cashew on 1 August 20X6 and is preparing its group financial statements for the year ended 31 December 20X6. How will Cashew's results be included in the consolidated statement of financial position at 31 December 20X6? a. 80% of Cashew's assets and liabilities, time apportioned for the 4 months from 1 August 20X6 to 31 December 20X6 b. 80% of Cashew's assets and liabilities at 31 December 20X6 C. 100% of Cashew's assets and liabilities at 31 December 20X6 С. d. 100% of Cashew's assets and liabilities, time apportioned for the 4 months from 1 August 20X6 to 31 December 20X6arrow_forwardConsolidation at the end of the first year subsequent to date of acquisition-Equity method (purchase price equals book value) Assume that a parent company acquires its subsidiary on January 1, 2016, by exchanging 40,000 shares of its $1 par value Common Stock, with a market value on the acquisition date of $30 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of the first year. On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. The parent uses the equity method of pre-consolidation Equity investment bookkeeping. Following are financial statements of the parent and its subsidiary for the year ended December 31, 2016. Income statement Sales Cost of goods sold Gross profit Equity income Operating expenses Net income Statement of retained earnings BOY retained earnings Net income Dividends Ending retained earnings…arrow_forwardHarvey Company increased its ownership in Washington Company from 70% to 90% by the purchase of additional shares of the Washington’s outstanding stock from noncontrolling shareholders for a purchase price of $300,000. Immediately prior to the transaction, Harvey’s consolidated balance sheet included a noncontrolling interest balance of $1,000,000.The journal entry by Harvey to record the purchase includes: Select one: A. Cash credit, $333,333 B. APIC credit, $300,000 C. APIC credit, $333,333 D. APIC credit, $33,333arrow_forward
- Power Corporation acquired 70 percent of Silk Corporation’s common stock on December 31, 20x2. Balance sheet datafor the two companies immediately following acquisition follow 4. What amount of investment in Silk will be reported?A. P 0 C. P 150,500B. P 140,000 D. P 215,0005. What amount of liabilities will be reported?A. P265,000 C. P 622,000B. P 436,500 D. P 701,5006. What amount will be reported as non-controlling interest?A. P 42,000 C. P 60,900B. P 52,500 D. P 64,500arrow_forwardE 1-5 Journal entries to record an acquisition with direct costs and fair value/book value differences On January 1, Pop Corporation pays $400,000 cash and also issues 36,000 shares of $10 par common stock with a market value of $660,000 for all the outstanding common shares of Son Corporation. In addition, Pop pays $60,000 for registering and issuing the 36,000 shares and $140,000 for the other direct costs of the business combination, in which Son Corporation is dissolved. Summary balance sheet information for the companies immediately before the merger is as follows (in thousands): Pop Book Value Son Book Value Son Fair Value Cash $ 700 $ 80 $ 80 Inventories 240 160 200 Other current assets 60 40 40 Plant assets—net 520 360 560 Total assets $1,520 $640 $880 Current liabilities $ 320 $ 60 $ 60 Other liabilities 160 100 80 Common stock, $10 par 840 400…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
- 1. Matray acquired 16,000 ordinary shares of Petros on 1 April 20X9. On 31 December 20X8Petros’s accounts showed a share premium of $4,000 and retained earnings of $15,000. The fairmarket value of non-controlling interest at acquisition was $7,000.Below are the statements of financial position for the two companies as at 31 December 20X9:Matray PetrosNon-current assets:Property, plant and equipment 39,000 33,000Investment in Petros 50,000Current assets 78,000 40,000Total assets 167,000 73,000Equity and liabilitiesEquityOrdinary shares of: $1 each 100,000: 50c each 10,000Share premium 7,000 4,000Retained earnings 40,000 39,000Current liabilities 20,000 20,000Total equity and liabilities 167,000 73,000Required:Prepare the consolidated statement of financial position of Matray as at 31 December 20X9. Assumeprofits have accrued evenly throughout the yeararrow_forwardPurchase at More than Book Value Ramrod Manufacturing acquired all the assets and liabilities of Stafford Industries on January1 20X2, in exchange for 4,000 shares of Ramrod's $20 par value common stock. Balance sheet data for both companies just before the merger are given as follows: Stafford Industries Ramrod Manufacturing Book Value Fair Value Fair Value Balance Sheet Items Book Value $ 30,000 60,000 160,000 30,000 350,000 $ 30,000 60,000 100,000 40,000 400,000 (150,000) $ 480,000 $ 10,000 150,000 $ 70,000 100,000 200,000 50,000 600,000 (250,000) $770,000 70,000 100,000 375,000 80,000 540,000 Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation } $630,000 $ 10,000 145,000 Total Assets $1,165,000 Accounts Payable Bonds Payable Common Stock: $ 50,000 300,000 $ 50,000 310,000 200,000 $20 par value $5 par value Additional Paid-In Capital Retained Earnings 100,000 20,000 40,000 180,000 $770,000 200,000 $ 480,000 Total Liabilities & Equities %$4…arrow_forwardConsolidation at the end of the first year subsequent to date of acquisition-Cost method (purchase price equals book value) Assume the parent company acquires its subsidiary on January 1, 2019, by exchanging 20,000 shares of its $1 par value Common Stock, with a market value on the acquisition date of $50 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of the first year. On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. The parent uses the cost method of pre-consolidation Equity investment bookkeeping. Following are financial statements of the parent and its subsidiary for the year ended December 31, 2019. Parent Subsidiary Parent Subsidiary Income statement Sales Cost of goods sold Gross profit Investment income Operating expenses Net income Statement of retained earnings BOY retained earnings Net income…arrow_forward
- On January 1, 20X5, Peery Company acquired 100 percent of Standard Company's common shares at underlying book value. Peery uses the equity method in accounting for its ownership of Standard. On December 31, 20X5, the trial balances of the two companies are as follows: Item Peery Company Standard Company Debit Credit Debit Credit Current Assets $ 238,000 $ 95,000 Depreciable Assets 300,000 170,000 Investment in Standard Company 100,000 Other Expenses 90,000 70,000 Depreciation Expense 30,000 17,000 Dividends Declared 32,000 10,000 Accumulated Depreciation $ 120,000 $ 85,000 Current Liabilities 50,000 30,000 Long-Term Debt 120,000 50,000 Common Stock 100,000 50,000 Retained Earnings 175,000 35,000 Sales 200,000 112,000 Income from Standard Company 25,000 $ 790,000 $ 790,000 $ 362,000 $ 362,000 Required: Prepare the consolidation entries needed as of December 31, 20X5, to complete a…arrow_forwardPapa Ltd. acquires 80% shares of Child Ltd. for $90,000 with control. The fair value of Child's net assets is $100,000 on the acquisition date. Prepare a consolidated statement for Papa Ltd. on the date acquisition give the separate statements for each entity below Papa Ltd. Child Ltd. Assets: Cash $100,000 15,000 100,000 $1,000 5,000 30,000 4,000 Accounts Receivable Inventory Other assets 5,000 Property Plant and Equipment 70,000 40,000 Total Assets $290,000 $80,000 Liabilities: Accounts Payable Accrued Expenses Other Liability Long term debt Equity: Common Stock 10,000 5,000 20,000 50,000 3,000 2,000 5,000 10,000 120,000 40,000 Retained Earnings Total Liability & Equity 85,000 20,000 $290,000 $80,000arrow_forwardPeanut Company acquired 100 percent of Snoopy Company’s outstanding common stock for $300,000 on January 1, 20X8, when the book value of Snoopy’s net assets was equal to $300,000. Peanut uses the equity method to account for investments. Trial balance data for Peanut and Snoopy as of December 31, 20X8, are as follows: Peanut Company Snoopy Company Debit Credit Debit Credit Cash $ 130,000 $ 80,000 Accounts Receivable 165,000 65,000 Inventory 200,000 75,000 Investment in Snoopy Company 355,000 0 Land 200,000 100,000 Buildings and Equipment 700,000 200,000 Cost of Goods Sold 200,000 125,000 Depreciation Expense 50,000 10,000 Selling and Administrative Expense 225,000 40,000 Dividends Declared 100,000 20,000 Accumulated Depreciation $ 450,000 $ 20,000 Accounts Payable 75,000 60,000 Bonds Payable 200,000 85,000 Common Stock 500,000 200,000 Retained Earnings 225,000 100,000 Sales 800,000…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning