a
Introduction: When the intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by the acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to an unrelated party. Moreover in the consolidation, the gain or loss will be eliminated.
The amount of the differential as of January 1, 20X8
a
Answer to Problem 7.38P
The amount of the differential as of January 1, 20X8 $120,000
Explanation of Solution
Items | Amount $ |
Original differential at December 31, 20X1 | 150,000 |
Less: portion written off for sale of inventory | (30,000) |
Remaining differential January 1, 20X8 | 120,000 |
b
Introduction: When the intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by the acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to an unrelated party. Moreover in the consolidation, the gain or loss will be eliminated.
The balance in P’s investment in S stock account as of December 31, 20X8
b
Answer to Problem 7.38P
The balance in P’s investment in S stock account as of December 31, 20X8 $2,974,000
Explanation of Solution
Items | Amount $ | Amount $ |
S | ||
Common stock | 1,000,000 | |
Additional paid-in capital | 1.350,000 | |
| ||
S retained earnings January 1, 20X8 | 1,400,000 | |
S net income 20X8 | 110,000 | |
S dividends declared | (20,000) | |
Retained earnings December 31, 20X8 | 1,490,000 | |
Stockholders’ equity, December 31, 20X8 | 3,840,000 | |
Book value of shares held in P | 2,880,000 | |
Remaining differential at January 1, 20X8 | 90,000 | |
Deferred gain on downstream sale of land | (23,000) | |
Loss on sale of equipment ($30,000 − 3,000) | 27,000 | |
Balance in investment in S account December 31, 20X8 | 2,974,000 |
c
Introduction: When the intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by the acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to an unrelated party. Moreover in the consolidation, the gain or loss will be eliminated.
The consolidation entries required to prepare a three-part consolidated worksheet at December 31, 20X8
c
Explanation of Solution
Particulars | Debit $ | Credit $ |
1. Elimination of beginning investment | ||
Common stock | 1,000,000 | |
Additional paid-in capital | 1,350,000 | |
Retained earnings | 1,400,000 | |
Income from S | 109,500 | |
Non-controlling interest in net income of S | 36,500 | |
Dividends declared | 20,000 | |
Investment in S | 2,907,000 | |
Non-controlling interest in net assets of S | 969,000 | |
(Beginning investment in S eliminated by reversal) | ||
2. Excess value of differential reclassification | ||
Land | 56,000 | |
64,000 | ||
Investment in S | 90,000 | |
Non-controlling interest in net assets of S | 30,000 | |
(Recognition of differential on land and goodwill) | ||
3. Elimination of intercompany other income and expenses | ||
Other income | 80,000 | |
Other expenses | 80,000 | |
(Intercompany other income and expenses eliminated by setoff) | ||
4. Elimination of intercompany payable and receivables | ||
Current payables | 20,000 | |
Current receivable | 20,000 | |
(Intercompany receivable and payables eliminated) | ||
5. Elimination of intercompany dividends owed | ||
Current payables | 3,750 | |
Current receivable | 3,750 | |
(Dividends receivable and payable eliminated) | ||
6. Elimination of gain on purchase of land | ||
Investment in S | 23,000 | |
Land | 23,000 | |
(Gain on purchase of land eliminated) | ||
7. Elimination of gain on equipment | ||
Equipment | 185,000 | |
Loss on sale | 40,000 | |
| 145,000 | |
( Gain on equipment eliminated) | ||
Depreciation expense | 4,000 | |
Accumulated depreciation | 4,000 | |
(Additional depreciation recognized) |
- Elimination of beginning investment
- Differential on land and investment recognized
- Intercompany income and expenses eliminated by setoff
- Intercompany dividends owed eliminated
- Intercompany receivable and payable eliminated by setoff
- Gain on purchase of investment eliminated by reversal
- Loss on sale of equipment is eliminated by crediting and depreciation recognized
d
Introduction: When the intercompany transfer of asset occurs, the parent company must make adjustments in preparing consolidated financial statements as long as the asset is held by the acquiring company, when the asset is transferred at book value no special adjustments are needed. But when the asset is transferred at more or less than the book value, the unrealized gain or loss is deferred until the asset is sold to an unrelated party. Moreover in the consolidation, the gain or loss will be eliminated.
The three part consolidation worksheet for December 31, 20X9.
d
Answer to Problem 7.38P
Balance as per three part consolidated work sheet:
- Retained earnings $2,649,300
- Net assets $6,359,050
Explanation of Solution
Elimination | |||||
Items | P $ | S $ | Debit $ | Credit $ | Consolidation $ |
Sales | 4,801,000 | 985,000 | 5,786,000 | ||
Other income | 90,000 | (35,000) | 80,000 | 40,000 | 15,000 |
Less: | |||||
Cost of goods sold | (2,193,000) | (525,000) | (2,718,000) | ||
(202,000) | (88,000) | 4,000 | (294,000) | ||
Other expenses | (1,381,000) | (227,000) | 80,000 | (1,528,000) | |
Income from S Corp | 109,500 | 109,500 | |||
Consolidated net income | 1,261,000 | ||||
Non-controlling interest | 36,500 | (36,500) | |||
Net income carry forward | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Retained earnings | 1,474,800 | 1,400,000 | 1,400,000 | 1,474,800 | |
Net income | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Less dividends declared | (50,000) | (20,000) | 20,000 | (50,000) | |
Retained earnings Dec 31 | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Cash | 50,700 | 38,000 | 88,700 | ||
Accounts receivable | 101,800 | 89,400 | 23,750 | 167,450 | |
Inventory | 286,000 | 218,900 | 504,900 | ||
Land | 400,000 | 1,200,000 | 56,000 | 23,000 | 1,633,000 |
Buildings & equipment | 2,400,000 | 2,990,000 | 185,000 | 5,575,000 | |
Less: Accumulated depreciation | (1,105,000) | (420,000) | 145,000 | ||
4,000 | (1,674,000) | ||||
Investment in S | 2,974,000 | 23,000 | 2,907,000 | ||
90,000 | |||||
Goodwill | 64,000 | 64,000 | |||
Total Assets | 5,107,500 | 4,116,300 | 328,000 | 2,192,750 | 6,359,050 |
Accounts payable | 86,200 | 76,300 | 23,750 | 138,750 | |
Bonds payable | 1,000,000 | 200,000 | 1,200,000 | ||
Common stock | 100,000 | 1,000,000 | 1,000,000 | 100,000 | |
Additional paid-in capital | 1,272,000 | 1,350,000 | 1,350,000 | 1,272,000 | |
Retained earnings | 2,649,300 | 1,490,000 | 1,630,000 | 140,000 | 2,649,300 |
Non-controlling interest in net assets of S | 969,000 | 999,000 | |||
30,000 | |||||
Total Liabilities & Equity | 5,107,500 | 4,116,300 | 328,000 | 2,192,750 | 6,359,050 |
Want to see more full solutions like this?
Chapter 7 Solutions
Advanced Financial Accounting
- Peace Computer Corporation acquired 75 percent of Symbol Software Company’s stock on January 2, 20X3, by issuing bonds with a par value of $85,250 and a fair value of $102,750 in exchange for the shares. Summarized balance sheet data presented for the companies just before the acquisition follow: Peace Computer Corporation Symbol Software Company Book Value Fair Value Book Value Fair Value Cash $ 216,000 $ 216,000 $ 62,000 $ 62,000 Other Assets 406,000 406,000 137,000 137,000 Total Debits $ 622,000 $ 199,000 Current Liabilities $ 82,000 82,000 $ 62,000 62,000 Common Stock 290,000 62,000 Retained Earnings 250,000 75,000 Total Credits $ 622,000 $ 199,000 Required: Prepare a consolidated balance sheet immediately following the acquisition.arrow_forward2. Banana Company purchases 80 percent of Mango. At the date of acquisition, Mango has revenue of P250,000 and expenses of P170,000. What amount of pre-acquisition earnings will be created on the consolidated income statement at the acquisition date? 3. Delta Corporation acquires 70 percent of Bravo Company’s stock. What amount of non-controlling interest is recognized on the acquisition date balance sheet if Telephone has the following account balances? Book Value Market Value Cash P10,000 P10,000 Inventory 80,000 80,000 Plant Assets (net) 350,000 350,000 Cost of Goods Sold 130,000 Depreciation Expense 20,000 Liabilities (110,000) (110,000) Common Stock (30,000) Retained…arrow_forwardhf. Darnell Ltd. acquired 60 percent of Tisha Co. The acquisition calls for Darnell to issue an additional 100 shares to Tisha in one year if Tisha meets a predetermined sales goal. This contingent consideration a. should be reported only in the notes to the financial statement. b. should be valued at its fair value as of the acquisition date. c. should be valued at fair value as of the acquisition date and revalued at the year-end. d. should not be reported unless the goal is met.arrow_forward
- If CARDO Co purchases the net assets of SYANO Co by issuing 5,000 shares of their P20 par valueshares with a fair value of P40 per share, incurs a mortgage loan for P90,000, pays P150,000 cash andpaying direct, indirect and stock issue costs of P75,000, P50,000 and P40,000 respective. REQUIREMENTS:A. GoodwillB. Consolidated Total Assets at the date of acquisitionarrow_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_forwardPower 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_forward
- ABC 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 non-controlling interest on the acquisition date consolidated balance sheet? In good accounting form, please. Thank you! <33arrow_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_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
- 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 $ 241,000arrow_forwardPower Corporation acquired 70 percent of Silk Corporation’s common stock on December 31, 20x2. Balance sheet datafor the two companies immediately following acquisition follow: 1. What amount of inventory will be reported?A. P 179,000 C. P 210,500B. P 200,000 D. P 215,0002. What amount of goodwill will be reportedA. P 0 C. P 40,000B. P 28,000 D. P 52,0003. What amount of total assets will be reported?A. P 1,081,000 C. P 1,196,500B. P 1,121,000 D. P 1,231,50arrow_forward8. ABC 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.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