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 3.11.2P
The Fair value of subsidiary is $550000 parent price of $440000 and non-controlling interest value comes to $110000. 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 | $138000 | $110000 | $248000 | |||||
$90000 | $55000 | $145000 | ||||||
Inventory | $120000 | $86000 | $206000 | |||||
Land | $100000 | $60000 | $90000 (4) | $250000 | ||||
Investment in S | $480000 | ) | $28000(1) | |||||
$8000(2) | ||||||||
$225600(3) | ||||||||
$270400(4) | ||||||||
Buildings | $800000 | $250000 | $130000(4) | $1180000 | ||||
Acc depre | ($220000) | ($80000) | $19500 (5) | ($319500) | ||||
Equipment | $150000 | $100000 | $30000 (4) | $280000 | ||||
Acc depre | ($90000) | ($72000) | $18000 (5) | ($180000) | ||||
Goodwill | $86000(4) | $86000 | ||||||
Current liabilities | ($60000) | ($102000) | ($162000) | |||||
Bond payable | ($100000) | ($100000) | ||||||
Discount (premium) | $4000 (4) | |||||||
$2400 (5) | $1600 | |||||||
Common stock- S | ($10000) | $8000 (3) | ($2000) | |||||
Paid in cap in excess of Par − S | ($90000) | $72000 (3) | ($18000) | |||||
RE- S | ($182000) | $145600 (3) | ($99080) | |||||
$5320(5) | $67600(4) | |||||||
$400 (4) | ||||||||
Common stock − P | ($100000) | ($100000) | ||||||
Paid in cap in excess of Par − P | ($900000) | ($900000) | ||||||
RE- P | ($371000) | |||||||
$1600 (4) | ||||||||
$21280(5) | ($351320) | |||||||
Sales | ($800000) | ($350000) | ($1150000) | |||||
COGS | $450000 | $210000 | $660000 | |||||
Depe exp- Bldg | $30000 | $15000 | $6500 (5) | $51500 | ||||
Depre exp- equipment | $15000 | $14000 | $6000 (5) | $35000 | ||||
Other expenses | $140000 | $68000 | $208000 | |||||
Interest exp | $8000 | $800 (5) | $8800 | |||||
Sub (dividend) Income | ($28000) | $28000 (1) | ||||||
Div declared − S | $10000 | $8000 (2) | $2000 | |||||
Div declared- P | $20000 | $20000 | ||||||
Total | $641500 | $641500 | ||||||
Cons Net income | ($186700) | |||||||
To NCI (#6) | $4340 | ($4340) | ||||||
To CI | $182360 | ($182360) | ||||||
Total NCI | ($121420) | ($121420) | ||||||
RE CI | ($513680) | ($513680) |
2. Determination of Value analysis schedule:-
Particulars | Company Implied Value | Parent (80%) | NCI (20%) |
Fair Value of Company | $550000 ( working #1) | $440000 | $110000 |
Fair value of net assets excluding goodwill | $464000 (Working #2) | $371200 | $92800 |
Goodwill | $86000 | $68800 | $17200 |
3. Determination and Distribution of Excess schedule
Particulars | Company Implied Fair value | Parent (100%) | NCI (0%) | |
Fair value of subsidiary (A) | $550000 | $440000 | $110000 | |
Book Value of Interest acquired | ||||
Common stock | $10000 | |||
Paid in capital in excess of par | $90000 | |||
$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) | $338000 ($480000-$212000) | $270400 | $67600 | |
Adjustment of Identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory (Working #4) | ($2000) | 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 ) | ($86000) | Debit D6 | ||
Total | $338000 |
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 $440000
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 | $1600 | $2400 | A3 |
Buildings | 20 | $6500 | $6500 | $13000 | $19500 | A4 |
Equipment | 5 | $6000 | $6000 | $12000 | $18000 | A5 |
Total amortizations | $13300 | $13300 | $26600 | $39900 |
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) | $35000 |
Adjusted income before tax | $21700 | ||
NCI in subsidiary ( | $4340 | ||
Controlling interest share ( ) | $17360 |
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 |
Current year amortizations | $13300 | Internally generated income (Working #7) | $165000 |
Controlling share of subsidiary | $17360 | ||
Controlling interest share | $182360 |
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- On 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.1. Why did Celgene acquire Receptos?2. What accounting method was used, and for what amount, to record the acquisition?3. 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 9-13)?4. What allocations did Celgene make to the assets acquired and liabilities assumed in the acquisition? Provide a calculation showing how Celgene determined the amount allocated to goodwill.5. Describe the nature of the in-process research and development product rights acquired by Celgene in its acquisition of Receptos.6. How…arrow_forwardOn January 1, 2025, Vaughn Corporation purchased 20% of the common shares of Bramble Company for $196,000. During the year, Bramble earned net income of $77,000 and paid dividends of $19,250. Prepare the entries for Vaughn to record the purchase and any additional entries related to this investment in Bramble Company in 2025. (List all debit entries before credit entries. Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter o for the amounts.)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. What accounting method was used, and for what amount, to record the acquisition?arrow_forward
- Herbert, Inc., acquired all of Rambis Company’s outstanding stock on January 1, 2017, for $574,000 in cash. Annual excess amortization of $12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $400,000, and Rambis reported a $200,000 balance. Herbert reported internal net income of $40,000 in 2017 and $50,000 in 2018 and declared $10,000 in dividends each year. Rambis reported net income of $20,000 in 2017 and $30,000 in 2018 and declared $5,000 in dividends each year.arrow_forwardHerbert, Inc., acquired all of Rambis Company’s outstanding stock on January 1, 2017, for $574,000 in cash. Annual excess amortization of $12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $400,000, and Rambis reported a $200,000 balance. Herbert reported internal net income of $40,000 in 2017 and $50,000 in 2018 and declared $10,000 in dividends each year. Rambis reported net income of $20,000 in 2017 and $30,000 in 2018 and declared $5,000 in dividends each year. Assume that Herbert’s internal net income figures above do not include any income from the subsidiary. If the parent uses the equity method, what is the amount reported as consolidated retained earnings on December 31, 2018? What would be the amount of consolidated retained earnings on December 31, 2018, if the parent had applied either the initial value or partial equity method for internal accounting purposes?arrow_forwardHerbert, Inc., acquired all of Rambis Company’s outstanding stock on January 1, 2017, for $574,000 in cash. Annual excess amortization of $12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $400,000, and Rambis reported a $200,000 balance. Herbert reported internal net income of $40,000 in 2017 and $50,000 in 2018 and declared $10,000 in dividends each year. Rambis reported net income of $20,000 in 2017 and $30,000 in 2018 and declared $5,000 in dividends each year. Assume that Herbert’s internal net income figures above do not include any income from the subsidiary. Under each of the following situations, what is the Investment in Rambis account balance on Herbert’s books on January 1, 2018? The parent uses the equity method. The parent uses the partial equity method. The parent uses the initial value method.arrow_forward
- Herbert, Inc., acquired all of Rambis Company’s outstanding stock on January 1, 2017, for $574,000 in cash. Annual excess amortization of $12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $400,000, and Rambis reported a $200,000 balance. Herbert reported internal net income of $40,000 in 2017 and $50,000 in 2018 and declared $10,000 in dividends each year. Rambis reported net income of $20,000 in 2017 and $30,000 in 2018 and declared $5,000 in dividends each year.a. Assume that Herbert’s internal net income figures above do not include any income from the subsidiary.∙ If the parent uses the equity method, what is the amount reported as consolidated retained earnings on December 31, 2018?∙ Would the amount of consolidated retained earnings change if the parent had applied either the initial value or partial equity method for internal accounting purposes?b. Under each of the following situations, what is the Investment in Rambis…arrow_forwardHerbert, Inc., acquired all of Rambis Company’s outstanding stock on January 1, 2017, for $574,000 in cash. Annual excess amortization of $12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $400,000, and Rambis reported a $200,000 balance. Herbert reported internal net income of $40,000 in 2017 and $50,000 in 2018 and declared $10,000 in dividends each year. Rambis reported net income of $20,000 in 2017 and $30,000 in 2018 and declared $5,000 in dividends each year.a. Assume that Herbert’s internal net income figures above do not include any income from the subsidiary.• If the parent uses the equity method, what is the amount reported as consolidated retained earnings on December 31, 2017? • Would the amount of consolidated retained earnings change if the parent had applied either the initial value or partial equity method for internal accounting purposes?b. Under each of the following situations, what is the Investment in Rambis…arrow_forwardCardinal Company acquires an 80% interest in Huron Company common stock for $420,000 cash on January 1, 2015. At that time, Huron Company has the following balance sheet: (attached)Prepare a determination and distribution of excess schedule for the investment in Huron Company (a value analysis is not needed). Prepare journal entries that Cardinal Company would make on its books to record income earned and/or dividends received on its investment in Huron Company during 2015 and 2016 under the following methods: simple equity, sophisticated equity, and cost.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_forwardOn July 1, 2016, Killearn Company acquired 120,000 of the outstanding shares of Shaun Company for $15 per share. This acquisition gave Killearn a 20 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $7 million and liabilities of $148,000. At the time, Shaun held equipment appraised at $581,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,235,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $566,000 in 2016, $593,400 in 2017,…arrow_forwardOn July 1, 2016, Killearn Company acquired 80,000 of the outstanding shares of Shaun Company for $12 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $938,000. At the time, Shaun held equipment appraised at $350,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,160,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $585,000 in 2016, $617,600 in 2017,…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