Equity method: The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance. Cost method: The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made. To calculate : The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

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 March 20, 2018, Reeder Company acquired 40,000 shares of Needed Industries common stock at $64 per share as a long-term investment. Needed has 100,000 shares of outstanding voting common stock. The following additional information is presented for the calendar year ended December 31, 2018: Nov. 15 Reeder received a cash dividend of $3.00 per share from Needed Industries. Dec. 31 Needed announced earnings for the year of $250,000. Dec. 31 Needed Industries common stock had a closing market price of $56 per share. 2019: Jan. 6 Reeder sold a quarter of its shares of Needed Industries at a price of $70 per share. Required: 1. What accounting method should be used by Reeder Company to account for this investment? Why? 2. Prepare journal entries for the transactions and events described.

2. Calculate the carrying value per share of Heritage's investment as reflected in the investment account on January 4, 2025. (Round your answer to 2 decimal places.) S Carrying value per share 3.Calculate the change in Heritage's equity from January 2, 2023, through January 5, 2025, resulting from its investment in Port. Equity 8.42 decreases by S 144.800

On January 1, 2021, MNO Company acquired 12,500 of the outstanding common shares of Esther Corporation stocks at P40 per share. Esther Corp. had a total of 62,500 shares outstanding on the same date. Esther Corp. declared total dividends of P20,000 to shareholders on December 20, 2021 and reported a net income of P150,000 for 2021. What is the amount of dividend income to be presented in profit or loss for the year ended December 31, 2021? 5.

Answer 2

Question

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

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!

Answer 3

Question

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

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!

Answer 4

Question

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

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!

Answer 5

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

Answer 6

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

Answer 7

Chapter 3, Problem 3A.1.2AP

To determine

Equity method:

The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.

Cost method:

The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.

To calculate:

The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.

Answer 8

Expert Solution & Answer

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Answer 9

Expert Solution & Answer

Answer 10

Expert Solution & Answer

Answer 11

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

Value Analysis Schedule	Company Implied Fair Value	Parent Price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary	$400,000	$320,000	$80,000
Fair value of net assets excluding Goodwill	$340,000	$272,000	$68,000
Goodwill	$60,000	$48,000	$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

Particulars	Company implied fair value	Parent price (80%)	Non-Controlling Interest (20%)
Fair value of subsidiary (a)	$400,000	$320,000	$80,000
Book value of interest acquired:
Common stock	$50,000
Paid in capital in excess of par	$100,000
Retained Earning	$150,000
Total Equity	$300,000	$300,000	$300,000
Interest Acquired		(80%)	(20%)
Book Value(b)	$300,000	$240,000	$60,000
Excess of fair value over book value (a)-(b)=(c)	$100,000	$80,000	$20,000
Adjustment of identifiable accounts	Adjustment	Life	Amortization per year
Inventory	$10,000	-	-	A 1
Building	$30,000	10	$3,000	A 2
Goodwill (refer to equation (2))	$60,000	-	-	A 3
Total	$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000−($260,000+$100,000)=$90,000

S Company income distribution:

Particulars	Amount	Particular	Amount
Amortization	$2,500	Internally generated net income	$90,000
		Adjusted income before tax	$87,500
		Non-Controlling interest profit share in subsidiary (20%)	$17,500
		Controlling interest share (80%)	$70,000

P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000−($300,000+$120,000)=$100,000

P Company income distribution.

Particular	Amount
Internally generated net income	$100,000
Non Controlling interest profit share in subsidiary	$70,000
Controlling interest share	$170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

Particulars	Financial Statement		Elimination & Adjustments		Non- Controlling Interest	Consolidated
Particulars	Fast Cool	Fast Air	Debit	Credit	Non- Controlling Interest	Consolidated
Income Statement
Net Sales	($520,000)	($450,000)	-	-	-	($970,000)
Cost of Goods Sold	$300,000	$260,000	-	-	-	$560,000
Other Expenses	$120,000	$100,000	(4)$3,000	-	-	$223,000
Subsidiary Income	($72,000)	-	(1)$72,000	-	-	-
Net Income	($172,000)	($90,000)	-	-	-	-
Consolidated Income	-	-	-	-	-	($187,000)
NCI (see income distribution schedule)	-	-	-	-	($17,500)	-
Controlling Interest (see income distribution schedule)	-	-	-	-	-	($170,000)
Retained Earnings Statements:	-	-	-	-	-	-
Balance, January 1,2016- P	($214,000)	-	(3)$8,000	-	-	$204,000
			(4)$2,000		($52,500)
Balance, January 1,2016- S		($190,000)	(2)$152,000	-	-	-
Net Income (from Above)	($172,000)	($90,000)			($17,500)	($170,000)
Dividend Declared	$50,000	$30,000		(1)$24,000	(1)$6,000	$50,000
Balance, December 31, 2016	($336,000)	($250,000)	-	-	$64,000	$324,000
Consolidated Balance Sheet:
Inventory, December 2016	$100,000	$50,000	-	-	-	$150,000
Other current assets	$148,000	$180,000	-	-	-	$328,000
Investment in S	$388,000	-	(1)$24,000	(1)$72,000	-	-
	-	-	-	(2)$272,000	-	-
	-	-	-	(3)$68,000	-	-
Land	$50,000	$50,000	-	-	-	$100,000
Buildings and Equipment	$350,000	$320,000	(3)$25,000	-	-	$695,000
Goodwill	-	-	(3)$50,000	-	-	$50,000
Other Intangible	$20,000	-	-	-	-	$20,000
Patent	-	$24,000	(4) $10,000	$4,000	-	$30,000
Current Liabilities	($120,000)	($40,000)	-	-	-	($160,000)
Bond Payable	-	($100,000)	-	-	-	($100,000)
Other Long Term liabilities	($200,000)	-	-	-	-	($200,000)
Common Stock-P	($200,000)	-	-	-	-	($200,000)
Paid in capital in excess of Par- P	($100,000)	-	-	-	-	($100,000)
Common Stock- S	-	($50,000)	(2)$40,000	-	($10,000)	-
Paid in capital in excess of Par- Solar	-	($100,000)	(2)($80,000)	-	($20,000)	-
Retained Earnings-December 31,2016-	($336,000)	($250,000)	-	-	-	-
Retained EarningsNon Controlling Interest, December 31, 2016	-	-	-	-	($64,000)	-
Retained Earning Controlling Interest, December 31, 2016	-	-	-	-	-	($324,000)
Total NCI	-	-	-	-	$94,000	$94,000
Totals	$0	$0	$458,000	$458,000	$0	$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

Answer 12

Ch. 3 - Prob. 1UTI Ch. 3 - Prob. 2UTI Ch. 3 - Prob. 3UTI Ch. 3 - Prob. 4UTI Ch. 3 - Prob. 5UTI Ch. 3 - Prob. 6UTI Ch. 3 - Prob. 7UTI Ch. 3 - Prob. 1E Ch. 3 - Prob. 2E Ch. 3 - Prob. 3.1E

Concept explainers

Answer to Problem 3A.1.2AP

Explanation of Solution

Want to see more full solutions like this?

Chapter 3 Solutions