Introduction: Consolidated income statement is the combination of income, revenue and expenses of holding companies and its subsidiaries depicting the overall scenario of the aggregate of the company as a whole.
Toprepare:The worksheet necessary to produce the consolidated financial statements for postman Company and its subsidiary Company S for the year ended December 31, 2017,and alsoto include the determination and distribution of excess and income distribution schedules.
Explanation of Solution
Following is the determination and distribution of excess schedule
Particulars | Company-implied fair value ($) | Parent price (80%) ($) | Non-controlling interest value (20%) ($) |
Fair value of subsidiary (a) | 562,500 | 450,000 | 112,500 (Equation − 1) |
Less: Book value of interest acquired | |||
Common stock ($1 par) | 10,000 | ||
Paid-in capital in excess of par | 190,000 | ||
190,000 | |||
Total Equity (b) | 390,000 | 390,000 | 390,000 |
Interest acquired | 80% | 20% | |
Book value | 312,000 | 78,000 | |
Excess of fair value over book value (a-b = c) | 172,000 | 138,000 | 34,500 |
Adjustments of identifiable accounts:
Adjustments of identifiable accounts | Adjustment ($) | Life | Amortization per year ($) | Worksheet Key |
Buildings | 100,000 | 20 | 5,000 | Debit D1 |
72,500 | Debit D2 | |||
Total Amortizations | 172,500 |
Adjustments of accounts to be amortized:
Accounts Adjustments to be Amortized | Life (Years) | Annual Amount ($) | Current year ($) | Prior Years ($) | Total | Key |
Buildings | 20 | 5,000 | 5,000 | 5,000 | 10,000 | A1 |
Total Amortizations | 5,000 | 5,000 | 5,000 | 10,000 |
Following is the computation of intercompany inventory profit:
Particulars | Parent Amount | Parent % | Parent Profit ($) | Sub Amount ($) | Sub Percent | Sub Profit ($) |
Beginning | - | 0% | - | 12,000 | 25% | 3,000 |
Ending | - | 0% | - | 8,000 | 25% | 2,500 |
Following is the computationof income distribution of subsidiary of S Company:
Particulars | Amount ($) | Particulars | Amount ($) |
Amortizations
Ending Inventory profit | 5,000
2,500 | Internally Generated Net Income
Beginning Inventory Profit Adjusted Income Non-Controlling interests share Non-controlling Interest | 22,504
3,000 18,504 20% 3,701 |
Following is the computation of income distribution of parent P Company:
Particulars | Amount ($) | Particulars | Amount ($) |
Internally Generated Income
Adjusted Income Share (S Company) (80% of $18,504) Realized gain Total | 152,496
28,243 3,000 170,299 |
Worksheet:
Particulars | Elimination and Adjustments | Consolidated B/S ($) | NCI ($) | Controlling R/E ($) | Consolidated B/S ($) | |||
P ($) | S ($) | Debit ($) | Credit ($) | |||||
Cash | 1,40,000 | 99347 | 218274 | |||||
87000 | 78274 | 7000 | 135000 | |||||
Inventory | 170000 | 66000 | 2000 | 234000 | ||||
Land | 168726 | 100000 | 268726 | |||||
Investment in S Co. | 516646 | 18003 | ||||||
- | (8000) | |||||||
- | 368643 | |||||||
- | 138000 | |||||||
Minimum lease payment received | 80089 | 80089 | ||||||
Unearned Interest | (10123) | 10123 | ||||||
Buildings | 800000 | 400000 | 100000 | 1300000 | ||||
(250000) | (220000) | 15000 | (495000) | |||||
Equipment | 150000 | 100000 | 15000 | 335000 | ||||
100000 | ||||||||
Accumulated Depreciation | (150000) | (60000) | ||||||
3000 | ||||||||
3000 | ||||||||
36000 | (195000) | |||||||
Equipment - Capital lease | 100000 | 100000 | ||||||
Accumulated Depreciation - Capital Lease | (36000) | 36000 | ||||||
Goodwill | 72500 | (72500) | ||||||
Accounts Payable | (60000) | (30000) | 7000 | (83000) | ||||
Bonds Payable | ||||||||
Discount (Premium) | ||||||||
Obligation under capital lease | (624700 | 62470 | ||||||
Accrued Interest - Capital lease | (7496) | 7496 | 2000 | (451385) | ||||
Common stock ($1 par) − SCo. | (10000) | 8000 | 38000 | |||||
Paid-in capital in excess of par, SCo. | 190000 | 152000 | ||||||
Retained Earnings, SCo. | (260804) | 208643 | ||||||
600 | 34500 | |||||||
Retained Earnings, P. Co. | (636839) | 8000 | ||||||
2400 | (614439) | |||||||
12000 | ||||||||
Sales | (900000) | (400000) | 35000 | (1315000) | ||||
COGS | (550000) | 290000 | 35000 | |||||
2000 | 3000 | 804000 | ||||||
Depreciation - Buildings | 30000 | 10000 | 5000 | 45000 | ||||
Depreciation - Equipment | 15000 | 28000 | 3000 | 40000 | ||||
Other Expenses | 160000 | 92000 | 252000 | |||||
Interest Expense | 7496 | 7496 | ||||||
Interest Revenue | (7496) | 7496 | ||||||
Subsidiary Income | (18003) | 18003 | (178930) | |||||
Dividend Declared − SCo. | 10000 | 8000 | 2000 | |||||
Dividend Declared − PCo. | 20000 | 20000 | ||||||
Total | 0 | 0 | 870731 | 870731 | ||||
Consolidated Net Income | (174000) | |||||||
Non-Controlling interest | 3701 | 3701 | ||||||
Controlling interest | 170299 | (170299) | ||||||
Total Non-Controlling interest | 125762 | (125762) | ||||||
Retained Earnings | (764738) | (764738) | ||||||
Totals | 0 |
Eliminations and Adjustments are made in the following:
- Current-year subsidiary income.
- Current-year dividend.
- Eliminate controlling interest in subsidiary equity.
- Distribute excess.
- Eliminate intercompany sales during the current period.
- Eliminate intercompany unpaid trade accounts.
- Defer beginning inventory profit.
- Defer ending inventory profit.
- Fixed asset profit at the beginning of the year
- Fixed Asset profit realized.
- Intercompany interest on capital lease.
- Eliminate obligation under capital lease plus accrued interest against minimum lease payments receivable and unearned interest.
- Reclassify leased asset as owned asset.
Want to see more full solutions like this?
Chapter 5 Solutions
Advanced Accounting
- (Equity Method) On January 1, 2017, Pennington Corporation purchased 30% of the common shares of Edwards Company for $180,000. During the year, Edwards earned net income of $80,000 and paid dividends of $20,000.InstructionsPrepare the entries for Pennington to record the purchase and any additional entries related to this investment in Edwards Company in 2017.arrow_forwardOn December 31, 2016, Sannibel Company acquired a 20% interest in Edelweiss Company for $135,000. During 2017, Edelweiss had net income of $75,000 and paid a cash dividend of $30,000. If you applied the fair value method, what would be the debit balance in the Investment in Stock: Edelweiss Company account at the end of 2017?arrow_forwardRefer to the preceding facts for Panther’s acquisition of Sandin common stock. On January 1, 2016, Panther held merchandise sold to it from Sandin for $12,000. This beginning inventory had an applicable gross profit of 25%. During 2016, Sandin sold merchandise to Panther for $75,000. On December 31, 2016, Panther held $18,000 of this merchandise in its inventory. This ending inventory had an applicable gross profit of 30%. Panther owed Sandin $20,000 on December 31 as a result of this intercompany sale. On January 1, 2016, Panther sold equipment with a book value of $35,000 to Sandin for $50,000. Panther also sold some fixed assets to nonaffiliates. During 2016, the equipment was used by Sandin. Depreciation is computed over a 5-year life, using the straight-line method. 1. Prepare a value analysis and a determination and distribution of excess schedule for the investment in Sandin. 2. Complete a consolidated worksheet for Panther Company and its subsidiary Sandin Company as of…arrow_forward
- Simmons Corporation owns stock of Armstrong, Inc. Prior to 2017, the investment was accounted for using the equity method. In early 2017, Simmons sold part of its investment in Armstrong, and began using the fair value method. In 2017, Armstrong earned net income of $80,000 and paid dividends of $95,000. Prepare Simmons’s entries related to Armstrong’snet income and dividends, assuming Simmons now owns 10% of Armstrong’s stock.arrow_forwardOn January 2, 2014, MARIE CORP. bought 30% of the outstanding ordinary shares of CURIE INC. for P2,580,000 cash. MARIE accounts for this investment by the equity method. At the date of acquisition of the stock, MARIE's net assets had a book and fair value of P6,200,000. CURIE's net profit for the year ended December 31, 2014 was P1,800,000. During 2014, CURIE declared and paid cash dividends of P200,000. CURIE INC. also reported the following changes in equity that were not included in the profit or loss; Unrealized loss on equity investment at fair value to other comprehensive income, P300,000 and a Revaluation surplus on property, plant and equipment, P800,000. On December 31, 2014, how much should MARIE CORP. carry its investment in CURIE INC.?arrow_forwardHighlight, Inc., owns all outstanding stock of Kiort Corporation. The two companies report the following balances for the year ending December 31, 2017:On January 1, 2017, Highlight acquired on the open market bonds for $108,000 originally issued by Kiort. This investment had an effective rate of 8 percent. The bonds had a face value of $100,000 and a cash interest rate of 9 percent. At the date of acquisition, these bonds were shown as liabilities by Kiort with a carrying amount of $84,000 (based on an effective rate of 11 percent). Determine the balances that should appear on a consolidated income statement for 2017.arrow_forward
- Refer to the preceding facts for Packard’s acquisition of Stude common stock. On January 1, 2016, Packard held merchandise acquired from Stude for $10,000. This beginning inventory had an applicable gross profit of 25%. During 2016, Stude sold $40,000 worth of merchandise to Packard. Packard held $6,000 of this merchandise at December 31, 2016. This ending inventory had an applicable gross profit of 30%. Packard owed Stude $11,000 on December 31 as a result of these intercompany sales. 1. Prepare a value analysis and a determination and distribution of excess schedule for the investment in Stude. 2. Complete a consolidated worksheet for Packard Corporation and its subsidiary Stude Corporation as of December 31, 2016. Prepare supporting amortization and income distribution schedules.arrow_forwardOn July 1, 2017, Entity H acquired 25% of the shares of Oki, Inc. for P1,000,000. At the date, the equity of Oki was P4,000,000, with all the identifiable assets and liabilities being measured at amounts equal to fair value. The table below shows the profits and losses made by Oki during 2017 to 2021: YEAR PROFIT(LOSS) 2017 P200,000 2018 (2,000,000) 2019 (2,500,000) 2020 160,000 2021 300,000 How much share of profit of assocaiate should Entity H report in its 2020 profit or loss? a.Nil b. P40,000 c. P60,000 d. P100,000arrow_forwardLiala Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactionsoccurred between the two entities: On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12,000, this inventory previouslycosted Liala Ltd $10,000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to otherentities for $3,000. The other 80% was all sold to external entities by 30 June 2017 for $13,000. During the 2016–17 period, Jordan Ltd sold inventory to Liala Ltd for $6,000, this being at costplus 20% mark-up. Of this inventory, 20 % remained on hand in Liala Ltd on 30 June 2017. Thetax rate is 30%.Required:(i) Prepare the consolidation worksheet entries for Liala Ltd on 30 June 2017 in relation to the intragroup transfers of inventory. (ii) Compute the amount of cost of goods sold to be reported in the consolidated income statement for 2017 relating to the relevant intra-group sales. b) On 1 July 2016, Liala Ltd sold an item of plant to Jordan Ltd Ltd for $150,000…arrow_forward
- Liala Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactionsoccurred between the two entities: On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12,000, this inventory previouslycosted Liala Ltd $10,000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to otherentities for $3,000. The other 80% was all sold to external entities by 30 June 2017 for $13,000. During the 2016–17 period, Jordan Ltd sold inventory to Liala Ltd for $6,000, this being at costplus 20% mark-up. Of this inventory, 20 % remained on hand in Liala Ltd at 30 June 2017. Thetax rate is 30%.Required:(i) Prepare the consolidation worksheet entries for Liala Ltd at 30 June 2017 in relation to the intragroup transfers of inventory. (ii) Compute the amount of cost of goods sold to be reported in the consolidated incomestatement for 2017 relating to the relevant intra-group sales. b) On 1 July 2016, Liala ltd sold an item of plant to Jordan Ltd Ltd for $150,000…arrow_forwardPrepare the journal entries for an investment accounted for under the equity method. a. On January 2, 2017, Workowski Corporation purchased 55,000 shares (26%) of Wendy Company at a cost of $8 per share. b. At the end of 2017, Wendy Company reported net income of $350,000 (Workowski’s share is 26%). c. Wendy Company reported a $215,000 net loss for 2017. Workowski’s share of the loss is 26%. d. In early 2018, Wendy Company paid a $75,000 dividend. Workowski’s share is 26%.arrow_forwardLaila Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactionsoccurred between the two entities: On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12,000, this inventory previouslycost Liala Ltd $10,000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to otherentities for $3,000. The other 80% was all sold to external entities by 30 June 2017 for $13,000. During the 2016–17 period, Jordan Ltd sold inventory to Liala Ltd for $6,000, this being at costplus 20% mark-up. Of this inventory, 20 % remained on hand in Liala Ltd on 30 June 2017. The tax rate is 30%.Required:(i) Prepare the consolidation worksheet entries for Liala Ltd at 30 June 2017 in relation to theintragroup transfers of inventory.(ii) Compute the amount of cost of goods sold to be reported in the consolidated incomestatement for 2017 relating to the relevant intra-group sales.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