ADVANCED ACCOUNTING
ADVANCED ACCOUNTING
12th Edition
ISBN: 9780357671221
Author: FISCHER
Publisher: CENGAGE L
Question
Book Icon
Chapter 3, Problem 3.11.2P
To determine

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.

Expert Solution & Answer
Check Mark

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 goodwill comes to $464000 which is arrived by considering Inventory, lands, bonds payable, buildings and equipment and total equity. Goodwill is calculated and is arrived at $86000 after taking the difference of fair value of subsidiary and fair value of net assets which is goodwill.

Explanation of Solution

1. Worksheet Paulcraft Corporation and Subsidiary Switzer Company.

    ParticularTrial BalanceEliminations & AdjustmentsCon Inc.stmtNCIControlling interest RECon BS
    Company P Company SDebitCredit
    Cash$138000$110000$248000
    Accounts receivable$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:-

    ParticularsCompany Implied ValueParent (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

    ParticularsCompany Implied Fair valueParent (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
    Retained Earnings$112000
    Total Equity$212000$212000$212000
    Interest acquired80%20%
    Book Value (b)$212000$169600$42400
    Excess of Fair value over Book Value (a − 212000)$338000 ($480000-$212000)$270400$67600
    Adjustment of Identifiable accountsAdjustmentLife Amortization per year
    Inventory (Working #4)($2000)Credit D1
    Land(Working #4)$90000Debit D2
    Bonds Payable(Working #4)$40005 years$800Debit D3
    Buildings(Working #4)$13000020$6500Debit D4
    Equipment(Working #4)$300005$6000Debit 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

  =$44000080×100=$550000

2. Fair value of net assets excluding goodwill

= Total Equity +Inventory +land+ Bonds payable+ Buildings+ Equipment

  =$212000$2000+$90000+$4000+$130000+$30000=$464000

3. Goodwill

  Fair value of subsidiary company  Fair value of net assets

  =$550000$464000=$86000

4. Assets

    AssetsAdjustment (a-b)Cost (a)Market Value (b)
    Inventory ($2000)4000038000
    Land$9000060000150000
    Bonds Payable$400010000096000
    Buildings$130000150000 ( $200000-$50000)280000
    Equipment$3000070000 ($10000-$30000)100000

5. Total amortization table

    Account adjustmentsLifeAnnual amountCurrent yearPrior yearTotalKey
    Inventory1($2000)($2000)($2000)D1
    Subject to amortization
    Bonds payable5$800$800$1600$2400A3
    Buildings20$6500$6500$13000$19500A4
    Equipment5$6000$6000$12000$18000A5
    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]

  =$350000[$210000+$15000+$14000+$68000+$8000]=$35000

S company income distribution

    ParticularAmountParticular Amount
    Current year amortizations$13300Internally generated income (Working #6)$35000
    Adjusted income before tax$21700
    NCI in subsidiary ( $21700×20%$4340
    Controlling interest share ( $21700×80%
    )
    $17360

7. Internally generated income - P Company Internally generated income = S company sales −[COGS+Depreciation (bldg.)+Depreciation(equipment)+Other expense]

  =$800000[$450000+$30000+$15000+$140000]=$165000

P company income distribution

    ParticularAmountParticular Amount
    Current year amortizations$13300Internally generated income (Working #7)$165000
    Controlling share of subsidiary$17360
    Controlling interest share $182360

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
ht = ences X On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed $84,920 in assets to launch the business. On December 31, the company's records show the following items and amounts. Cash withdrawals by owner Consulting revenue Salaries expense Cash $ 8,450 Accounts receivable 16,950 Office supplies 4,080 Rent expense Land 46,020 Office equipment 18,860 Telephone expense Accounts payable 9,280 Owner investments 84,920 Miscellaneous expenses $ 2,930 16,950 4,420 7,900 860 680 Exercise 1-18 (Algo) Preparing an income statement LO P2 Using the above information prepare a December income statement for the business. ERNST CONSULTING Income Statement Revenues Rent expense Salaries expense Telephone expense Total revenues $ 4,420 7,900 860 $ SA Assets Cash 8,450 Accounts receivable 16,950 Office supplies 4,080 Land 46,020 Office equipment 18,860 navable 9,280 13,180 5 11 of 14 Next >
Assets Current Assets Cash Credit card receivables Accounts receivable Marketable securities Food Inventories Prepaid expenses Total Current Assets Golden Bay Balance Sheet as at December 31 Year 2018 Year 2019 $ 18,500 9,807 $ 29,400 11,208 5,983 6,882 15,400 2,000 12,880 14,700 10 800 14 900 73370 79 090 Property Plant & Equipment Land Building Equipment Furnishings $ 60,500 828,400 114,900 75,730 (330,100) 16 600 766 030 839 400 $ 60,500 884,400 157,900 81,110 (422,000) 18 300 7 80 210 859 300 Net: Accumulated depreciation China, glass, silver, & linen Total Assets Liabilities & Stockholders' Equity Current Liabilities Accounts payable Accrued expenses payable Taxes payable Current mortgage payable Total Current assets $ 19,200 4,200 12,400 26 900 62 700 $16,500 5,000 20,900 26 000 68 400 Long-term liabilities Mortgage payable Total Liabilities $ $512 800 $486 400 575 500 $555 200 Stockholders' Equity Common stock ($5 par. 40,000 shares issued & OS) $200,000 Retained earnings…
Mat lives in Barbados and is desirous of starting his own business from inheritances that his parents left him. He approached you for advice on the best type of business to register. Mr. Mat said he would love to gain benefits from any tax relief that is available that the government has to offer.  Give advice to Mr. Mat whether it would be more beneficial to start a Company or an Individual Trading Business. outline for Mr. Mat why setting up either a company, or a trading as business is more advantageous over the other.  cover matters like: Tax rates, Available tax reliefs and or tax credits Ease of operations of a company, as well as ease of operations of an individual trading business.

Chapter 3 Solutions

ADVANCED ACCOUNTING

Ch. 3 - Prob. 3.2ECh. 3 - Prob. 3.3ECh. 3 - Prob. 3.4ECh. 3 - Prob. 3.5ECh. 3 - Equity method, second year, eliminations, income...Ch. 3 - Prob. 4.2ECh. 3 - Prob. 5.1ECh. 3 - Prob. 5.2ECh. 3 - Prob. 5.3ECh. 3 - Prob. 5.4ECh. 3 - Prob. 5.5ECh. 3 - Prob. 6.1ECh. 3 - Prob. 6.2ECh. 3 - Prob. 7.1ECh. 3 - Prob. 7.2ECh. 3 - Prob. 7.3ECh. 3 - Prob. 7.4ECh. 3 - Prob. 7.5ECh. 3 - Prob. 8.1ECh. 3 - Prob. 8.2ECh. 3 - Prob. 9ECh. 3 - Prob. 10.1ECh. 3 - Prob. 10.2ECh. 3 - Prob. 10.3ECh. 3 - Prob. 11ECh. 3 - Prob. 3B.1.1AECh. 3 - Prob. 3B.1.2AECh. 3 - Prob. 3B.1.3AECh. 3 - Prob. 3B.2.1AECh. 3 - Prob. 3B.2.2AECh. 3 - Prob. 3B.3AECh. 3 - Prob. 3.1.1PCh. 3 - Prob. 3.1.2PCh. 3 - Prob. 3.1.3PCh. 3 - Prob. 3.2.1PCh. 3 - Prob. 3.2.2PCh. 3 - Prob. 3.3.1PCh. 3 - Prob. 3.3.2PCh. 3 - Prob. 3.3.3PCh. 3 - Prob. 3.3.4PCh. 3 - Prob. 3.4.1PCh. 3 - Prob. 3.4.2PCh. 3 - Prob. 3.5.1PCh. 3 - Prob. 3.5.2PCh. 3 - Prob. 3.5.3PCh. 3 - Prob. 3.6.1PCh. 3 - Prob. 3.6.2PCh. 3 - Prob. 3.6.3PCh. 3 - Prob. 3.7.1PCh. 3 - Prob. 3.7.2PCh. 3 - Prob. 3.7.3PCh. 3 - Prob. 3.8.1PCh. 3 - Prob. 3.8.2PCh. 3 - Prob. 3.9.1PCh. 3 - Prob. 3.9.2PCh. 3 - Prob. 3.10.1PCh. 3 - Prob. 3.10.2PCh. 3 - Prob. 3.11.1PCh. 3 - Prob. 3.11.2PCh. 3 - Prob. 3.12.1PCh. 3 - Prob. 3.12.2PCh. 3 - Prob. 3.13.1PCh. 3 - Prob. 3.13.2PCh. 3 - Prob. 3.15.1PCh. 3 - Prob. 3.15.2PCh. 3 - Prob. 3.16.1PCh. 3 - Prob. 3.16.2PCh. 3 - Prob. 3.17.1PCh. 3 - Prob. 3.17.2PCh. 3 - Prob. 3.18.1PCh. 3 - Prob. 3.18.2PCh. 3 - Prob. 3A.1.1APCh. 3 - Prob. 3A.1.2APCh. 3 - Prob. 3A.2APCh. 3 - Prob. 3A.3APCh. 3 - Prob. 3B.1APCh. 3 - Prob. 3B.2APCh. 3 - Prob. 3B.3.1APCh. 3 - The trial balances of Campton Corporation and Dorn...Ch. 3 - The trial balances of Campton Corporation and Dorn...
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education