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 3.12.2P
The Fair value of subsidiary is $500000 parent price of $400000 and non-controlling interest value comes to $100000. 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 | $178000 | $81000 | $259000 | |||||
$80000 | $35000 | $115000 | ||||||
Inventory | $90000 | $52000 | $142000 | |||||
Land | $100000 | $60000 | $90000 (4) | $250000 | ||||
Investment in S | $400000 | ) | $8000(1) | |||||
$8000(2) | ||||||||
$169600(3) | ||||||||
$230400(4) | ||||||||
Buildings | $800000 | $200000 | $130000(4) | $1130000 | ||||
Acc depre | ($220000) | ($60000) | $6500(5) | ($266500) | ||||
Equipment | $150000 | $100000 | $30000 (4) | $280000 | ||||
Acc depre | ($75000) | ($44000) | $6000 (5) | ($125000) | ||||
Goodwill | $36000(4) | $36000 | ||||||
Current liabilities | ($50000) | ($88000) | ($138000) | |||||
Bond payable | ($100000) | ($100000) | ||||||
Discount (premium) | $4000 (4) | |||||||
$800 (5) | $3200 | |||||||
Common stock- S | ($10000) | $8000 (3) | ($2000) | |||||
Paid in cap in excess of Par − S | ($90000) | $72000 (3) | ($18000) | |||||
RE- S | ($112000) | $89600 (3) | ($80000) | |||||
$57600(4) | ||||||||
Common stock − P | ($100000) | ($100000) | ||||||
Paid in cap in excess of Par − P | ($900000) | ($900000) | ||||||
RE- P | ($300000) | |||||||
($300000) | ||||||||
Sales | ($750000) | ($300000) | ($10500000) | |||||
COGS | $400000 | $180000 | $2000 | $578000 | ||||
Depe exp- Bldg | $30000 | $10000 | $6500 (5) | $46500 | ||||
Depre exp- equipment | $15000 | $14000 | $6000 (5) | $35000 | ||||
Other expenses | $120000 | $54000 | $174000 | |||||
Interest exp | $8000 | $800 (5) | $8800 | |||||
Sub (dividend) Income | ($8000) | $8000 (1) | ||||||
Div declared − S | $10000 | $8000 (2) | $2000 | |||||
Div declared- P | $20000 | $20000 | ||||||
Total | $488900 | $488900 | ||||||
Cons Net income | ($207700) | |||||||
To NCI (#6) | $4540 | ($4540) | ||||||
To CI | $203160 | ($203160) | ||||||
Total NCI | ($102540) | ($102540) | ||||||
RE CI | ($483160) | ($483160) |
Where( 1) − Current year subsidiary income (2) current year dividend (3) Eliminate controlling interest in subsidiary equity.
(4) per D&D schedule distribute excess.
(5) per Amortization schedule amortized excess.
2. Determination of Value analysis schedule:-
Particulars | Company Implied Value | Parent (80%) | NCI (20%) |
Fair Value of Company | $500000 ( working #1) | $400000 | $100000 |
Fair value of net assets excluding goodwill | $464000 (Working #2) | $371200 | $92800 |
Goodwill | $36000 | $28800 | $7200 |
3. Determination and Distribution of Excess schedule
Particulars | Company Implied Fair value | Parent (80%) | NCI (20%) | |
Fair value of subsidiary (A) | $500000 | $400000 | $100000 | |
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) | $288000 ($500000-$212000) | $230400 | $57600 | |
Adjustment of Identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory (Working #4) | ($2000) | 1 | 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 ) | $36000 | Debit D6 | ||
Total | $288000 |
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 $400000
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 | $800 | A3 | |
Buildings | 20 | $6500 | $6500 | $6500 | A4 | |
Equipment | 5 | $6000 | $6000 | $6000 | A5 | |
Total amortizations | $13300 | $13300 | $13300 |
6. Internally generated income - S company Internally generated income = S company sales −[COGS+
S company income distribution
Particular | Amount | Particular | Amount |
Current year amortizations | $13300 | Internally generated income (Working #6) | $34000 |
Inventory adjustment | $2000 | ||
Adjusted income before tax | $22700 | ||
Non Controlling interest share ( ) | $4540 | ||
Controlling interest share | $18160 |
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 |
Internally generated income (Working #7) | $18500 | ||
Controlling share of subsidiary | $18160 | ||
Controlling interest share | $203160 |
Want to see more full solutions like this?
Chapter 3 Solutions
ADVANCED ACCOUNTING
- Chapter 15 Assignment of direct materials, direct labor and manufacturing overhead Stine Company uses a job order cost system. During May, a summary of source documents reveals the following. Job Number Materials Requisition Slips Labor Time Tickets 429 430 $2,500 3,500 $1,900 3,000 431 4,400 $10,400 7,600 $12,500 General use 800 1,200 $11,200 $13,700 Stine Company applies manufacturing overhead to jobs at an overhead rate of 60% of direct labor cost. Instructions Prepare summary journal entries to record (i) the requisition slips, (ii) the time tickets, (iii) the assignment of manufacturing overhead to jobs,arrow_forwardSolve accarrow_forwardSolve fastarrow_forward
- Assume that none of the fixed overhead can be avoided. However, if the robots are purchased from Tienh Inc., Crane can use the released productive resources to generate additional income of $375,000. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Direct materials Direct labor Variable overhead 1A Fixed overhead Opportunity cost Purchase price Totals Make A Buy $ SA Net Income Increase (Decrease) $ Based on the above assumptions, indicate whether the offer should be accepted or rejected? The offerarrow_forwardThe following is a list of balances relating to Phiri Properties Ltd during 2024. The company maintains a memorandum debtors and creditors ledger in which the individual account of customers and suppliers are maintained. These were as follows: Debit balance in debtors account 01/01/2024 66,300 Credit balance in creditors account 01/01/2024 50,600 Sunday credit balance on debtors ledger Goods purchased on credit 724 257,919 Goods sold on credit Cash received from debtors Cash paid to suppliers Discount received Discount allowed Cash purchases Cash sales Bad Debts written off Interest on overdue account of customers 323,614 299,149 210,522 2,663 2,930 3,627 5,922 3,651 277 Returns outwards 2,926 Return inwards 2,805 Accounts settled by contra between debtors and creditors ledgers 1,106 Credit balances in debtors ledgers 31/12/2024. 815 Debit balances in creditors ledger 31/12/2024.698 Required: Prepare the debtors control account as at 31/12/2024. Prepare the creditors control account…arrow_forwardSolnarrow_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





