Concept explainers
Introduction:
Consolidation of statements:
The result of parent company as well as all of its subsidiaries financial position is reflected in the consolidated statements. It is beneficial for creditors and owners of the parent company to know the outcome of the operations of parent company and its subsidiaries. The Equity method is used to calculate or assess the profits earned by investments in other companies.
To calculate: The consolidated Income statement,

Answer to Problem 3.6.3P
The total assets and total liabilities and
Explanation of Solution
1. Consolidated Income statement
Perscott Company and subsidiary Sandin Company | |
Consolidated Income statement | |
For year Ended December 31, 2016 | |
Particular | Amount |
Sales | $480000 |
Less : Cost of Goods sold | $229000 |
Gross profit | $251000 |
Less : Expenses ($120000+$45000+$4000 ) | $169000 |
Consolidated Net income | $82000 |
Distributed to non-controlling interest | $4200 |
Distributed to controlling interest | $77800 |
2. Retained Earnings statement
P Company and Subsidiary S Company | ||
Retained Earnings Statement | ||
For year Ended December 31 2016 | ||
Particulars | Non-controlling interest | Controlling |
Retained earnings Jan 1 2016 | ($3000) | $499800 |
Add : Consolidated net income | $4200 | $77800 |
Less : dividends declared | ($1000) | ($10000) |
Retained Earnings Dec 31 2016 | $200 | $567000 |
3. Consolidated Balance Sheet
Prescott company and Subsidiary Sandin company | ||
Consolidated Balance sheet | ||
For the year ended December 31 2016 | ||
Assets | Amount | Amount |
Current Assets:- | $295000 | |
Property Plant and Equip | ||
Land | $225000 | |
Building (net) | $980000 | |
Account | ($455000) | $525000 |
$102500 | ||
Total assets | $1147500 | |
Liability and Shareholders’ Equity | ||
Liabilities | $308000 | |
Common stock ($3 par) | $200000 | |
Retained Earnings | $567600 | |
Non-controlling interest | $71900 | $839500 |
Total Liabilities and stockholders’ Equity | $1147500 |
4. Worksheet for consolidated financial statements
P Company and subsidiary S Company | ||||||||||||
Worksheet for consolidated Financial statements | ||||||||||||
For Year ended December 31 2016 | ||||||||||||
Particulars | Eliminations and Adjustments | Consolidated Income Statement | Non-controlling Interest | Controlling Ret earnings | Conso Balance Sheet | |||||||
Prescott | Sandin | Debit | Credit | $295000 | ||||||||
Current Assets | $180000 | $115000 | $225000 | |||||||||
Land | $150000 | $75000 | $980000 | |||||||||
Buildings | $590000 | $350000 | C1 | $40000 | ($455000) | |||||||
Acc Dep-Bldgs | ($265000) | ($182000) | (A) | $8000 | ||||||||
Investment in S co. | $294000 | - | B2 | $4000 | B1 | $20000 | ||||||
EL | $164000 | |||||||||||
D | $114000 | |||||||||||
Goodwill | - | - | C2 | $102500 | $102500 | |||||||
Liabilities | ($175000) | ($133000) | ($308000) | |||||||||
Common stock | ($200,000) | ($200000) | ||||||||||
R/E Co P | ($503000) | A | $3200 | |||||||||
($499800) | ||||||||||||
Comm Stock | ($100000) | EL | $80000 | ($20000) | ||||||||
Paid in cap | ($120000) | EL | $96000 | ($24000) | ||||||||
RE co S | $15000 | A | $800 | EL | $12000 | ($24700) | ||||||
(NCI) | $28500 | |||||||||||
Sales | ($360000) | ($120000) | ($480000) | |||||||||
Cost of Goods sold | $179000 | $50000 | $229000 | |||||||||
Expenses | $120000 | $45000 | ||||||||||
A | $4000 | $169000 | ||||||||||
Subsidiary inc | ($20000) | B1 | $20000 | |||||||||
Dividends declared | $10000 | $5000 | B2 | $4000 | $1000 | $1000 | ||||||
Total | $0 | $0 | $350500 | $350500 | - | |||||||
Consolidated net income | ($82000) | |||||||||||
To Non controlling interest | $4200 | $4200 | ||||||||||
To controlling interest | ($77800) | ($77800) | ||||||||||
Total Non controlling interest | ($71900) | ($71900) | ||||||||||
Retained earnings controlling interest Dec 31 2016 | ($567600) | ($567600) |
In the above worksheet,
A − Depreciation of the building for current as well as prior period.
B1 − Elimination of income of the subsidiary company against the investment account.
B2 − Eliminating dividend
C1 − Building value
C2 − Goodwill (working #4)
D or NCI − Non controlling interest and excess cost has been distributed on the basis of the determination and distribution of excess schedule
EL − Eliminating the subsidiary equity account against the investment
Workings:
1. Fair value of subsidiary company has to be calculated with the help of controlling interest i.e. 80% and purchase consideration i.e. $270,000. =
=
=
2. To calculate total equity we will combine common stock and paid in capital in excess of par and deduct the retained earnings from it since it is a deficit. Total Equity =
3. Fair value of net assets (excluding goodwill) =
=
4. Goodwill is calculated as =
=
5. Value Analysis Schedule
Value Analysis Schedule | Company Implied fair value | Parent (80%) | Non controlling interest value (20%) |
Fair value of subsidiary | $337,500 (working#1) | ||
Fair value of net assets excl Goodwill | $2,35,000 (Working #3) | ||
Goodwill |
6. Determination and Distribution of excess schedule:-
Determination and distribution of excess schedule | ||||
Particulars | Company implied fair value | Parent (80%) | Non controlling interest value (20%) | |
Fair value of subsidiary (a) | $337500 | $270000 | $67500 | |
Book value of interest acquired: | ||||
Common Stock | $100000 | |||
Paid in capital in excess of par | $120000 | |||
Retained Earnings | ($25000) | |||
Total Equity | $195000 | $195000 | $195000 | |
Interest acquired | 80% | 20% | ||
Book Value (b) | $156000 | $39000 | ||
Excess of fair value over book value (a-b) = C | $142500 | $114000 | $28500 | |
Adjustment of identifiable accounts | Adjustment | Life | Amortization per year | Worksheet key |
Building | $40000 | 10 years | $4000 | Debit (d1) |
Goodwill | $102500 | - | - | Debit (d2) |
Total | $142500 |
7.Calculation of internally generated Net income:-Internally generated income = Sandin company sales −Cost of goods sold + Operating expenses
8. Income distribution for Sandin company
Sandin company income distribution | |||
Particular | Amount | Particular | Amount |
Bldg Depre | $4000 | Internally generated net income ( working #7) | 25000 |
Adjusted income | $21000 | ||
Non controlling interest profit share in Subsidiary ($21000X20%) | $4200 |
9. Calculation of internally generated net income:
Internally generated income = Prescott company sales − Cost of goods sold+ Operating expenses
10. Income distribution for Prescott Company
Prescott company income distribution | |||
Particular | Amount | Particular | Amount |
Internally generated net income ( working #9) | $61000 | ||
Non- controlling interest profit share in Subsidiary ($21000X80%) | $16800 | ||
Controlling interest share | $77800 |
Want to see more full solutions like this?
Chapter 3 Solutions
ADVANCED ACCOUNTING
- Get correct solution this financial accounting questionarrow_forwardPlease give me correct answer this financial accounting questionarrow_forwardAssume a federal agency has the following events: Receives a warrant from the Treasury notifying the agency of appropriations of $5,350,000. OMB apportions one-fourth of the appropriation for the first quarter of the year. The director of the agency allots $1,202,000 to program units. Program units place orders of $865,000. Supplies ($141,500) and services ($582,500) are received during the first quarter. Supplies of $130,000 were used in the quarter. Accounts payable were paid in full. Required: Prepare a schedule showing the status of the appropriation at the end of the first quarter.arrow_forward
- What is the payable deferral period on these financial accounting question?arrow_forwardEvergreen Corporation (calendar-year-end) acquired the following assets during the current year: (Use MACRS Table 1 and Table 2.) Date Placed in Asset Service Original Basis Machinery October 25 $ 120,000 Computer equipment February 3 47,500 Used delivery truck* August 17 Furniture April 22 60,500 212,500 *The delivery truck is not a luxury automobile. Note: Do not round intermediate calculations. Round your answers to the nearest whole dollar amount. b. What is the allowable depreciation on Evergreen's property in the current year if Evergreen does not elect out of bonus depreciation and elects out of §179 expense? Depreciation $ 440,500arrow_forwardLina purchased a new car for use in her business during 2024. The auto was the only business asset she purchased during the year, and her business was extremely profitable. Calculate her maximum depreciation deductions (including §179 expense unless stated otherwise) for the automobile in 2024 and 2025 (Lina doesn't want to take bonus depreciation for 2024) in the following alternative scenarios (assuming half-year convention for all): (Use MACRS Table 1, Table 2, and Exhibit 10-10.) e. The vehicle cost $85,000, and she used it 20 percent for business. Year Depreciation deduction 2024 2025arrow_forward
- Lina purchased a new car for use in her business during 2024. The auto was the only business asset she purchased during the year, and her business was extremely profitable. Calculate her maximum depreciation deductions (including §179 expense unless stated otherwise) for the automobile in 2024 and 2025 (Lina doesn't want to take bonus depreciation for 2024) in the following alternative scenarios (assuming half-year convention for all): (Use MACRS Table 1, Table 2, and Exhibit 10-10.) b. The vehicle cost $85,000, and business use is 100 percent. Year Depreciation deduction 2024 2025arrow_forwardWhat adjusting journal entry should be recorded to account for the expiration of this asset on these financial accounting question?arrow_forwardAssume that ACW Corporation has 2024 taxable income of $1,720,000 for purposes of computing the §179 expense. The company acquired the following assets during 2024 (assume no bonus depreciation): (Use MACRS Table 1, Table 2, and Table 5.) Asset Machinery Placed in Service September 12 Basis $ 492,000 Computer equipment Delivery truck February 10 August 21 Qualified real property (MACRS, 15 year, 150% DB) April 2 Total 92,000 115,000 1,402,000 $ 2,101,000 a. What is the maximum amount of §179 expense ACW may deduct for 2024? b. What is the maximum total depreciation that ACW may deduct in 2024 on the assets it placed in service in 2024? Note: Round your intermediate calculations and final answer to the nearest whole dollar amount. a. Maximum §179 expense for 2024 b. Maximum total deductible depreciation for 2024arrow_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





