Concept explainers
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 to Problem 3A.1.2AP
P Company’s subsidiary S company has fair value of
Explanation of Solution
The P Company purchased
Through all the information given in the question, prepare determination and distribution of excess schedule.
Step
Value Analysis Schedule | Company Implied Fair Value | Parent Price | Non-Controlling Interest |
Fair value of subsidiary | |||
Fair value of net assets excluding Goodwill | |||
Goodwill |
Step
Particulars | Company implied fair value | Parent price | Non-Controlling Interest | |
Fair value of subsidiary (a) | ||||
Book value of interest acquired: | ||||
Common stock | ||||
Paid in capital in excess of par | ||||
Retained Earning | ||||
Total Equity | ||||
Interest Acquired | ||||
Book Value(b) | ||||
Excess of fair value over book value | ||||
Adjustment of identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory | - | - | A | |
Building | A | |||
Goodwill (refer to equation (2)) | - | - | A | |
Total |
This represent non-controlling interest portion of excess of fair value over book.
Step
S Company income distribution:
Particulars | Amount | Particular | Amount |
Amortization | Internally generated net income | ||
Adjusted income before tax | |||
Non-Controlling interest profit share in subsidiary | |||
Controlling interest share |
P Company income distribution.
Particular | Amount |
Internally generated net income | |
Non Controlling interest profit share in subsidiary | |
Controlling interest share |
Step
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Consolidated | ||
Fast Cool | Fast Air | Debit | Credit | |||
Income Statement | ||||||
Net Sales | - | - | - | |||
Cost of Goods Sold | - | - | - | |||
Other Expenses | - | - | ||||
Subsidiary Income | - | - | - | - | ||
Net Income | - | - | - | - | ||
Consolidated Income | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | |
Controlling Interest (see income distribution schedule) | - | - | - | - | - | |
Retained Earnings Statements: | - | - | - | - | - | - |
Balance, January 1,2016- P | - | - | - | |||
Balance, January 1,2016- S | - | - | - | |||
Net Income (from Above) | ||||||
Dividend Declared | ||||||
Balance, December 31, 2016 | - | - | ||||
Consolidated Balance Sheet: | ||||||
Inventory, December 2016 | - | - | - | |||
Other current assets | - | - | - | |||
Investment in S | - | - | - | |||
- | - | - | - | - | ||
- | - | - | - | - | ||
Land | - | - | - | |||
Buildings and Equipment | - | - | ||||
Goodwill | - | - | - | - | ||
Other Intangible | - | - | - | - | ||
Patent | - | (4) | - | |||
Current Liabilities | - | - | - | |||
Bond Payable | - | - | - | - | ||
Other Long Term liabilities | - | - | - | - | ||
Common Stock-P | - | - | - | - | ||
Paid in capital in excess of Par- P | - | - | - | - | ||
Common Stock- S | - | - | - | |||
Paid in capital in excess of Par- Solar | - | - | - | |||
Retained Earnings-December 31,2016- | - | - | - | - | ||
Retained EarningsNon Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Retained Earning Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Total NCI | - | - | - | - | ||
Totals |
Conclusion:
P Company’s subsidiary S Company has fair value of
Want to see more full solutions like this?
Chapter 3 Solutions
ADVANCED ACCOUNTING
- PROBLEM E Mulles, the owner of a successful fertilizer business, felt that it is time to expand operations. Mulles offered to form a partnership with Lucena, the owner of a nearby warehouse. The partnership would be called Mulles & Lucena Storage and Sales. Lucena accepted Mulles' offer and the partnership was formed on July 1,2024. Presented below is the trial balance for Mulles Fertilizer Supply on June 30, 2024: Cash Accounts Receivable Allowance for Uncollectible Accounts. Inventory Prepaid Rent Store Equipment Accumulated Depreciation Notes Payable Accounts Payable Mulles, Capital Total P 229,500 2,103,000 P 117,000 1,012,500 29,250 390,000 P3,764,250 97,500 330,000 505,500 2,714,250 P3,764,250 The partners agreed to share profits and losses equally and decided to invest an equal amount in the partnership. Lucena and Mulles agreed that Lucena's land is worth P500,000 and his building P1,450,000. Lucena is to contribute cash in an amount sufficient to make his capital account…arrow_forwardPLEASE HELP. ALL RED CELLS ARE INCORRECT. NOTICE, REVENUE ACCOUNTS ARE IN THE DROPDOWN!arrow_forwardJournalize these transactions, also post the transcations to T-accounts and determine month-end balances. Finally prepare a trail balance.arrow_forward
- Suppose during 2023, BlueStar Shipping reported the following financial information (in millions): Net Sales: $40,000 Net Income: $150 Total Assets at Beginning of Year: $26,000 • Total Assets at End of Year: $24,800 Calculate the following: (a) Asset Turnover (b) Return on Assets (ROA) as a percentagearrow_forwardPlease fill all cells! I need helparrow_forwardHilary owns a fruit smoothie shop at the local mall. Each smoothie requires 1/2 pound of mixed berries, which are expected to cost $5.50 per pound during the summer months. Shop employees are paid $7.00 per hour. Variable overhead consists of utilities and supplies, with a variable overhead rate of $0.12 per minute of direct labor time. Each smoothie should require 4 minutes of direct labor time. Determine the following standard costs per smoothie: Direct materials cost Direct labor cost Variable overhead costarrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
