Advanced Accounting
Advanced Accounting
12th Edition
ISBN: 9781305084858
Author: Paul M. Fischer, William J. Tayler, Rita H. Cheng
Publisher: Cengage Learning
bartleby

Concept explainers

Question
Book Icon
Chapter 3, Problem 3A.1.2AP
To determine

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.

Expert Solution & Answer
Check Mark

Answer to Problem 3A.1.2AP

P Company’s subsidiary S company has fair value of $400,000 , goodwill of $80,000 .

Explanation of Solution

The P Company purchased 80% common stock of S company for $320,000 . On the date inventory has been valued $10,000 more than cost as well as building valued $30,000 more than book value which has remaining life of 10 years so that will be depreciated by the straight line method.

Through all the information given in the question, prepare determination and distribution of excess schedule.

Step 1 - Calculation of Goodwill.

    Value Analysis ScheduleCompany Implied Fair ValueParent Price (80%)Non-Controlling Interest (20%)
    Fair value of subsidiary$400,000$320,000$80,000
    Fair value of net assets excluding Goodwill$340,000$272,000$68,000
    Goodwill$60,000$48,000$12,000

Step 2 - Schedule for Determination and Distribution Excess Schedule.

    ParticularsCompany implied fair valueParent price (80%)Non-Controlling Interest (20%)
    Fair value of subsidiary (a)$400,000$320,000$80,000
    Book value of interest acquired:
    Common stock$50,000
    Paid in capital in excess of par$100,000
    Retained Earning$150,000
    Total Equity$300,000$300,000$300,000
    Interest Acquired(80%)(20%)
    Book Value(b)$300,000$240,000$60,000
    Excess of fair value over book value (a)-(b)=(c)$100,000$80,000$20,000
    Adjustment of identifiable accountsAdjustmentLifeAmortization per year
    Inventory$10,000--A 1
    Building$30,00010$3,000A 2
    Goodwill (refer to equation (2))$60,000--A 3
    Total$100,000

This represent non-controlling interest portion of excess of fair value over book.

Step 3 : Calculation of Internally generated net income:

  S Company income=Sales-(Cost of goods sold +Operating Expenses)=$450,000($260,000+$100,000)=$90,000

S Company income distribution:

    ParticularsAmountParticularAmount
    Amortization$2,500Internally generated net income $90,000
    Adjusted income before tax$87,500
    Non-Controlling interest profit share in subsidiary (20%)$17,500
    Controlling interest share (80%)$70,000

  P Company income=Sales-(Cost of goods sold +Operating Expenses)=$520,000($300,000+$120,000)=$100,000

P Company income distribution.

    ParticularAmount
    Internally generated net income $100,000
    Non Controlling interest profit share in subsidiary $70,000
    Controlling interest share $170,000

Step 4 : Consolidated worksheet of Paro company and Solar Company, for the year ended December 31,2016 .

    ParticularsFinancial StatementElimination & AdjustmentsNon- Controlling InterestConsolidated
    Fast CoolFast AirDebitCredit
    Income Statement
    Net Sales($520,000)($450,000)---($970,000)
    Cost of Goods Sold$300,000$260,000---$560,000
    Other Expenses$120,000$100,000(4)$3,000--$223,000
    Subsidiary Income($72,000)-(1)$72,000---
    Net Income($172,000)($90,000)----
    Consolidated Income-----($187,000)
    NCI (see income distribution schedule)----($17,500)-
    Controlling Interest (see income distribution schedule)-----($170,000)
    Retained Earnings Statements:------
    Balance, January 1,2016- P($214,000)-(3)$8,000--$204,000
    (4)$2,000($52,500)
    Balance, January 1,2016- S($190,000)(2)$152,000---
    Net Income (from Above)($172,000)($90,000)($17,500)($170,000)
    Dividend Declared $50,000$30,000(1)$24,000(1)$6,000$50,000
    Balance, December 31, 2016($336,000)($250,000)--$64,000$324,000
    Consolidated Balance Sheet:
    Inventory, December 2016$100,000$50,000---$150,000
    Other current assets$148,000$180,000---$328,000
    Investment in S$388,000-(1)$24,000(1)$72,000--
    ---(2)$272,000--
    ---(3)$68,000--
    Land$50,000$50,000---$100,000
    Buildings and Equipment$350,000$320,000(3)$25,000--$695,000
    Goodwill--(3)$50,000--$50,000
    Other Intangible $20,000----$20,000
    Patent-$24,000(4) $10,000$4,000-$30,000
    Current Liabilities($120,000)($40,000)---($160,000)
    Bond Payable-($100,000)---($100,000)
    Other Long Term liabilities($200,000)----($200,000)
    Common Stock-P($200,000)----($200,000)
    Paid in capital in excess of Par- P($100,000)----($100,000)
    Common Stock- S-($50,000)(2)$40,000-($10,000)-
    Paid in capital in excess of Par- Solar-($100,000)(2)($80,000)-($20,000)-
    Retained Earnings-December 31,2016-($336,000)($250,000)----
    Retained EarningsNon Controlling Interest, December 31, 2016----($64,000)-
    Retained Earning Controlling Interest, December 31, 2016-----($324,000)
    Total NCI----$94,000$94,000
    Totals$0$0$458,000$458,000$0$0

Conclusion:

P Company’s subsidiary S Company has fair value of $400,000 and goodwill of $60,000 . The retained earnings for controlling interest is $324,000 and non-controlling interest is $64,000 .

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
On January 1, 2015, Paro Company purchases 80% of the common stock of Solar Company for $320,000. On this date, Solar has common stock, other paid-in capital in excess of par, and retained earnings of $50,000, $100,000, and $150,000, respectively. Net income and dividends for two years for Solar Company are as follows:                                                             2015          2016Net income . . . . . . . . . . . . . . . . . . . . .$60,000      $90,000Dividends. . . . . . . . . . . . . . . . . . . . . . .  20,000         30,000On January 1, 2015, the only undervalued tangible assets of Solar are inventory and the building. Inventory, for which FIFO is used, is worth $10,000 more than cost. The inventory is sold in 2015. The building, which is worth $30,000 more than book value, has a remaining life of 10 years, and straight-line depreciation is used. The remaining excess of cost over book value is attributable to goodwill.The trial balances for Paro and Solar are as…
On January 1,  2015, Paro Company purchases 80% of the common stock of Solar Company for $320,000. On this date, Solar has common stock, other paid-in capital in excess of par, and retained earnings  of $50,000, $100,000, and $150,000, respectively. Net income and dividends for two years  for Solar Company are as follows:                                                                 2015            2016 Net income . . . . . . . . . . . . . . . . . . . . . . $60,000          $90,000 Dividends. . . . . . . . . . . . . . . . . . . . . . . . 20,000              30,000 On January 1, 2015, the only undervalued tangible assets of Solar are inventory and the  building. Inventory, for which FIFO is used, is worth $10,000 more than cost. The inventory is  sold in 2015. The building, which is worth $30,000 more than book value, has a remaining life  of 10 years, and straight-line depreciation is used. The remaining excess of cost over book value  is attributable to goodwill. 1. Using this…
On January 1, 2015, Paro Company purchases 80% of the common stock of Solar Company for $320,000. Solar has common stock, other paid-in capital in excess of par, and retained earnings of $50,000, $100,000, and $150,000, respectively. Net income and dividends for two years for Solar are as follows:                                                              2015          2016Net income . . . . . . . . . . . . . . . . . . . . . . $60,000       $90,000Dividends. . . . . . . . . . . . . . . . . . . . . . . . 20,000          30,000On January 1, 2015, the only undervalued tangible assets of Solar are inventory and the building. Inventory, for which FIFO is used, is worth $10,000 more than cost. The inventory is sold in 2015. The building, which is worth $30,000 more than book value, has a remaining life of 10 years, and straight-line depreciation is used. The remaining excess of cost over book value is attributed to goodwill.1. Using this information and the information in the following…

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
Accounting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning