
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
- Get correct answer with general accountingarrow_forwardPlato Ventures reports sales revenue of $285,000 and the cost of goods sold is $163,000. What is the gross profit for the period? A) $112,000 B) $98,000 C) $122,000 D) $148,000arrow_forwardWhat is the degree of operating leverage on these financial accounting question?arrow_forward
- What would be the reported book value of the trademark three years after purchase?arrow_forwardAnswerarrow_forwardDiscuss the accounting treatment for property and equipment impairment and the potential impact on the company's financial statements. What factors can trigger an impairment test? Answerarrow_forward
- Right Answerarrow_forwardWhat is the profit margin if the tax rate is 32 percent?arrow_forwardNova Flex Corp. had net fixed assets of $20,500 at the start of the year and $21,800 at the end. The company recorded $4,200 in depreciation and spent $9,000 on purchasing new fixed assets. How much in fixed assets did Nova Flex Corp. sell during the year?arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
