Business combination:
Business combination refers to the combining of one or more business organizations in a single entity. The business combination leads to the formation of combined financial statements. After business combination, the entities having separate control merges into one having control over all the assets and liabilities. Merging and acquisition are types of business combinations.
Consolidated financial statements:
The consolidated financial statements refer to the combined financial statements of the entities which are prepared at the year-end. The consolidated financial statements are prepared when one organization is either acquired by the other entity or two organizations merged to form the new entity. The consolidated financial statements serve the purpose of both the entities about financial information.
Value analysis:
The value analysis in a business combination is an essential part of determining the worth of the acquired entity. The
:
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016.

Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016:
Company P and Company S | |||||||||
Consolidation Worksheet | |||||||||
Year ending December 31, 2016 | |||||||||
Adjustments | |||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | ||
Cash | $92,400 | $57,500 | $149,900 | ||||||
$130,000 | $36,000 | $14,000 | $152,000 | ||||||
Inventory | $105,000 | $76,000 | $9,000 (EI) | $172,000 | |||||
Land | $100,000 | $100,000 | $200,000 | ||||||
Investment in Company S | $381,200 | $23,600 (CY1) | |||||||
$8,000 (CY2) | |||||||||
$193,600 (EL) | |||||||||
$172,000 (D) | $0 | ||||||||
Building | $800,000 | $150,000 | $100,000 | $1,050,000 | |||||
($250,000) | ($60,000) | $10,000 | ($320,000) | ||||||
Equipment | $210,000 | $220,000 | $50,000 | $64,000 | $416,000 | ||||
Accumulated Depreciation | ($115,000) | ($80,000) | $20,000 | ||||||
$5,000 | |||||||||
$9,000 | ($201,000) | ||||||||
Goodwill | $40,000 | $65,000 | $105,000 | ||||||
Accounts payable | ($70,000) | ($78,000) | $14,000 | ($134,000) | |||||
Bonds payable | ($200,000) | ($200,000) | |||||||
Common stock (Company S) | ($10,000) | $8,000 (EL) | ($2,000) | ||||||
Paid-in capital in excess of par (Company S) | ($90,000) | $72,000 (EL) | ($18,000) | ||||||
Retained earnings (Company S) | ($142,000) | $113,600 (EL) | $43,000 (NCI) | ||||||
$3,000 | |||||||||
$600 | ($67,800) | ||||||||
Common stock (Company P) | ($100,000) | ($100,000) | |||||||
Paid-in capital in excess of par (Company P) | ($800,000) | ($800,000) | |||||||
Retained earnings (Company P) | ($325,000) | $12,000 | |||||||
$8,000 (BI) | |||||||||
$35,000 | ($270,000) | ||||||||
Sales | ($800,000) | ($350,000) | $90,000 (IS) | ($1,060,000) | |||||
Cost of goods sold | $450,000 | $208,500 | $90,000 | ||||||
$9,000 | $8,600 | $568,900 | |||||||
Depreciation expense: Building | $30,000 | $5,000 | $5,000 (A) | $40,000 | |||||
Depreciation expense: Equipment | $25,000 | $23,000 | $10,000 (A) | ||||||
$9,000 | $49,000 | ||||||||
Other expenses | $140,000 | $92,000 | $232,000 | ||||||
Interest expense | $16,000 | $16,000 | |||||||
Gain on sale of fixed assets | ($24,000) | $24,000 | $0 | ||||||
Subsidiary income | ($23,600) | $23,600 (CY1) | |||||||
Dividend declared, Company S | $10,000 | $8,000 (CY2) | $2,000 | ||||||
Dividend declared, Company P | $20,000 | $20,000 | |||||||
$0 | $0 | $664,800 | $664,800 | ||||||
Consolidated net income | ($154,100) | $0 | |||||||
NCI | ($1,460) | $1,460 | |||||||
Controlling interest | ($155,560) | ($155,560) | |||||||
Total NCI | ($84,340) | ($84,340) | |||||||
Retained earnings of Controlling Interest | ($405,560) | $405,560 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 29,500 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (4,800) |
Less: Gain on equipment | $ (24,000) |
Add: Profit realized in beginning inventory | $ 3,000 |
Add: Gain realized in current year | $ 4,000 |
Adjusted income | $ (7,300) |
Non-controlling share of Company S | $ (1,460) |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 155,000 |
Share in adjusted income of Company S | $ (5,840) |
Add: Profit realized on beginning inventory | $ 5,600 |
Add: Gain realized in current year | $ 5,000 |
Less: Unrealized gain on ending inventory | $ (4,200) |
Controlling share of Company P | $ 155,560 |
Table: (3)
Working note 1:
Particulars | Amount | Periods | Amortization |
Building | $100,000 | 20 | $5,000 |
Equipment | $50,000 | 5 | $10,000 |
Goodwill | $65,000 | ||
Total adjustments | $215,000 |
Table: (4) Working note 2:
Particulars | Annual amortization | Current year | Prior years | Total |
Building | $5,000 | $5,000 | $5,000 | $10,000 |
Equipment | $10,000 | $10,000 | $10,000 | $20,000 |
Total | $15,000 | $15,000 | $15,000 | $30,000 |
Table: (5)
Working note 3:
Adjustments and eliminations:
- CY1: Income of subsidiary eliminated which is about the current year.
- CY2: The dividend of the current year eliminated.
- EL: The interest of Company P eliminated from equity of subsidiary.
- D: the excess of fair value distributed to NCI and Controlling interest.
- A: Amortization expense eliminated.
- IS: Inter-company sales eliminated.
- BI: The unrealized profit in beginning inventory eliminated.
- EI: Profit in ending inventory eliminated.
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED ACCOUNTING
- No Aiarrow_forwardProblem No. 3 The business assets of Glea Yares and Eunice Alico appear below: Yares Alico Cash P 10,000 P 25,000 Accounts Receivable 245,000 565,000 Inventories 122,000 260,000 Land 664,000 Building 938,000 Furniture and Fixtures Total 87,000 P1,128,000 36,000 P1,824,000 000,00 000,000 19 000,008 Account Payable Notes Payable P 178,000 200,000 Yare, Capital diw 750,000 P 245,000 345,000 adi to omen Alicol, Capital Total P1,128,000 1,234,000 P1,824,000 On March 5, 2025, Yares and Alico agreed to form a partnership contributing their assets and equities subject to the following adjustments: qining arboj su to nam a. Accounts receivable of P15,000 in Yares' books and P30,000 in Alico's are uncollectible. b. Inventories of P5,500 and P6,500 are worthless in Yares' and Alico's respective books. Required: 1. In the books of Yares, prepare the necessary journal entries: a. To record the adjustments to Yares' assets b. To close the books of Yares of viande no 251qgque oroa snemu ni 2. In the…arrow_forwardCritically evaluate the progress and challenges in achieving a single set of global accounting standards. Discuss the benefits and drawbacks of globalization in accounting, providing relevant examples. Critically assess the role of the Conceptual Framework in financial reporting and its influence on accounting theory and practice. Discuss how the qualitative characteristics outlined in the Conceptual Framework enhance financial reporting and contribute to decision-usefulness. Provide examples to support your analysis. a) Define research methodology in the context of accounting theory and discuss the importance of selecting appropriate research methodology. Evaluate the strengths and limitations of quantitative and qualitative approaches in accounting research. (10 marks) b) Assess the role of modern accounting theories in guiding research in accounting. Discuss how contemporary theories, such as stakeholder theory, legitimacy theory, and behavioral accounting theory, shape…arrow_forward
- Critically evaluate the progress and challenges in achieving a single set of global accounting standards. Discuss the benefits and drawbacks of globalization in accounting, providing relevant examples. Critically assess the role of the Conceptual Framework in financial reporting and its influence on accounting theory and practice. Discuss how the qualitative characteristics outlined in the Conceptual Framework enhance financial reporting and contribute to decision-usefulness. Provide examples to support your analysis. a) Define research methodology in the context of accounting theory and discuss the importance of selecting appropriate research methodology. Evaluate the strengths and limitations of quantitative and qualitative approaches in accounting research. (10 marks) b) Assess the role of modern accounting theories in guiding research in accounting. Discuss how contemporary theories, such as stakeholder theory, legitimacy theory, and behavioral accounting theory, shape…arrow_forwardProblem No. 2 The trial balance of Cleint Lumanao Nacho Supplies on February 10, 2025, before accepting Shila Tajonera as partner is shown as follows: Account Title Debit Credit Ato Cash reening smuo P 100,000 Accounts Receivable 250,000 Allowance for Uncollectible Accounts P 20,000 o Merchandise Inventory Equipment Accumulated Depreciation Accounts Payable Notes Payable 120,000 275,000 55,000 50,000 82,000 538,000 Lumanao, Capital Total P 745,000 P 745,000 Tajonera offered to invest cash to get a capital credit equal to one-half of Lumanao's capital after giving effect to the adjustments below. Lumanao accepted the offer. Valuation of some of the assets and liabilities of Lumanao, as agreed by the partners, are the following: • The merchandise is to be valued at P93,000. The accounts receivable is estimated to be 90% collectible. • The equipment is to be valued at P200,000. The partners also agreed that the name of the partnership will be Nacho Business. Required: 1. In the books of…arrow_forwardIf data is unclear in image or image blurr then comment.arrow_forward
- Solve correctly without using aiarrow_forwardGive solution correctly no chatgptarrow_forwardProblem No. 1 On January 1, 2025, Manuel Cruz and Sherimae Diasalo agreed to form a partnership that will manufacture and sell biscuits. The partnership agreement specified that Cruz is to invest cash of P1,000,000 and Diasalo is to contribute land and building to serve as the office and factory of the business. The following amounts are applicable to the property of Diasalo: Acquisition Cost Fair Market Value Land Building P1,000,000 500,000 P1,500,000 850,000 During the formation, it was found out that Cruz has accounts receivable amounting to P70,000 and the partners agreed that it will be assumed by the partnership. The name of the partnership will be Fita Pan. Required: 1. Prepare journal entry to record: a. The investment of Cruz to the partnership b. The investment of Diasalo to the partnershipood relay ni 000,219 2. Prepare the statement of financial position of the partnership as of January 1, 2025 Problem No. 2 The trial balance of Cleint Lumanao Nacho Supplies on February…arrow_forward
- A company's stock price is $80, with earnings per share (EPS) of $10 and an expected growth rate of 12%.arrow_forwardKazama owns JKL Corporation stock with a basis of $20,000. He exchanges this for $24,000 of STU stock and $8,000 of STU securities as part of a tax-free reorganization. What is Kazama's basis in the STU stock?arrow_forwardKensington Textiles, Inc. manufactures customized tablecloths. An experienced worker can sew and embroider 10 tablecloths per hour. Due to the repetitive nature of the work, employees take a 10-minute break after every 10 tablecloths. Additionally, before starting each batch of 10 tablecloths, workers spend 8 minutes cleaning and setting up their sewing machines. Calculate the standard quantity of direct labor for one tablecloth.arrow_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





