Concept explainers
Business combination:
Business combination refers tothe 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
To Prepare:
The worksheet for consolidated income statement and balance along withthe determination and distribution of excess schedule.

Answer to Problem 4.1P
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2015 | ||||||||
Adjustments | ||||||||
Company P | Company S | Debit | Credit | Income | NCI | Consolidated Balances | ||
Cash | $735,000 | $370,000 | $1,105,000 | |||||
$400,000 | $365,000 | $30,000 | $735,000 | |||||
Inventory | $600,000 | $275,000 | $12,500 | $862,500 | ||||
Property, plant and equipment | $4,000,000 | $2,300,000 | $300,000 | $30,000 | $6,570,000 | |||
Investment in Company S | $3,510,000 | $210,000 | ||||||
$3,000,000 | ||||||||
$300,000 | ||||||||
Accounts payable | ($35,000) | ($100,000) | $30,000 | ($105,000) | ||||
Common stock (Company P) | ($1,000,000) | ($1,000,000) | ||||||
Paid-in capital in excess of par (Company P) | ($1,500,000) | ($1,500,000) | ||||||
Retained earnings (Company P) | ($5,500,000) | ($5,500,000) | $0 | |||||
Common stock (Company S) | ($400,000) | $400,000 | $0 | |||||
Paid-in capital in excess of par (Company S) | ($200,000) | $200,000 | $0 | |||||
Retained earnings (Company S) | ($2,400,000) | $2,400,000 | $0 | |||||
Sales | ($12,000,000) | ($1,000,000) | $300,000 | ($12,700,000) | ||||
Cost of goods sold | $7,000,000 | $750,000 | $12,500 | $300,000 | $7,462,500 | |||
Other expenses | $4,000,000 | $40,000 | $30,000 | $4,070,000 | ||||
Subsidiary income | ($210,000) | $210,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($1,167,500) | ($1,167,500) | $0 | |||||
Retained earnings of Controlling Interest | ($6,667,500) | $6,667,500 |
Table: (1)
Explanation of Solution
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2015 | ||||||||
Trial Balance | Adjustments | |||||||
Balance Sheet | Company P | Company S | Debit | Credit | Income | Retained earnings | NCI | Consolidated Balances |
Cash | $735,000 | $370,000 | $1,105,000 | |||||
Accounts receivable | $400,000 | $365,000 | (IA)$30,000 | $735,000 | ||||
Inventory | $600,000 | $275,000 | $12,500 | $862,500 | ||||
Property, plant and equipment | $4,000,000 | $2,300,000 | $300,000 (D) | (A) $30,000 | $6,570,000 | |||
Investment in Company S | $3,510,000 | (CY1)$210,000 | ||||||
(EL) $3,000,000 | ||||||||
(D) $300,000 | ||||||||
Accounts payable | ($35,000) | ($100,000) | $30,000 | ($105,000) | ||||
Common stock (Company P) | ($1,000,000) | ($1,000,000) | ||||||
Paid-in capital in excess of par (Company P) | ($1,500,000) | ($1,500,000) | ||||||
Retained earnings (Company P) | ($5,500,000) | ($5,500,000) | $0 | |||||
Common stock (Company S) | ($400,000) | (EL)$400,000 | $0 | |||||
Paid-in capital in excess of par (Company S) | ($200,000) | (EL)$200,000 | $0 | |||||
Retained earnings (Company S) | ($2,400,000) | (EL)$2,400,000 | $0 | |||||
Sales | ($12,000,000) | ($1,000,000) | (IS)$300,000 | ($12,700,000) | ||||
Cost of goods sold | $7,000,000 | $750,000 | $12,500 | (IS) $300,000 | $7,462,500 | |||
Other expenses | $4,000,000 | $40,000 | (A)$30,000 | $4,070,000 | ||||
Subsidiary income | ($210,000) | (CY1)$210,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($1,167,500) | ($1,167,500) | $0 | |||||
Retained earnings of Controlling Interest | ($6,667,500) | $6,667,500 |
Table: (2)
Value Analysis schedule:
Value analysis schedule | Company-Implied fair value | Parent price (100%) | Non-controlling interest value (0%) | |
Fair value of subsidiary | $3,300,000 | $3,300,000 | Not applicable | |
Fair value of net assets excluding goodwill | $3,000,000 | $3,000,000 | ||
Goodwill | $300,000 | $300,000 |
Table: (3)
Determination and distribution of excess schedule:
Determination and distribution of excess schedule | |||
Particulars | Company Implied fair value | Parent price (100%) | Non-controlling interest value (0%) |
Fair value of subsidiary (a) | $3,300,000 | $3,300,000 | Not applicable |
Book value of interest acquired | |||
Common stock | $400,000 | ||
Paid-in capital in excess of par | $200,000 | ||
Retained earnings | $2,400,000 | ||
Total equity | $3,000,000 | $3,000,000 | |
Interest acquired | 100% | ||
Book value (b) | $3,000,000 | $3,000,000 | |
Excess of fair value over book value [c] = (a) - (b) | $300,000 | $300,000 |
Table: (4)
Elimination and adjustments:
- CY1: Eliminate the entry of parent’s share of net income in subsidiary.
- EL: Eliminate the balance of equity of subsidiary
- D: The excess of determination schedule is allotted to equipment.
- A: The
depreciation expense of the year increased.
- IS: The intra-entity sales of $300,000 eliminated.
- IA: The inter-company trade balance of $30,000 eliminated.
Working note:
Calculate the amount of amortization of equipment over 10 years:
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED ACCOUNTING
- Give 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_forwardA company's stock price is $80, with earnings per share (EPS) of $10 and an expected growth rate of 12%.arrow_forward
- Kazama 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_forwardSolvearrow_forward
- Problem: The bank statement balance of $7,000 does not include a check outstanding of $1,000, a deposit in transit of $275, and another company's $250 check erroneously charged against your firm's account. The reconciled bank balance is__?arrow_forwardGiven step by step explanation general accounting questionarrow_forwardQuick answer of this accounting questionsarrow_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





