ADVANCED ACCOUNTING
ADVANCED ACCOUNTING
12th Edition
ISBN: 9780357671221
Author: FISCHER
Publisher: CENGAGE L
bartleby

Concept explainers

Question
Book Icon
Chapter 4, Problem 4.2.1P
To determine

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 goodwill or gain on acquisition is computed in the value analysis. If the net worth of the acquired entity is less than the consideration paid, then it results in goodwill, and if the net worth of the acquired entity is more than the consideration paid, then it results in gain on the acquisition.

:

Prepare the worksheet necessary to produce the consolidated financial statements of Company B and its subsidiary for the year ended March 31, 2017 including the determination and distribution of excess schedule and the income distribution schedule.

Expert Solution & Answer
Check Mark

Explanation of Solution

Prepare the worksheet necessary to produce the consolidated financial statements of Company B and its subsidiary for the year ended March 31, 2017:

    Company B and Company C
    Consolidation Worksheet
    Year ending December 31, 2015
     Trial BalanceAdjustments    
    Balance SheetCompany BCompany CDebitCreditIncomeNCIRetained earningsConsolidated Balances
    Cash$191,200 $44,300      $235,500
    Accounts receivable$290,000 $97,000  $10,000     
        $5,000    $372,000
    Inventory$310,000 $80,000  $1,200     
        $750    $388,050
    Investment in Company C$450,000  $32,000 $352,000     
        $130,000    $0
    Land$1,081,000 $150,000      $1,231,000
    Building and Equipment$1,850,000 $400,000      $2,250,000
    Accumulated Depreciation($940,000)($210,000)     ($1,150,000)
    Goodwill$60,000  $162,500     $222,500
    Accounts payable($242,200)($106,300)$10,000      
       $5,000     ($333,500)
    Bonds payable($400,000)      ($400,000)
    Common stock (Company B)($250,000)      ($250,000)
    Paid-in capital in excess of par (Company B)($1,250,000)      ($1,250,000)
    Retained earnings (Company B)($1,105,000)  $32,000    $0
       $1,800      
       $800    ($1,134,400) 
    Common stock (Company C) ($200,000)$160,000   ($40,000)  
    Paid-in capital in excess of par (Company C) ($100,000)$80,000   ($20,000)  
    Retained earnings (Company C) ($140,000)$112,000 $32,500     
       $200   ($60,300)  
    Sales($880,000)($630,000)$32,000      
       $30,000  ($1,448,000)   
    Dividend income for Company C($24,000) $24,000      
    Cost of goods sold$704,000 $504,000 $1,200 $1,800     
       $750 $32,000     
        $1,000     
        $30,000 $1,145,150    
    Other expenses$130,000 $81,000   $211,000    
    Dividend income for Company C$25,000 $30,000  $24,000  $6,000 $25,000  
     $0 $0 $652,250 $652,250     
    Consolidated net income    ($91,850)  $0
    NCI    $9,050 ($9,050)  
    Controlling interest    $82,800  ($82,800) 
    Total NCI     ($123,350) ($123,350)
    Retained earnings of Controlling Interest       $1,192,200

Table: (1)

Value Analysis schedule and determination and distribution of excess schedule:

    Value analysis scheduleCompany-Implied fair valueParent price (80%)Non-controlling interest value (20%)
    Fair value of subsidiary$562,500 $450,000 $112,500
    Fair value excluding goodwill$400,000 $400,000  
    Goodwill$162,500 $50,000 $112,500
        
    Determination and distribution of excess schedule
    ParticularsCompany Implied fair valueParent price (100%)Non-controlling interest value (0%)
    Fair value of subsidiary (a)$562,500 $450,000 $112,500
    Book value of interest acquired:   
    Common stock$200,000   
    Paid-in capital in excess of par$100,000   
    Retained earnings$100,000   
    Total equity$400,000  $400,000
    Interest acquired  80%
    Book value of interest acquired$400,000  $320,000
    Balance (b)  $80,000
    Excess of fair value over book value [c] = (a) - (b)  $32,500
    Goodwill  $162,500

Table: (2)

Income distribution schedules:

    Income Distribution Schedule of Company C
    ParticularsAmount
    Net income (internally generated) $ 45,000
    Less: Unrealized profit in ending inventory $ (750)
    Add: Profit realized in beginning inventory $ 1,000
    Adjusted income $ 45,250
    Non-controlling share of Company C $ 9,050

Table: (3)

    Income Distribution Schedule of Company B
    Particulars Amount
    Net income (internally generated) $ 46,000
    Less: Unrealized profit in ending inventory $ (1,200)
    Add: Profit realized in beginning inventory $ 1,800
    Adjusted income $ 46,600
    Share in adjusted income of Company C $ 36,200
    Controlling share of Company B $ 82,800

Table: (4)

Working note 1:

Calculate the amount of reduction in investment:

The investment is changed because of use of equity method. The value of investment is reduced by the amount of share of interest in Company C.

  Reductionininvestment=Changeinequity×80%=$40,000×80%=$32,000

Working note 2:

  • The equity of the subsidiary is eliminated with $160,000 as common stock, $80,000 as paid-in-capital in excess of par and retained earnings of $112,000.
  • The inter-company profit of the sales of inventory is: ($9,000×20%)=$1,800 . It is to be eliminated in consolidated balances.
  • Dividend which has been received from Company C will not be taken in the consolidated balances. It is inter-company dividend.
  • The inter-company sales of $32,000 is eliminated which occurred in period of April 2016 to March 2017.
  • The inter-company profit of the sales of inventory is: ($6,000×20%)=$1,200 . It is to be eliminated in consolidated balances.
  • The inter-company profit of beginning inventory is: ($4,000×25%)=$1,000 . It is to be eliminated in consolidated balances.
  • Sales made by Company C to Company B should be eliminated while preparing the consolidated balances.
  • The inter-company profit of sales made by Company C to Company B is: ($3,000×25%)=$750 . It is to be eliminated in consolidated balances.

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
Please Solve Question
Covered member’s independence is impaired with respect to an attest client. What is a covered member for a CPA? What are the sources of liability for an auditor who violates the rules of professional conduct in an audit engagement?
Monty Inc., a major retailer of high-end office furniture, operates several stores and is a publicly traded company. The company is currently preparing its statement of cash flows. The comparative statement of financial position and income stetement for Monty as at May 31, 2020, are as The rollowing is additional Informacon soous transectons cunne tie year shoes may sa, coat for Monty ancy which tohows arks. Plant assets costing $69,000 were purchased by paying $47,000 in cash and issuing 5,000 common shares. In order to supplement is casn, Monty Issued ,000 edditone common snares. Cash dividends of $35,000 were declared and paid at the end of the fiscal year create cashflow direct method statement
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