Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures Journal entries of P related to its investment in S.

Question

Want to see more full solutions like this?

Answer 1

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

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

Problem 3-1B Identifying adjusting entries with explanations P1 P2 P3 P4 For journal entries 1 through 12, indicate the explanation that most closely describes it. You can use explanations more than once. A. To record payment of a prepaid expense. B. To record this period's use of a prepaid expense. C. To record this period's depreciation expense. D. To record receipt of unearned revenue. E. To record this period's earning of prior unearned revenue. F. To record an accrued expense. G. To record payment of an accrued expense. H. To record an accrued revenue. I. To record receipt of accrued revenue. 1. Interest Receivable 3,500 7. Cash 1,500 Interest Revenue 3,500 Accounts Receivable (from services) 1,500 2. Salaries Payable 9,000 8. Salaries Expense 7,000 Cash 9,000 Salaries Payable 7,000 3. Depreciation Expense 8,000 9. Cash 1,000 Accumulated Depreciation. 8,000 Interest Receivable 1,000 4. Cash 9,000 10. Unearned Revenue 9,000 Prepaid Rent Cash 3,000 3,000 5. Insurance Expense 4,000…

None

Please give me answer accounting

Answer 2

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

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!

Answer 3

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

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!

Answer 4

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

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!

Answer 5

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

Answer 6

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

Answer 7

Chapter 4, Problem 4.35P

(a)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Journal entries of P related to its investment in S.

Answer 8

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S	$ 30,000
Income from S		$ 30,000
(To record P' share of S' income.)
Cash	$ 10,000
Investment in S		$ 10,000
(To record dividend from S'.)
Income from S	$ 5,000
Investment in S		$ 5,000
(Torecord the amortization of excess value acquired.)

Working Note:

Calculation of Net Income of S' for the year 20X5
Sales		$ 100,000
Less:
Cost of goods sold	$ 50,000
Depreciation expenses	$ 15,000
Inventory losses	$ 5,000	$ 70,000
Net Income		$ 30,000

Answer 9

(a)

Expert Solution

Answer 10

(a)

Expert Solution

Answer 11

Expert Solution

Answer 12

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

Answer 13

(b)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

Consolidation entries to prepare consolidation financial statements.

Answer 14

(b)

Expert Solution

Answer to Problem 4.35P

Consolidation Entries

S. No.	Particulars	Debit	Credit
1	Income from S	$ 25,000
	Dividend declared		$ 10,000
	Investment in S		$ 15,000
	(To eliminate the income from subsidiary.)
2	Common stock- S	$ 100,000
	Retained earning	$ 90,000
	Investment in S		$ 190,000
	(To eliminate the investment.)
	Building and equipment	$ 50,000
	Investment in S		$ 30,000
	Accumulated depreciation		$ 20,000
	(To record the excess value of building and equipment and accumulated depreciation.)
3	Depreciation expense	$ 5,000
	Accumulated depreciation		$ 5,000
	(To record amortization of excess value.)
4	Accounts payable	$ 10,000
	Cash and Receivable		$ 10,000
	(To eliminate the inter-corporate receivable and payable.)

Answer 15

(b)

Expert Solution

Answer 16

(b)

Expert Solution

Answer 17

Expert Solution

Answer 18

Explanation of Solution

Calculation of Goodwill (if any) in the acquisition of S' as on January 1, 20X5
Consideration paid by P		$ 200,000
Less:
Common Stock	$ 100,000
Retained earnings	$ 50,000	$ 150,000
Excess of Fair value over Book value		$ 50,000

Allocation of Excess value to specified accounts
Building and equipment		$ 50,000
So, all the excess value allocated to Building and equipment, hence no Goodwill

Calculation of Depreciation of Excess value allotted to Building and equipment
Building and equipment		$ 50,000
Life	10 Years
Depreciation per year		$ 5,000
Total Accumulated Depreciation 4 year ($5,000*4)		$ 20,000

Answer 19

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000

Answer 20

(c)

To determine

Introduction: Consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary, the eliminated values and finally the one consolidated figures

To prepare: Three part consolidation work paper for 20X5.

Answer 21

(c)

Expert Solution

Explanation of Solution

Consolidated Work paper as on December 31, 20X5
Particulars	P	S	Eliminations		Consolidated
Income statement			Debit	Credit
Sales	$ 200,000	$ 100,000			$ 300,000
Less:
Cost of goods sold	$(120,000)	$ (50,000)			$(170,000)
Depreciation expense	$ (25,000)	$ (15,000)	$ 5,000		$ (45,000)
Inventory losses	$ (15,000)	$ (5,000)			$ (20,000)
Income from S'	$ 25,000		$ 25,000
Net income	$ 65,000	$ 30,000			$ 65,000
Statement of Retained Earnings
Beginning balance	$ 318,000	$ 90,000	$ 90,000		$ 318,000
Income, from above	$ 65,000				$ 65,000
Dividends declared	$ (30,000)	$ (10,000)		$(10,000)	$ (30,000)
Ending balance	$ 353,000	$ 80,000	$ 90,000	$(10,000)	$ 353,000
Balance Sheet
Assets
Cash and Receivables	$ 43,000	$ 65,000		$ 10,000	$ 98,000
Inventory	$ 260,000	$ 90,000			$ 350,000
Land	$ 80,000	$ 80,000			$ 160,000
Buildings and equipment	$ 500,000	$ 150,000	$ 50,000		$ 700,000
Less: Accumulated Depreciation	$(205,000)	$(105,000)		$ 20,000
Less: Depreciation for the year				$ 5,000	$ (335,000)
Investment in S's stock	$ 235,000			$235,000
Goodwill				-
Total assets	$ 913,000	$ 280,000			$ 973,000

Liabilities
Accounts payable	$ 60,000	$ 20,000	$ 10,000		$ 70,000
Notes payable	$ 200,000	$ 50,000			$ 250,000
Common stock:	$ 300,000	$ 100,000	$100,000		$ 300,000
Retained earnings from above	$ 353,000	$ 110,000	$110,000		$ 353,000
Total liabilities and equities	$ 913,000	$ 280,000			$ 973,000