
(a)
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
(a)

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 | |
$ 15,000 | ||
Inventory losses | $ 5,000 | $ 70,000 |
Net Income | $ 30,000 |
(b)
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)

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 | ||
| $ 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 | ||
Consideration paid by P | $ 200,000 | |
Less: | ||
Common Stock | $ 100,000 | |
$ 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)
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)

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?
Chapter 4 Solutions
EBK ADVANCED FINANCIAL ACCOUNTING
- Under Armour Manufacturing's standard materials cost per unit of output is $12.96 (2.40 pounds × $5.40). During August, the company purchases and uses 3,400 pounds of materials costing $18,530 in making 1,500 units of the finished product. Compute the total, price, and quantity materials variances.arrow_forwardCan you help me solve this general accounting question using the correct accounting procedures?arrow_forwardChevrolet Creative Agency applies overhead to jobs based on direct professional labor hours. Overhead was estimated to be $248,000, direct professional labor hours were estimated at 31,000, and direct labor cost was projected to be $460,000. During the year, Chevrolet incurred actual overhead costs of $230,500, actual direct professional labor hours of 26,500, and actual direct labor costs of $395,000. By year-end, the firm's overhead was __.arrow_forward
- Rebecca Corp. has a current ratio of 4.8 and an acid-test ratio of 4.3. The company's current assets consist of cash, marketable securities, accounts receivable, and inventories. Inventory equals $18,000. Rebecca Corp.'s current liabilities must be: a) $24,000 b) $36,000 c) $90,000 d) $120,000arrow_forwardPlease provide the accurate answer to this general accounting problem using valid techniques.arrow_forwardGeneral accounting questionarrow_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





