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:Consolidated worksheet for Company P and Company S for the year ended December 31, 2017.

Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2017:
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2017 | ||||||||
Adjustments | ||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | |
Inventory | $115,000 | $120,000 | $9,000 | $226,000 | ||||
Cash | $91,760 | $78,400 | $170,160 | |||||
$150,600 | $100,000 | $18,000 | $232,600 | |||||
Land | $100,000 | $120,000 | $220,000 | |||||
Investment in Company S | $529,680 | $34,560 | ||||||
$8,000 | ||||||||
$349,120 | ||||||||
$154,000 | $0 | |||||||
Building | $900,000 | $250,000 | $100,000 | $1,250,000 | ||||
($290,000) | ($80,000) | $15,000 | ($385,000) | |||||
Plant and Equipment | $210,000 | $120,000 | $50,000 | $65,000 | $315,000 | |||
Accumulated Depreciation | ($140,000) | ($100,000) | $30,000 | |||||
$16,000 | ||||||||
$13,000 | ($241,000) | |||||||
Goodwill | $30,000 | $42,500 | $72,500 | |||||
Accounts payable | ($50,000) | ($40,000) | $18,000 | ($72,000) | ||||
Current tax liability | ($64,240) | ($28,800) | ($93,040) | |||||
Bonds payable | ($100,000) | ($100,000) | ||||||
($6,375) | $22,456 | |||||||
$12,555 | $28,636 | |||||||
Common stock (Company S) | ($10,000) | $8,000 | ($2,000) | |||||
Paid-in capital in excess of par (Company S) | ($190,000) | $152,000 | ($38,000) | |||||
Retained earnings (Company S) | ($236,400) | $189,120 | ||||||
$6,000 | ||||||||
$960 | ||||||||
$0 | $38,500 | |||||||
$384 | ($79,204) | |||||||
Common stock (Company P) | ($100,000) | ($100,000) | ||||||
Paid-in capital in excess of par (Company P) | ($600,000) | ($600,000) | ||||||
Retained earnings (Company P) | ($739,230) | $24,000 | ||||||
$3,840 | ||||||||
$24,000 | $22,072 | ($709,462) | ||||||
Sales | ($950,000) | ($400,000) | $100,000 | ($1,250,000) | ||||
Cost of goods sold | $550,000 | $250,000 | $9,000 | $100,000 | ||||
$4,800 | $704,200 | |||||||
Depreciation expense | $65,000 | $20,000 | $15,000 | |||||
$13,000 | $87,000 | |||||||
Other expenses | $176,000 | $75,000 | $251,000 | |||||
Interest expense | $8,000 | $8,000 | ||||||
Gain on sale of fixed asset | ($25,000) | $25,000 | ||||||
Provision for tax | $66,365 | $28,800 | $12,555 | $82,610 | ||||
Subsidiary income | ($34,560) | $34,560 | ||||||
Dividend declared, Company S | $10,000 | $8,000 | $2,000 | |||||
Dividend declared, Company P | $20,000 | $20,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($117,190) | $0 | ||||||
NCI | $ 3,456 | ($3,456) | ||||||
Controlling interest | ($113,734) | ($113,734) | ||||||
Total NCI | ($120,660) | ($120,660) | ||||||
Retained earnings of Controlling Interest | ($803,196) | ($803,196) | ||||||
Total | $873,991 | $873,991 | $0 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 72,000 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (3,000) |
Less: Gain on equipment | $ (25,000) |
Add: Realized gain | $ 5,000 |
Add: profit realized on beginning inventory | $ 4,800 |
Adjusted income | $ 38,800 |
Provision for tax | $ (16,720) |
Net income | $ 22,080 |
Non-controlling share of Company S | $ (3,456) |
Controlling interest share | $ 18,624 |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 159,000 |
Add: Gain realized in current year | $ 8,000 |
Less: Unrealized profit in ending inventory | $ (6,000) |
Adjusted income | $ 161,000 |
Provision for tax | $ (64,400) |
Net income | $ 96,600 |
Share in adjusted income of Company S | $ 18,624 |
Tax charged on income of subsidiary | $ (1,490) |
Controlling share of Company P | $ 113,734 |
Table: (3)
Working note 1:
Particulars | Controlling interest | NCI | Total |
Adjusted income(Total) | $ 31,040 | $ 7,760 | $ 38,800 |
Share of NCI in adjustment of assets | $ - | $ 3,000 | $ 3,000 |
Taxable income | $ 31,040 | $ 10,760 | $ 41,800 |
Tax @40% | $ 12,416 | $ 4,304 | $ 16,720 |
Share of income after tax | $ 18,624 | $ 3,456 | $ 22,080 |
Table: (4) Working note 2:
Particulars | Controlling interest | NCI | Total |
To beginning retained earnings: | |||
Subsidiary transactions: | |||
Beginning inventory | $3,840 | 960 | $ 4,800 |
Remaining profit in fixed asset | |||
Amortization | $24,000 | 0 | $ 24,000 |
Total | $27,840 | $960 | $ 28,800 |
First tax | $11,136 | $384 | $ 11,520 |
Second tax | $1,336 | $0 | $ 1,336 |
Parent transactions: | $ - | ||
Beginning inventory | $0 | $0 | $ - |
Remaining profit in fixed asset | $ 32,000 | ||
Total | $ 32,000 | ||
First tax | 12800 | $(12,800) | |
Total retained earnings adjustments | $25,272 | $384 | $25,656 |
To current year: | |||
Subsidiary transactions: | |||
Beginning inventory | ($3,840) | ($960) | ($4,800) |
Ending inventory | $2,400 | $600 | $3,000 |
Sale of fixed assets | $20,000 | $5,000 | $25,000 |
Realized profit on fixed assets | ($4,000) | ($1,000) | ($5,000) |
Amortization | $12,000 | $0 | $12,000 |
Total | $26,560 | $3,640 | $30,200 |
First tax | $10,624 | $1,456 | $12,080 |
Second tax | $1,275 | $0 | $1,275 |
Parent transactions: | $0 | ||
Beginning inventory | $0 | $0 | $0 |
Ending inventory | $0 | $0 | $0 |
Sale of fixed assets | $0 | $6,000 | |
Realized profit on fixed assets | ($8,000) | ||
Total | ($2,000) | ||
First tax | ($800) | ($800) | |
Total retained earnings adjustments | $11,099 | $1,456 | $12,555 |
Table: (5)
Want to see more full solutions like this?
Chapter 6 Solutions
ADVANCED ACCOUNTING
- Please make a trial balance, adjusted trial balance, Income statement. end balance ,owners equity statement, Balance sheet , Cash flow statement ,Cash end balancearrow_forwardActivity Based Costing - practice problem Fontillas Instrument, Inc. manufactures two products: missile range instruments and space pressure gauges. During April, 50 range instruments and 300 pressure gauges were produced, and overhead costs of $89,500 were estimated. An analysis of estimated overhead costs reveals the following activities. Activities 1. Materials handling 2. Machine setups Cost Drivers Number of requisitions Number of setups Total cost $35,000 27,500 3. Quality inspections Number of inspections 27,000 $89.500 The cost driver volume for each product was as follows: Cost Drivers Instruments Gauge Total Number of requisitions 400 600 1,000 Number of setups 200 300 500 Number of inspections 200 400 600 Insructions (a) Determine the overhead rate for each activity. (b) Assign the manufacturing overhead costs for April to the two products using activity-based costing.arrow_forwardBodhi Company has three cost pools and two doggie products (leashes and collars). The activity cost pool of ordering has the cost drive of purchase orders. The activity cost pool of assembly has a cost driver of parts. The activity cost pool of supervising has the cost driver of labor hours. The accumulated data relative to those cost drivers is as follows: Expected Use of Estimated Cost Drivers by Product Cost Drivers Overhead Leashes Collars Purchase orders $260,000 70,000 60,000 Parts 400,000 300,000 500,000 Labor hours 300,000 15,000 10,000 $960,000 Instructions: (a) Compute the activity-based overhead rates. (b) Compute the costs assigned to leashes and collars for each activity cost pool. (c) Compute the total costs assigned to each product.arrow_forward
- Torre Corporation incurred the following transactions. 1. Purchased raw materials on account $46,300. 2. Raw Materials of $36,000 were requisitioned to the factory. An analysis of the materials requisition slips indicated that $6,800 was classified as indirect materials. 3. Factory labor costs incurred were $55,900, of which $51,000 pertained to factory wages payable and $4,900 pertained to employer payroll taxes payable. 4. Time tickets indicated that $50,000 was direct labor and $5,900 was indirect labor. 5. Overhead costs incurred on account were $80,500. 6. Manufacturing overhead was applied at the rate of 150% of direct labor cost. 7. Goods costing $88,000 were completed and transferred to finished goods. 8. Finished goods costing $75,000 to manufacture were sold on account for $103,000. Instructions Journalize the transactions.arrow_forwardChapter 15 Assignment of direct materials, direct labor and manufacturing overhead Stine Company uses a job order cost system. During May, a summary of source documents reveals the following. Job Number Materials Requisition Slips Labor Time Tickets 429 430 $2,500 3,500 $1,900 3,000 431 4,400 $10,400 7,600 $12,500 General use 800 1,200 $11,200 $13,700 Stine Company applies manufacturing overhead to jobs at an overhead rate of 60% of direct labor cost. Instructions Prepare summary journal entries to record (i) the requisition slips, (ii) the time tickets, (iii) the assignment of manufacturing overhead to jobs,arrow_forwardSolve accarrow_forward
- Solve fastarrow_forwardAssume that none of the fixed overhead can be avoided. However, if the robots are purchased from Tienh Inc., Crane can use the released productive resources to generate additional income of $375,000. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Direct materials Direct labor Variable overhead 1A Fixed overhead Opportunity cost Purchase price Totals Make A Buy $ SA Net Income Increase (Decrease) $ Based on the above assumptions, indicate whether the offer should be accepted or rejected? The offerarrow_forwardThe following is a list of balances relating to Phiri Properties Ltd during 2024. The company maintains a memorandum debtors and creditors ledger in which the individual account of customers and suppliers are maintained. These were as follows: Debit balance in debtors account 01/01/2024 66,300 Credit balance in creditors account 01/01/2024 50,600 Sunday credit balance on debtors ledger Goods purchased on credit 724 257,919 Goods sold on credit Cash received from debtors Cash paid to suppliers Discount received Discount allowed Cash purchases Cash sales Bad Debts written off Interest on overdue account of customers 323,614 299,149 210,522 2,663 2,930 3,627 5,922 3,651 277 Returns outwards 2,926 Return inwards 2,805 Accounts settled by contra between debtors and creditors ledgers 1,106 Credit balances in debtors ledgers 31/12/2024. 815 Debit balances in creditors ledger 31/12/2024.698 Required: Prepare the debtors control account as at 31/12/2024. Prepare the creditors control account…arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning


