![Advanced Accounting](https://www.bartleby.com/isbn_cover_images/9781305084858/9781305084858_largeCoverImage.gif)
Consolidated financial statement and determination and distribution of excess income schedule
Consolidated financial statement are those kind of statement which contain consolidated financial information of subsidiary and holding company. In this elimination is made in controlling part also.
In determination and distribution of excess income schedule Through this price paid for subsidiary equity is compared with predetermine imbalance which is occurred in the consolidated worksheet because of elimination of in the investment account against the underlying subsidiary equity.
To calculate:
Through the information given in the question, prepare consolidation worksheet with the supporting of determination and distribution of excess schedule.
![Check Mark](/static/check-mark.png)
Answer to Problem 3A.3AP
Harvard Company purchase Bart Company has fair value of
Explanation of Solution
Harvard company purchased
Step
Value Analysis Schedule | Company Implied Fair Value | Parent Price | Non Controlling Interest |
Fair value of subsidiary | |||
Fair value of net assets excluding Goodwill | |||
Goodwill |
Step
Particulars | Company implied fair value | Parent price | Non Controlling Interest | |
Fair value of subsidiary (a) | ||||
Book value of interest acquired: | ||||
Common stock | ||||
Retained Earning | ||||
Total Equity | ||||
Interest Acquired | ||||
Book Value(b) | ||||
Excess of fair value over book value | ||||
Adjustment of identifiable accounts | Adjustment | Life | Amortization per year | |
Building | A | |||
Goodwill | - | - | A | |
Total |
A represent non controlling interest portion of excess of fair value over book.
Step
Bart Company income distribution
Particulars | Amount | Particular | Amount |
Amortization(Building Depreciation) | Internally generated net income | ||
Adjusted income before tax | |||
Non Controlling interest profit share in subsidiary | |||
Controlling interest share |
Harvard Company income distribution
Particular | Amount |
Internally generated net income | |
Non Controlling interest profit share in subsidiary | |
Controlling interest share |
Step
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Consolidated | ||
Harvard | Bart | Debit | Credit | |||
Income Statement | ||||||
Net Sales | - | - | - | |||
Cost of Goods Sold | - | - | - | |||
Other Expenses | - | - | - | |||
Depreciation | - | - | ||||
Subsidiary Loss | - | - | - | - | ||
Net Income | - | - | - | - | ||
Consolidated Income | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | |
Controlling Interest (see income distribution schedule) | - | - | - | - | - | |
Retained Earnings Statements: | - | - | - | - | - | - |
Balance, January 1,2016- Harvard | - | - | ||||
- | - | - | - | - | ||
Balance, January 1,2016- Bart | - | |||||
- | - | - | - | - | ||
Net Income (from Above) | - | - | ||||
Dividend Declared | ||||||
Balance, December 31, 2016 | - | - | - | - | ||
NCI in Retained Earning December 2016 | - | - | - | - | - | |
Controlling Interest in Retained Earnings, December 2016 | - | - | - | - | - | |
Consolidated Balance Sheet: | ||||||
Cash | - | - | - | |||
Inventory, December 2016 | - | - | - | |||
Investment in Bart | - | - | - | - | ||
- | - | - | - | - | ||
- | - | - | - | - | ||
Land | - | - | - | |||
Buildings and Equipment | - | |||||
Goodwill | - | - | - | - | ||
Current Liabilities | - | - | - | |||
Bond Payable | - | - | - | - | ||
Common Stock-Harvard | - | - | - | - | ||
Paid in capital in excess of Par- Harvard | - | - | - | - | ||
Common Stock- Bart | - | - | - | |||
Retained Earnings-December 31,2016- | - | - | - | - | ||
Retained Earnings Non Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Retained Earnings Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Total NCI | - | - | - | - | ||
Totals |
Conclusion
Harvard Company purchase Bart Company has fair value of
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- On January 2, 2025, Cullumber Company purchased 20% of the outstanding common stock of Blossom, Inc. and subsequently used the equity method to account for the investment. During 2025, Blossom reported net income of $1380000 and distributed dividends of $600000. The ending balance in the Investment in Cullumber account at December 31, 2025 was $1020000 after applying the equity method during 2025. What purchase price did Cullumber pay for its investment in Blossom, Inc.? O $1176000 O $624000 O $1416000 O $864000arrow_forwardOn January 1, 2020, Sarasota Corporation purchased 20% of the common shares of Ivanhoe Company for $194,000. During the year, Ivanhoe earned net income of $82,000 and paid dividends of $20,500.Prepare the entries for Sarasota to record the purchase and any additional entries related to this investment in Ivanhoe Company in 2020.arrow_forwardOn April 1, 2018, Gangnam Company purchased 25,000 ordinary shares of Psy Inc. at an amount that reflected book value as of that date. At the time of purchase, Psy Inc. had 100,000 ordinary shares outstanding. Gangnam had no ownership interest in Wings before the purchase. The first quarter statement ending March 31, 2018, of Psy Inc. had a profit of P480,000. For the year ended December 31, 2018, Psy Inc. reported a profit of P2,400,000. Psy Inc. paid Ganam dividends of P60,000 on June 1 and P80,000 on December 31, 2018. The carrying amount of the investment in Psy Inc. on December 31, 2018, is P4,840,000. What was Chicken Company’s acquisition cost of its investment in Wings Company on April 1, 2018?arrow_forward
- On January 1, 2020 Rosen Company purchased 35,000 which is 15% of the total common stock owned by Polo Corporation for 770,000. During 2020 Polo Corporation reported a net profit of 400,000 and declared a dividend of 100,000. Requested: (a) If Rosen Company records its investment using the cost method (there is no significant effect), prepare the journal entry that Rosen Company should record in relation to the investment made. (b) Suppose that Rosen Company has significant influence in Polo Corporation so that Rosen Company must record its investment using the equity method, prepare the journal entry that Rosen company must present in relation to the value of its investment, and present the calculation of the investment balance as of December 31, 2020arrow_forwardOn January 1, 2015, Parson Company purchases 80% of the common stock of Salary Company for $450,000. On this date, Salary has common stock, other paid-in capital in excess of par, and retained earnings of $50,000, $140,000, and $220,000, respectively. Any excess of cost over book value is due to goodwill. In both 2015 and 2016, Parson has accounted for the investment in Salary using the cost method. On January 1, 2016, Salary purchases 1,000 shares (10%) of the common stock of Parson Company from outside investors for $100,000 cash. It is expected that the shares may be resold later. Salary uses the cost method in accounting for the investment. During the last quarter of 2016, Parson sells merchandise to Salary for $48,000, one-fourth of which is still held by Salary on December 31, 2016. Parson’s usual gross profit on intercompany sales is 40%. The trial balances for Parson and Salary on December 31, 2016, are as follows:(attached)Complete the worksheet for consolidated financial…arrow_forwardPorter Corporation purchased 80% of the common stock of Salem Company for $850,000 on January 1, 2013. During the next three years, Salem had the following income and Dividends paid: Year Income Dividends 2013 $100,000 $25,000 2014 $110,000 $35,000 2015 $170,000 $60,000 Prepare the journal entries made under both methods and then compute the ending balance in the "investment" account under both methods.arrow_forward
- Kraus Company has the following balance sheet on July 1, 2016: (attached)On July 1, 2016, Neiman Company purchases 80% of the outstanding common stock of Kraus Company for $310,000. Any excess of book value over cost is attributed to the equipment, which has an estimated 5-year life. Kraus Company closes its books before the acquisition on July 1. On December 31, 2016, Neiman Company and Kraus Company prepare the following trial balances: Neiman Kraus (July 1–Dec. 31)Current Assets . . . . . . . . . . . . . . . . . . . . 220,000 220,000Equipment . . . . . . . . . . . . . . . . . . . . . . . 500,000 300,000Accumulated Depreciation—Equipment (140,000) (20,000)Investment in Kraus Company . . . . . . . . . 310,000Current Liabilities . . . . . . . . . . . . . . . . . . . . . (200,000) (70,000)Common Stock ($10 par) . . . . . . . . . . . . .…arrow_forwardParent acquires 80% of Sub for $170,000 on December 31, 2014. In 2015 Sub has net income of $140,000 and paid dividends of $70.000. Amortization of excess fair value over book value for the year was $43,750. What is the Investment in Sub account balance as of December 31, 2015.arrow_forwardParker Company acquires an 80% interest in Sargent Company for $300,000 in cash on January 1, 2015, when Sargent Company has the following balance sheet: (attached)The excess of the price paid over book value is attributable to the fixed assets, which have a fair value of $250,000, and to goodwill. The fixed assets have a 10-year remaining life. Parker Company uses the simple equity method to record its investment in Sargent Company. The following trial balances of the two companies are prepared on December 31, 2015: Parker Sargent Current Assets . . . . . . . . . . . . . . . . . . . . . . . . 10,000 130,000 Depreciable Fixed A . . . . . . . . . . . . . . . . . . 400,000 200,000 Accumulated Depreciation . . . .. . . . . . . (106,000) (20,000) Investment in Sargent . .. .. . . . . . . . . . . . . 316,000 Current Liabilities. . . . . . . . . . . . . . . . . . . . . (60,000)…arrow_forward
- Aurum Services, Inc. acquired 100,000 shares of Gamma Metals, Inc. on January 1, 2017. Gamma pays a cash dividend of $0.25 per share on March 2, 2017. With the current investment, Aurum Services, Inc. holds 8% of Gamma. In the journal entry on March 2, 2017, _______. A Long-term Investments—Available-for-Sale is credited B Long-term Investments—Held-to-Maturity is debited C Long-term Investments—Available-for-Sale is debited D Dividend Revenue is creditedarrow_forwardNascent, Inc., acquires 60 percent of Sea-Breeze Corporation for $414,000 cash on January 1, 2015. The remaining 40 percent of the Sea-Breeze shares traded near a total value of $276,000 both before and after the acquisition date. On January 1, 2015, Sea-Breeze had the following assets and liabilities:The companies’ financial statements for the year ending December 31, 2018, follow:Answer the following questions:a. How can the accountant determine that the parent has applied the initial value method?b. What is the annual excess amortization initially recognized in connection with this acquisition?c. If the parent had applied the equity method, what investment income would the parent have recorded in 2018?d. What amount should the parent report as retained earnings in its January 1, 2018, consolidated balance sheet?e. What is consolidated net income for 2018 and what amounts are attributable to the controlling and noncontrolling interests?f. Within consolidated statements at January 1,…arrow_forwardOn April 1, 2024, Sunland Company purchased 44,800 common shares in Ecotown Ltd. for $13 per share. Management has designated the investment as FVTOCI. On December 5, Ecotown paid dividends of $0.10 per share and its shares were trading at $15 per share on December 31. Prepare the required entries to record the purchase, dividends, and year-end adjusting journal entry (if any) for this investment. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter O for the amounts. Record journal entries in the order presented in the problem. List all debit entries before credit entries.) Date Account Titles く Debit Creditarrow_forward
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
![Text book image](https://www.bartleby.com/isbn_cover_images/9781305088436/9781305088436_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337788281/9781337788281_smallCoverImage.jpg)