In: Accounting
Ahmad company (the 80%-owned subsidiary); in 1/5/2018 sold land to Fatima Company (the subsidiary) at selling price $125,000, the cost of land $100,000. During 2020, Fatima Company sold the land at $140,000. Net income for Fatima Company as follows: 2018 2019 2020 Net Profit 80,000 100,000 60,000 Instructions: 1. Journalize the above transactions in Parent Company records and in the Subsidiary Company records. 2. Calculate the Parent company from the subsidiary’s net income? 3. Calculate the Minority interest from the subsidiary’s net income? 4. Prepare the working paper in Journal entries format for 2018; 2019 and 2020?
Answer1. |
||||
Ahmad Company (Parent) |
||||
General Journal |
||||
Date |
Account Description |
Ref |
Debit (in $) |
Credit (in $) |
1/5/2018 |
Cash/Bank |
125,000 |
||
|
To Land |
100,000 |
||
To Gain on Sale of Land $(125,000 – 100,000) |
25,000 |
|||
(Being Land sold to Fatima Company – Subsidiary) |
||||
Fatima Company (Subsidiary) |
||||
General Journal |
||||
Date |
Account Description |
Ref |
Debit (in $) |
Credit (in $) |
1/5/2018 |
Land |
125,000 |
||
|
To Cash/Bank |
125,000 |
||
(Being Land purchased from Ahmad Company –Parent) |
Answer2. |
||||
Calculation of Ahmad Company’s (Parent) share (80%) in – Fatima’s Company (Subsidiary): |
||||
Year |
||||
Description |
2018 |
2019 |
2020 |
Total |
Net Income |
80,000 |
100,000 |
60,000 |
240,000 |
Add: Profit from Sale of Land |
25,000 |
– |
– |
25,000 |
∴ Adjusted Net Income |
105,000 |
100,000 |
60,000 |
265,000 |
Ahmad Company’s share (@: 80%) |
84,000 |
80,000 |
48,000 |
212,000 |
Answer3. |
||||
Calculation of Minority Interest (20%) from Fatima’s Company (Subsidiary) Net Income: |
||||
Year |
||||
Description |
2018 |
2019 |
2020 |
Total |
Net Income |
80,000 |
100,000 |
60,000 |
240,000 |
Add: Profit from Sale of Land |
25,000 |
– |
– |
25,000 |
∴ Adjusted Net Income |
105,000 |
100,000 |
60,000 |
265,000 |
Minority Interest (@: 20%) |
21,000 |
20,000 |
12,000 |
53,000 |
Answer4. |
||||
Working Paper |
||||
General Journal |
||||
Date |
Account Description |
Ref |
Debit (in $) |
Credit (in $) |
Year: 2018 |
Retained Earnings of Ahmad Company |
25,000 |
||
To Land |
25,000 |
|||
(To eliminate unrealised profit on sale of land) |
||||
Net Income |
105,000 |
|||
To Ahmad Company |
84,000 |
|||
To Fatima Company |
21,000 |
|||
130,000 |
130,000 |
|||
Date |
Account Description |
Ref |
Debit (in $) |
Credit (in $) |
Year: 2019 |
Retained Earnings of Ahmad Company |
25,000 |
||
To Land |
25,000 |
|||
(To eliminate unrealised profit on sale of land) |
||||
Net Income |
100,000 |
|||
To Ahmad Company |
80,000 |
|||
To Fatima Company |
20,000 |
|||
125,000 |
125,000 |
|||
Date |
Account Description |
Ref |
Debit (in $) |
Credit (in $) |
Year: 2020 |
Net Income |
60,000 |
||
To Ahmad Company |
48,000 |
|||
To Fatima Company |
12,000 |
|||
60,000 |
60,000 |
|||
Note: For Year 2020, Unrealised Profit on Sale of Land is realised. |
DO UPVOTE! In case of any doubt, feel free to write in the comment section below.