In: Accounting
Pretzel Corporation acquired 100 percent of Stick Company’s
outstanding shares on January 1, 20X7. Balance sheet data for the
two companies immediately after the purchase follow:
Pretzel Corporation | Stick Company | |||||||
Cash | $ | 87,000 | $ | 31,000 | ||||
Accounts Receivable | 96,000 | 53,000 | ||||||
Inventory | 87,000 | 83,000 | ||||||
Buildings & Equipment | 419,000 | 289,000 | ||||||
Less: Accumulated Depreciation | (150,000 | ) | (89,000 | ) | ||||
Investment in Stick Company | 318,000 | |||||||
Investment in Stick Company Bonds | 58,000 | |||||||
Total Assets | $ | 915,000 | $ | 367,000 | ||||
Accounts Payable | $ | 58,000 | $ | 24,000 | ||||
Bonds Payable | 189,000 | 118,000 | ||||||
Common Stock | 296,000 | 155,000 | ||||||
Capital in Excess of Par | 145,000 | |||||||
Retained Earnings | 372,000 | (75,000 | ) | |||||
Total Liabilities & Equities | $ | 915,000 | $ | 367,000 | ||||
As indicated in the parent company balance sheet, Pretzel purchased
$58,000 of Stick’s bonds from the subsidiary at par value
immediately after it acquired the stock. An analysis of
intercompany receivables and payables also indicates that the
subsidiary owes the parent $11,000. On the date of combination, the
book values and fair values of Stick’s assets and liabilities were
the same.
Required:
a. Prepare all consolidation entries needed to prepare a
consolidated balance sheet for January 1, 20X7. (If no
entry is required for a transaction/event, select "No journal entry
required" in the first account field.) ( 1. Record the basic
consolidation entry, 2. Record the excess value, 3. Record the
entry to eliminate the intercompany accounts for Bonds Payable.
4.Record the entry to eliminate the remaining intercompany
accounts. 5. Record the optional accumulated depreciation
consolidation entry.)
b. Complete a consolidated balance sheet worksheet. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)
c. Prepare a consolidated balance sheet. (Amounts to be deducted should be entered with a minus sign.)
.
Solution-a | Journal Entry | ||||
Particular | Amount(Dr) | Amount(Cr) | |||
Cash A/c Dr | 31,000 | ||||
Account receivable A/c Dr. | 53,000 | ||||
Inventory A/c Dr. | 83,000 | ||||
Buildings & Equipment A/c Dr. | 2,00,000 | ||||
Loss in purchase on business | 93,000 | ||||
to Accounts Payable A/c | 24,000 | ||||
to Bonds Payable A/c | 1,18,000 | ||||
to Purchase consideration A/c | 3,18,000 | ||||
(Consolidated Purchase entry) | |||||
Solution-B | Working for the consolidation | ||||
Particular | Pretzel Corporation | Stick corporation | Adjustment | Total need to be booked | |
Cash | 87000 | 31000 | 0 | 118000 | |
Accounts Receivable | 96000 | 53000 | -11000 | 138000 | |
Inventory | 87000 | 83000 | 0 | 170000 | |
Buildings & Equipment | 419000 | 289000 | 0 | 708000 | |
Less: Accumulated Depreciation | -1,50,000 | -89,000 | -239000 | ||
Net Buildings & Equipment | 2,69,000 | 2,00,000 | 0 | 4,69,000 | |
Investment in Stick Company | 318000 | -318000 | 0 | ||
Investment in Stick Company Bonds | 58000 | -58000 | 0 | ||
Total Assets | 9,15,000 | 3,67,000 | 8,95,000 | ||
0 | |||||
Accounts Payable | 58000 | 24000 | -11000 | 71,000 | |
Bonds Payable | 189000 | 118000 | -58000 | 2,49,000 | |
Common Stock | 296000 | 155000 | -155000 | 2,96,000 | |
Capital in Excess of Par | 145000 | -145000 | - | ||
Retained Earnings | 372000 | -75,000 | -18000 | 2,79,000 | |
Total Liabilities & Equities | 915000 | 367000 | 8,95,000 | ||
Note :- 1. in Account receivable, 11,000 need to be deducted since it is intergroup transactions | |||||
2. Intergroup Bonds Bonds need to be eliminated , since they belongs to parents and subsidiray transactions itself. | |||||
3 In Account Payable, 11,000 need to be deducted since it is intergroup transactions | |||||
4. Loss of 93,000 is adjusted loss is deducted through retained earning of parent company | |||||
Solution-C | Consolidated Balance Sheet | ||||
Particular | Total need to be booked | ||||
Cash | 118000 | ||||
Accounts Receivable | 138000 | ||||
Inventory | 170000 | ||||
Buildings & Equipment | 708000 | ||||
Less: Accumulated Depreciation | -239000 | ||||
Net Buildings & Equipment | 4,69,000 | ||||
Investment in Stick Company | 0 | ||||
Investment in Stick Company Bonds | 0 | ||||
Total Assets | 8,95,000 | ||||
Accounts Payable | 71,000 | ||||
Bonds Payable | 2,49,000 | ||||
Common Stock | 2,96,000 | ||||
Capital in Excess of Par |
&nbs
Related SolutionsPretzel Corporation owns 60 percent of Stick Corporation’s voting shares. On January 1, 20X2, Pretzel Corporation...Pretzel Corporation owns 60 percent of Stick Corporation’s
voting shares. On January 1, 20X2, Pretzel Corporation sold
$180,000 par value, 6 percent first mortgage bonds to Stick for
$185,000. The bonds mature in 10 years and pay interest
semiannually on January 1 and July 1.
a. Prepare the journal entries for 20X2 for Stick related to its
ownership of Pretzel’s bonds. (If no entry is required for
a transaction/event, select "No journal entry required" in the
first account field. Do...
Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1 for $711,300...Patrick Corporation acquired 100 percent of O’Brien Company’s
outstanding common stock on January 1 for $711,300 in cash. O’Brien
reported net assets with a carrying amount of $396,000 at that
time. Some of O’Brien’s assets either were unrecorded (having been
internally developed) or had fair values that differed from book
values as follows:
Book
Values
Fair
Values
Trademarks (indefinite life)
$
107,000
$
299,000
Customer relationships (5-year remaining life)
0
104,400
Equipment (10-year remaining life)
393,000
340,800
Any goodwill is...
Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $653,100...Patrick Corporation acquired 100 percent of O’Brien Company’s
outstanding common stock on January 1, for $653,100 in cash.
O’Brien reported net assets with a carrying amount of $389,000 at
that time. Some of O’Brien’s assets either were unrecorded (having
been internally developed) or had fair values that differed from
book values as follows:
Book
Values
Fair
Values
Trademarks (indefinite life)
$
84,000
$
217,000
Customer relationships (5-year remaining life)
0
102,000
Equipment (10-year remaining life)
364,000
316,000
Any goodwill is...
Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $796,500...Patrick Corporation acquired 100 percent of O’Brien Company’s
outstanding common stock on January 1, for $796,500 in cash.
O’Brien reported net assets with a carrying amount of $448,000 at
that time. Some of O’Brien’s assets either were unrecorded (having
been internally developed) or had fair values that differed from
book values as follows: Book Values Fair Values Trademarks
(indefinite life) $ 102,000 $ 299,000 Customer relationships
(5-year remaining life) 0 96,600 Equipment (10-year remaining life)
359,000 329,000 Any goodwill is...
Pillow Corporation acquired 80 percent ownership of Sheet Company on January 1, 20X7, for $173,000. At...Pillow Corporation acquired 80 percent ownership of Sheet
Company on January 1, 20X7, for $173,000. At that date, the fair
value of the noncontrolling interest was $43,250. The trial
balances for the two companies on December 31, 20X7, included the
following amounts:
Pillow Corporation
Sheet Company
Item
Debit
Credit
Debit
Credit
Cash
$
38,000
$
25,000
Accounts Receivable
50,000
55,000
Inventory
240,000
100,000
Land
80,000
20,000
Buildings & Equipment
500,000
150,000
Investment in Sheet Company
202,000
Cost of Goods Sold...
Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $195,000. The trial...Prince Corporation acquired 100 percent of Sword Company on
January 1, 20X7, for $195,000. The trial balances for the two
companies on December 31, 20X7, included the following
amounts:
Prince Corporation
Sword Company
Item
Debit
Credit
Debit
Credit
Cash
$
83,000
$
31,000
Accounts Receivable
67,000
72,000
Inventory
177,000
104,000
Land
81,000
26,000
Buildings and Equipment
491,000
159,000
Investment in Sword Company
255,000
Cost of Goods Sold
491,000
253,000
Depreciation Expense
21,000
11,000
Other Expenses
66,000
66,000
Dividends Declared
52,000...
Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $183,000. The trial...Prince Corporation acquired 100 percent of Sword Company on
January 1, 20X7, for $183,000. The trial balances for the two
companies on December 31, 20X7, included the following
amounts:
Prince Corporation
Sword Company
Item
Debit
Credit
Debit
Credit
Cash
$
88,000
$
27,000
Accounts Receivable
53,000
58,000
Inventory
182,000
120,000
Land
86,000
22,000
Buildings and Equipment
491,000
155,000
Investment in Sword Company
233,000
Cost of Goods Sold
491,000
258,000
Depreciation Expense
21,000
11,000
Other Expenses
62,000
62,000
Dividends Declared
55,000...
On January 1, 20X7, Pepper Company acquired 90 percent of the outstanding common stock of Salt...On January 1, 20X7, Pepper Company acquired 90 percent of the
outstanding common stock of Salt Corporation for $1,242,000. On
that date, the fair value of noncontrolling interest was equal to
$138,000. The entire differential was related to land held by Salt.
At the date of acquisition, Salt had common stock outstanding of
$520,000, additional paid-in capital of $200,000, and retained
earnings of $540,000. During 20X7, Salt sold inventory to Pepper
for $440,000. The inventory originally cost Salt $360,000. By...
On January 1, 20X7, Pepper Company acquired 90 percent of the outstanding common stock of Salt...On January 1, 20X7, Pepper Company acquired 90 percent of the
outstanding common stock of Salt Corporation for $1,242,000. On
that date, the fair value of noncontrolling interest was equal to
$138,000. The entire differential was related to land held by Salt.
At the date of acquisition, Salt had common stock outstanding of
$520,000, additional paid-in capital of $200,000, and retained
earnings of $540,000. During 20X7, Salt sold inventory to Pepper
for $440,000. The inventory originally cost Salt $360,000. By...
On January 1, Patterson Corporation acquired 80 percent of the 100,000 outstanding voting shares of Soriano,...On January 1, Patterson Corporation acquired 80 percent of the
100,000 outstanding voting shares of Soriano, Inc., in exchange for
$31.25 per share cash. The remaining 20 percent of Soriano’s shares
continued to trade for $30 both before and after Patterson’s
acquisition.
At January 1, Soriano’s book and fair values were as follows
Book Values
Fair Values
Remaining Life
Current assets
$80,000
$80,000
Buildings and equipment
$1,250,000
$1,000,000
5 years
Trademarks
$700,000
$900,000
10 years
Patented technology
...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|