Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance:
| Debit | Credit | ||||
| Accounts payable | $ | 52,400 | |||
| Accounts receivable | $ | 48,600 | |||
| Additional paid-in capital | 50,000 | ||||
| Buildings (net) (4-year remaining life) | 179,000 | ||||
| Cash and short-term investments | 61,250 | ||||
| Common stock | 250,000 | ||||
| Equipment (net) (5-year remaining life) | 260,000 | ||||
| Inventory | 121,500 | ||||
| Land | 105,000 | ||||
| Long-term liabilities (mature 12/31/20) | 174,500 | ||||
| Retained earnings, 1/1/17 | 264,650 | ||||
| Supplies | 16,200 | ||||
| Totals | $ | 791,550 | $ | 791,550 | |
During 2017, Abernethy reported net income of $86,000 while declaring and paying dividends of $11,000. During 2018, Abernethy reported net income of $124,500 while declaring and paying dividends of $47,000.
Assume that Chapman Company acquired Abernethy’s common stock by paying $752,650 in cash. All of Abernethy’s accounts are estimated to have a fair value approximately equal to present book values. Chapman uses the partial equity method to account for its investment.
Prepare the consolidation worksheet entries for December 31, 2017, and December 31, 2018.
Ans: Chapman Companies
Consolidation Entries
| Date | Particulars | Dr ($) | Cr. ($) |
| DEC 2017 |
Investment in Abernethy Company A/c Dr. To Profit & loss A/c ( Being entry for increase in value of Investment), |
86,000 |
86,000 |
|
Cash A/c Dr. To Investment in Abernethy Company A/c ( Being the entry for dividend received from Abernethy Company) |
11,000 |
11,000 | |
| Dec 2018 |
Investment in Abernethy Company A/c Dr. To Profit & loss A/c ( Being entry for increase in value of Investment |
124,500 |
124,500 |
|
Cash A/c Dr. To Investment in Abernethy Company A/c ( Being the entry for dividend received from Abernethy Company) |
47,000 |
47,000 |
Post Consolidation entries
| Date | Particulars | Dr. ($) | Cr.($) |
|
Jan. 2017 |
Account Receivable A/c Dr. Building A/c Dr. Cash & Short Term Investment A/c Dr. Equipment A/c Dr. Land A/c Dr Inventory A/c Dr. Goodwill A/c Dr. Supplies A/c Dr. To Investment in Abernethy Company A/c To Account payable A/c To Long Term Liabilities A/C ( Being recording Goodwill, Assets and Liabilities in Subsidiary company) |
48,600 179,000 61,250 260,000 105,000 121,500 188,000 16,200 |
752,650 52,400 174,500 |
|
Dec. 2017 |
Profit and Loss in Abernethy Company A/c To Profit and Loss A/c ( being Profit in Subsidiary Recorded) |
86,000 |
86,000 |
|
Dec, 2018 |
Profit and Loss in Abernethy Company A/c To Profit and Loss A/c ( being Profit in Subsidiary Recorded) |
124,500 |
124,500 |
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,400 Accounts receivable $ 48,600 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 179,000 Cash and short-term investments 61,250 Common stock 250,000 Equipment (net) (5-year remaining life) 260,000 Inventory 121,500 Land 105,000 Long-term liabilities (mature 12/31/20) 174,500 Retained earnings, 1/1/17 264,650 Supplies 16,200 Totals $ 791,550 $ 791,550 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,400 Accounts receivable $ 48,600 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 179,000 Cash and short-term investments 61,250 Common stock 250,000 Equipment (net) (5-year remaining life) 260,000 Inventory 121,500 Land 105,000 Long-term liabilities (mature 12/31/20) 174,500 Retained earnings, 1/1/17 264,650 Supplies 16,200 Totals $ 791,550 $ 791,550 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,400 Accounts receivable $ 48,600 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 179,000 Cash and short-term investments 61,250 Common stock 250,000 Equipment (net) (5-year remaining life) 260,000 Inventory 121,500 Land 105,000 Long-term liabilities (mature 12/31/20) 174,500 Retained earnings, 1/1/17 264,650 Supplies 16,200 Totals $ 791,550 $ 791,550 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,400 Accounts receivable $ 48,600 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 179,000 Cash and short-term investments 61,250 Common stock 250,000 Equipment (net) (5-year remaining life) 260,000 Inventory 121,500 Land 105,000 Long-term liabilities (mature 12/31/20) 174,500 Retained earnings, 1/1/17 264,650 Supplies 16,200 Totals $ 791,550 $ 791,550 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,800 Accounts receivable $ 49,500 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 174,000 Cash and short-term investments 84,000 Common stock 250,000 Equipment (net) (5-year remaining life) 315,000 Inventory 137,500 Land 90,500 Long-term liabilities (mature 12/31/20) 188,500 Retained earnings, 1/1/17 323,600 Supplies 14,400 Totals $ 864,900 $ 864,900 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 58,900 Accounts receivable $ 41,500 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 211,000 Cash and short-term investments 70,750 Common stock 250,000 Equipment (net) (5-year remaining life) 430,000 Inventory 139,000 Land 121,500 Long-term liabilities (mature 12/31/20) 174,000 Retained earnings, 1/1/17 498,450 Supplies 17,600 Totals $ 1,031,350 $ 1,031,350 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 50,900 Accounts receivable $ 40,400 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 128,000 Cash and short-term investments 68,750 Common stock 250,000 Equipment (net) (5-year remaining life) 407,500 Inventory 119,000 Land 82,000 Long-term liabilities (mature 12/31/20) 171,500 Retained earnings, 1/1/17 338,850 Supplies 15,600 Totals $ 861,250 $ 861,250 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit During 2017, Abernethy reported net income of $98,500 while declaring and paying dividends of $12,000. During 2018, Abernethy reported net income of $132,250 while declaring and paying dividends of $48,000. Assume that Chapman Company acquired Abernethy’s common stock for $699,850 in cash. As of January 1, 2017, Abernethy’s land had a fair value of $141,400,...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 52,800 Accounts receivable $ 49,500 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 174,000 Cash and short-term investments 84,000 Common stock 250,000 Equipment (net) (5-year remaining life) 315,000 Inventory 137,500 Land 90,500 Long-term liabilities (mature 12/31/20) 188,500 Retained earnings, 1/1/17 323,600 Supplies 14,400 Totals $ 864,900 $ 864,900 During 2017, Abernethy...
Chapman Company obtains 100 percent of Abernethy Company’s stock on January 1, 2017. As of that date, Abernethy has the following trial balance: Debit Credit Accounts payable $ 55,800 Accounts receivable $ 42,500 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 209,000 Cash and short-term investments 67,250 Common stock 250,000 Equipment (net) (5-year remaining life) 357,500 Inventory 136,000 Land 114,000 Long-term liabilities (mature 12/31/20) 168,500 Retained earnings, 1/1/17 414,650 Supplies 12,700 Totals $ 938,950 $ 938,950 During 2017, Abernethy...