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 reported net income of $124,000 while declaring and paying dividends of $16,000. During 2018, Abernethy reported net income of $164,750 while declaring and paying dividends of $60,000.
Assume that Chapman Company acquired Abernethy’s common stock for $756,500 in cash. As of January 1, 2017, Abernethy’s land had a fair value of $93,100, its buildings were valued at $194,800, and its equipment was appraised at $366,250. Chapman uses the equity method for this investment.
Prepare consolidation worksheet entries for December 31, 2017, and December 31, 2018.
Consolidation worksheet entries: | |||
Date | Accounts Title | Debit $ | Credit $ |
Dec 31 2017 | Land | 93100 | |
Buildings | 194800 | ||
Equipment | 366250 | ||
Equity investment in Abernethy | 36650 | ||
Land | 82000 | ||
Buildings | 128000 | ||
Equipment | 407500 | ||
(being revaluation of Abernethy assets adjusted | |||
to Equity investment) | |||
Dec 31 2017 | Equity investment in Abernethy | 124000 | |
Abernethy's Net Income | 124000 | ||
(being abernethy 2017's net income | |||
transferred to Equity investment) | |||
Dec 31 2017 | Cash | 16000 | |
Equity investment in Abernethy | 16000 | ||
(being abernethy 2017 dividend adjusted | |||
to Equity investment) | |||
Dec 31 2018 | Equity investment in Abernethy | 164750 | |
Abernethy's Net Income | 164750 | ||
(being abernethy 2018's net income | |||
transferred to Equity investment) | |||
Dec 31 2018 | Cash | 60000 | |
Equity investment in Abernethy | 60000 | ||
(being abernethy 2018 dividend adjusted | |||
to Equity investment) |
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 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 $ 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...
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 $ 59,900 Accounts receivable $ 43,700 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 123,000 Cash and short-term investments 80,500 Common stock 250,000 Equipment (net) (5-year remaining life) 270,000 Inventory 138,500 Land 118,500 Long-term liabilities (mature 12/31/20) 175,000 Retained earnings, 1/1/17 257,100 Supplies 17,800 Totals $ 792,000 $ 792,000 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 $ 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 $ 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 $ 54,200 Accounts receivable $ 42,900 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 192,000 Cash and short-term investments 73,500 Common stock 250,000 Equipment (net) (5-year remaining life) 245,000 Inventory 99,000 Land 128,500 Long-term liabilities (mature 12/31/20) 160,000 Retained earnings, 1/1/17 279,200 Supplies 12,500 Totals $ 793,400 $ 793,400 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 $ 51,900 Accounts receivable $ 43,100 Additional paid-in capital 50,000 Buildings (net) (4-year remaining life) 175,000 Cash and short-term investments 75,500 Common stock 250,000 Equipment (net) (5-year remaining life) 439,500 Inventory 127,000 Land 116,500 Long-term liabilities (mature 12/31/20) 170,500 Retained earnings, 1/1/17 464,900 Supplies 10,700 Totals $ 987,300 $ 987,300 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...