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 reported net income of $129,000 while declaring and paying dividends of $16,000. During 2018, Abernethy reported net income of $176,000 while declaring and paying dividends of $38,000.
Assume that Chapman Company acquired Abernethy’s common stock by paying $768,600 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.
|
Date |
General Journal |
Debit |
Credit |
|
Dec. 31, 2017 |
|||
|
Entry S |
Common Stock-Abernethy |
250000 |
|
|
Additional Paid in Capital |
50000 |
||
|
Retained Earnings, 1/1/17 |
323600 |
||
|
Investment in Abernethy |
623600 |
||
|
(to eliminate stockholders’ account of subsidiary) |
|||
|
Entry A |
Goodwill |
145000 |
|
|
Investment in Abernethy |
145000 |
||
|
(to recognize goodwill portion of the original acquisition fair value) |
|||
|
Entry I |
Equity in earnings of subsidiary |
129000 |
|
|
Investment in Abernethy |
129000 |
||
|
(to eliminate intercompany income accrual based on the parent’s usage of partial equity method) |
|||
|
Entry D |
Investment in Abernethy |
16000 |
|
|
Dividends Paid |
16000 |
||
|
(to eliminate intra-entity dividend transfers) |
|||
|
Entry E |
No Journal entry required |
||
|
No Journal entry required |
|||
|
(to recognize current year amortization expense) |
|||
|
Dec. 31, 2018 |
|||
|
Entry C |
No Journal entry required |
||
|
No Journal entry required |
|||
|
Entry S |
Common Stock-Abernethy |
250000 |
|
|
Additional Paid in Capital |
50000 |
||
|
Retained Earnings, 1/1/18 (623600+129000-16000) |
736600 |
||
|
Investment in Abernethy |
1036600 |
||
|
(to eliminate beginning stockholders’ equity of subsidiary – the retained earnings account has been adjusted for 2017 income and dividends) |
|||
|
Entry A |
Goodwill |
145000 |
|
|
Investment in Abernethy |
145000 |
||
|
(to recognize goodwill portion of the original acquisition fair value) |
|||
|
Entry I |
Equity in earnings of subsidiary |
176000 |
|
|
Investment in Abernethy |
176000 |
||
|
(to eliminate intercompany income accrual based on the parent’s usage of partial equity method) |
|||
|
Entry D |
Investment in Abernethy |
38000 |
|
|
Dividends Paid |
38000 |
||
|
(to eliminate intra-entity dividend transfers) |
|||
|
Entry E |
No Journal entry required |
||
|
No Journal entry required |
|||
|
(to recognize current year amortization expense) |
|
Purchase price |
768600 |
|
Book value (250000+50000+100000) |
(623600) |
|
Excess cost over book value (all goodwill) |
$145000 |
|
Life assigned to goodwill |
Indefinite |
|
Annual excess amortizations |
0 |
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 $ 52,800 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...
hapman 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 $ 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 $ 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 $ 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...