Need help in preparing normal or required equity-method entries related to the investment in Rebecca Company during 20XX.
And need help in preparing a consolidation worksheet
Acquisition Method of Accounting with Adjusted entries ( Shown as Debit / credit)
Debit ($) | Credit ($) | Source | |
Investment in Rebecca | 75,000 | ( as per Question - Income from Rebecaa) | |
Bank | 75,000 | ||
Bank | 20,000 | ||
Investment in Rebecca | 20,000 | ||
( Dividend declared) |
Common Stock($) | Retained Earnings $ | Book Value $ | |
Original Book Value | 2,25,000 | 1,00,000 | 3,25,000 |
Add : Net Income | 75,000 | 75,000 | |
( as above) | |||
Less : dividend | (20,000) | (20,000) | |
( as above) | |||
Closing Book Value | 2,25,000 | 1,55,000 | 3,80,000 |
All below numbers as per Questions . Debit/ credit - represents adjustment - Elimination of entries at the time of consolidation . Income from Rebecca will not appear in consolidate report
Dividend declared also knocked off to extent of Rebeca
Investment of Rebecca - also knocked off at consolidated level
Common stock of rebecca - Knocked off at consolidated level
Opening retain Balance adjustment to extent of rebecca
Retained earnings derived and eliminated at consolidated level ( Income + Divided )
Adjust Consolidation | |||||
Pauline ($) | Rebecca($) | Debit ($) | Credit ($) | Consolidated($) | |
Sales | 8,00,000 | 2,50,000 | 10,50,000 | ||
COGS | (2,00,000) | (1,25,000) | (3,25,000) | ||
Depreciation Expenses | (50,000) | (10,000) | (60,000) | ||
Other Expenses | (2,25,000) | (40,000) | (2,65,000) | ||
Income from Rebecca | 75,000 | 75,000 | - | ||
Net Income | 4,00,000 | 75,000 | 75,000 | - | 4,00,000 |
Statement Retained Earnings | |||||
Opening balance | 2,25,000 | 1,00,000 | 1,00,000 | 2,25,000 | |
Net Income | 4,00,000 | 75,000 | 75,000 | 4,00,000 | |
Dividen Declared | (1,00,000) | (20,000) | 20,000 | (1,00,000) | |
Closing Balance | 5,25,000 | 1,55,000 | 1,75,000 | 20,000 | 5,25,000 |
Cash | 1,30,000 | 80,000 | 2,10,000 | ||
Account Receivable | 1,65,000 | 65,000 | 2,30,000 | ||
Inventory | 2,00,000 | 75,000 | 2,75,000 | ||
Investment in rebecca | 3,55,000 | 3,55,000 | - | ||
Land | 2,00,000 | 1,00,000 | 3,00,000 | ||
Building & Equipment | 7,00,000 | 2,00,000 | 9,00,000 | ||
Accumulated depreciaiton | (4,50,000) | (20,000) | (4,70,000) | ||
Total Asset | 13,00,000 | 5,00,000 | - | 3,55,000 | 14,45,000 |
Account payable | 75,000 | 60,000 | 1,35,000 | ||
Bond Payable | 2,00,000 | 85,000 | 2,85,000 | ||
Common Stock | 5,00,000 | 2,00,000 | 2,00,000 | 5,00,000 | |
Retained Earnings | 5,25,000 | 1,55,000 | 1,75,000 | 20,000 | 5,25,000 |
Total Liability | 13,00,000 | 5,00,000 | 3,75,000 | 20,000 | 14,45,000 |
Need help in preparing normal or required equity-method entries related to the investment in Rebecca Company...
P2-23 Consolidated Worksheet at End of the First Year of Ownership (Equity Method) Peanut Company acquired 100 percent of Snoopy Company's outstanding common stock for $300,000 on January 1, 20X8, when the book value of Snoopy's net assets was equal to $300,000. Peanut uses the equity method to account for investments. Trial balance data for Peanut and Snoopy as of December 31, 20X8, are as follows: $130,000 $80,000 165,000 200,000 355,000 65,000 75,000 Income Statement Sales AR Inventory Investment in...
P2-23 Consolidated Worksheet at End of the First Year of Ownership (Equity Method) Peanut Company acquired 100 percent of Snoopy Company's outstanding common stock for $300,000 on January 1, 20X8, when the book value of Snoopy's net assets was equal to $300,000. Peanut uses the equity method to account for investments. Trial balance data for Peanut and Snoopy as of December 31, 20X8, are as follows: $130,000 $80,000 165,000 200,000 355,000 65,000 75,000 Income Statement Sales AR Inventory Investment in...
Question Information: Submission Format: Peanut Company acquired 90 percent of Snoopy Company's outstanding common stock for $270,000 on January 1, 20X8, when the book value of Snoopy's net assets was equal to $300,000. Problem 3-27 summarizes the first year of Peanut's ownership of Snoopy. Peanut uses the equity method to account for investments. The following trial balance summarizes the financial position and operations for Peanut and Snoopy as of December 31, 20x9: Cash Accounts Receivable Inventory Investment in Snoopy Company...
Consolidated Worksheet at End of the First Year of Ownership (Equity Method) Peanut Company acquired 100 percent of Snoopy Company’s outstanding common stock for $300,000 on January 1, 20X8, when the book value of Snoopy’s net assets was equal to $300,000. Peanut uses the equity method to account for investments. Trial balance data for Peanut and Snoopy as of December 31, 20X8, are as follows: Cash P2. Consolidated Worksheet at End of the First Year of Ownership (Equity Method) Peanut...
Williams Corporation pays cash of $250,000 to acquire the net assets of Frank Company on December 31, 20XX. The balance sheets of Williams Corporation and Frank Company, as well as the fair value information for Frank Company, is provided on an Excel spreadsheet (linked in Module folder). Prepare the journal entry required by Williams Corporation when it acquires Frank Company’s net assets. Prepare a balance sheet for William Corporation immediately following the acquisition of Frank Company. Prepare the journal entry...
Given is the Income Statement for the year ended December 31, 20XX, Statement of Retained Earnings for the year ended December 31, 20XX and Comparative Balance Sheets for 20XW and 20XX of Maris Corporation: Maris Corporation Income Statement Year Ended December 31, 20XX Sales $4,700,000 Cost of goods sold 2,925,000 Gross profits 1,775,000 Selling and administrative expense 630,000 Amortization expense 290,000 Operating income 855,000 Interest expense 52,000 Earnings before taxes 803,000 Taxes 390,000 Earnings after taxes...
Exercise 1-11A Link the statement of stockholders' equity to the balance sheet (LO1-3) At the beginning of 2021, Artichoke Academy reported a balance in common stock of $155,000 and a balance in retained earnings of $55,000. During the year, the company issued additional shares of stock for $45,000, earned net income of $35,000, and paid dividends of $10,500. In addition, the company reported balances for the following assets and liabilities on December 31. Assets Cash Supplies Prepaid rent Land $...
only need part b worksheet Illustration #3 Pepper Company, which is a calendar-year-reporting company, purchased 100% of the common stock of Salt Inc. for $325,000 on 12/31/17. On the acquisition date, the following net assets of Salt had fair values different than book value: Cost FMV Inventory 80,000 75,000 Turnover 6 times per year Land 70,000 100,000 Building and equipment 220,000 210,000 10 year life Accumulated depreciation (60,000) Covenant-not-to-complete 40,000 4 year life Bonds payable 150,000 175,000 10 years to...
Required: 1. Prepare the con are the consolidation and equity accounting entries for the year eaded 31 December 20x5 with narratives and workings). m analytical checks on the following balances as at 31 December 2015 2 Perform analytics (a) Non-controlling interests and (b) Investment in associate. P6.8 Comprehensive problem set P Co acquired a 90% OW quired a 90% ownership interest in Y Co on 1 January 20x3. At the date of acquisition, the share Joy Co was $1,000,000, and...
P1-5A Financial statement information about four different companies is as follows. Donatello Company Leonardo Company Michelangelo Company Raphael Company January 1, 2019 Assets $ 75,000 $110,000 $150,000 Liabilities 48,000 (d) $ 75,000 6) Stockholders' equity (a) 60,000 45,000 100,000 December 31, 2019 Assets (b) 137,000 200,000 (k) Liabilities 55,000 75,000 (h) 80,000 Stockholders' equity 40,000 (c) 130,000 140,000 Stockholders' equity changes in year Additional investment 15,000 10,000 15,000 Dividends 6,000 14,000 10,000 Total revenues 350,000 420,000 500,000 Total expenses 335,000...