The basic principle of consolidation is that inter-company balances get eliminated and only the figures which represent the transactions with the external parties appear in the balance sheet or the profit and loss.
Taking the above rule into account, we would account the following captions in the way described below-
a) Inventory
Inventory would be sum total of Parent and subsidiary balances. So, it would be $1,190,000.
b) Equity Investment
The investment of the parent in the subsidiary would get eliminated and the final figure would reflect the investment in the third parties.
So, the investment of parent in the subsidiary is $450,000, so
Total Equity Investment - $ 2,500,000
Less : Subsidiary Investment - ($450,000)
Net Investment $2,050,000
c) Property, Plant and Equipment (net of accumulated depreciation)
It would be sum total of the parent and subsidiary plant assets plus an increase in the asset by $225,000 due to undervaluation.
Parent Plant - $ 3,190,000
Subsidiary Plant - $ 1,205,000
Add : Undervaluation - $ 225,000
Total Plant and Equipment $ 4,620,000
d) Goodwill
There would be no goodwill which would arise due to consolidation.
e) Common Stock
Common Stock would be the parent equity capital, $200,000.
f) Additional Paid-in capital
It would be the parent capital, $ 5,000,000.
g) Retained Earnings
It would be the sum total of both the companies, $ 3,204,600.
g) Total Intangible Assets
Trademark - $ 175,000
Customer List - $ 60,000
Total - $ 235,000
3. Consolidated Balances (35 points) Parent Company acquires a subsidiary by issuing 100,000 common shares with...
Parent Company acquires a subsidiary by issuing 100,000 common shares with a market value of $25 per share for all of the subsidiary's common stock. The subsidiary's assets and liabilities were recorded at fair values with the exception of equipment undervalued by $225,000. In addition, there were two unrecorded assets: a trademark valued at $175,000 and a customer list valued by the subsidiary at $60,000. The balance sheets of the parent and subsidiary immediately after the acquisition are presented below:...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 55,000 shares of its Common Stock, with a market value on the acquisition date of $40 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary's assets and liabilities at an amount equaling their book values except for a building that it feels is...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 82,500 shares of its Common Stock, with a market value on the acquisition date of $40 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary's assets and liabilities at an amount equaling their book values except for a building that it feels is...
48. Assume that the parent company acquires its subsidiary by exchanging 84,000 shares of its $2 par value Common Stock, with a fair value on the acquisition date of $38 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary’s assets and liabilities at an amount equaling their book values except for an unrecorded Trademark with a fair value of $240,000, an unrecorded Video...
Determining ending consolidated balances in the second year following the acquisition—Equity method Assume a parent company acquired a subsidiary on January 1, 2015. The purchase price was $745,000 in excess of the subsidiary’s book value of Stockholders’ Equity on the acquisition date, and that excess was assigned to the following [A] assets: 37. Determining euding consolidated balances in the second year following the acquisition-Equity method Assume a parent company acquired a subsidiary on January 1, 2015. The purchase price was...
LO3 X 43. Determining ending consolidated balances in the second year following the acquisition-Cost method Assume a parent company acquired a subsidiary on January 1, 2018, for $1.200,000. The purchase price was $650.000 in excess of the subsidiary's $550.000 book value of Stockholders' Equity on the acquisi- tion date of this excess purchase price, $250,000 was assigned to Property, plant and equipment with a remaining economic useful life of 10 years, and $400,000 was assigned to Goodwill. On the acquisition...
Lucky’s Company acquires Waterview, Inc., by issuing 40,000 shares of $1 par common stock with a market price of $25 per share on the acquisition date and paying $125,000 cash. The assets and liabilities on Waterview’s balance sheet were valued at fair values except equipment that was undervalued by $300,000. There was also an unrecorded patent valued at $40,000, as well as an unrecorded trademark valued at $75,000. In addition, the agreement provided for additional consideration, valued at $60,000, if...
Consolidation at date of acquisition (purchase price equals book value) A parent company acquires its subsidiary by exchanging 45,000 shares of its Common Stock, with a market value on the acquisition date of $25 per share, for all of the outstanding voting shares of the investee. a. What is the total fair value of the subsidiary on the acquisition date? b. Given the balance sheets of the parent and subsidiary in c. below, prepare the consolidation entry or entries on...
47. Determining ending balances of accounts on the consolidated balance sheet Common Assume that the parent company acquires its subsidiary by exchanging 75,400 shares of its Snock, with a fair value on the acquisition date of 530 per share, for all of the outstanding voking shares of the investee. In its analysis of the investee and liabilities at an amount equaling their book values except for a building that is undervalued by $4so,000, an unrecorded License Agreement with a fair...
The following comparative consolidated trial balances apply to Parent Company and its Subsidiary Company (80% control): Cash Trading securities portfolio (at market) Accounts receivable Inventories Land Property, plant and equipment Accumulated depreciation Goodwill Current liabilities Long-term notes payable NCI Paid-in Capital Retained Earnings Treasury Stock 12/31/17 $ 275,000 160,000 350,000 316,000 95,000 500,000 (135,000) 60,000 (190,000) (450,000) (161,000) (660,000) (195,000) 35,000 $ --- 12/31/18 $ 300,800 120,000 379,600 268,000 180,000 520,000 (152,000) 60,000 (154,500) (390,000) (188,780) (670,000) (288,120) 15,000 $...