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 for $675,160 in cash. Assume that the equipment and long-term liabilities had fair values of $284,350 and $142,140, respectively, on the acquisition date. Chapman uses the initial value method to account for its investment.
Prepare consolidation worksheet entries for December 31, 2017, and December 31, 2018.
1.Total Stockholders Equity = Additional Paid in capital + Common Stock + Retained Earnings
= 50,000 + 250,000 + 264,650 = 564,650
2.Difference of Acquisition Price and Total Stockholders Equity = 675,160 - 564650 = 110,510
3.Equipment Fair Value = 284,350 Book Value = 260,000
Difference = 284,350 - 260,000 = 24,350
4. Long term Liability Fair Value = 142,140 Book Value = 174,500
Difference = 174500 - 142140 = 32,360
5. Excess of Fair Value over Book Value = 24,350 + 32,360 = 56,710
6. Goodwill = 110,510 - 56710 = 53,800
7. Amortization of Equipment = 24,350/5 = 4,870
8. Amortization of Long Term Liability = 32360/4 = 8,090
9. Total Amortization = 4,870 + 8,090 = 12,960
10. Equity Income = Net Income - Amortization = 86,000 - 12,960 = 73,040
| Particulars | Amount ($) | Amount ($) |
|
Common Stock.....Dr. |
250,000 | |
| Additional Paid In Capital.....Dr. | 50,000 | |
| Retained Earnings.....Dr. | 264,650 | |
| To Investment in Company A | 564,650 | |
| Equipment....Dr. | 24,350 | |
| Long Term Liability....Dr. | 32,360 | |
| Goodwill....Dr. | 53,800 | |
| To Investment in Company A | 110,510 | |
| Equity Earnings In Company A....Dr. | 73,040 | |
| To Investment in Company A | 73,040 | |
| Dividend Income....Dr. | 11,000 | |
| To Dividend Paid | 11,000 | |
| Depreciation.....Dr. | 4,870 | |
| Interest.....Dr. | 8,090 | |
| To Equipment | 4,870 | |
| To Long Term Liability | 8,090 |
1. Retained Earnings for Company C - Dividends - Amortization = 86,000 - 11,000 - 12,960 = 62,040
2. Retained Earnings for Company C at the beginning of 2018
= Retained Earnings on 1.1.17 + Net Income of 2017 - Dividends
= 264,650 + 86,000 - 11,000 = 339,650
3. Total Investment in Company A = 564,650 + 86,000 - 11,000 = 639,650
4. Balance of Total Fair Value over Book Value - Amortization = 110,510 - 12,960 = 97,550
5. Balance of Fair Value over Book Value for Equipment - Amortization = 24,350 - 4,870 = 19,480
6. Balance of Fair Value over Book Value for Long Term Liability - Amortization = 32,360 - 8,090 = 24,270
| Particulars | Amount ($) | Amount ($) |
| Investment in Company A.....Dr. | 62,040 | |
| To Retained Earnings on 1.1.18 | 62,040 | |
| Common Stock.....Dr. | 250,000 | |
| Additional Paid In Capital.....Dr. | 50,000 | |
| Retained Earnings......Dr. | 339,650 | |
| To Investment in Company A | 639,650 | |
| Equipment.....Dr. | 19,480 | |
| Long Term Liability.....Dr. | 24,270 | |
| Goodwill.....Dr. | 53,800 | |
| To Investment in Company A | 97,550 | |
| Dividend Income....Dr. | 47,000 | |
| To Dividend Paid | 47,000 | |
| Depreciation.....Dr. | 4,870 | |
| Interest.....Dr. | 8,090 | |
| To Equipment | 4,870 | |
| To Long Term Liability | 8,090 |
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 $ 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 $ 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 $ 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...