PROBLEM 1
1. Record the transactions to account the investment.
P Corporation’s Books Debit Credit
Investment in subsidiary 1,260,000
Common Stock 900,000
Additional paid in capital 360,000
Additional paid in capital 35,000
Cash 35,000
To record stock issuance costs
Comparison of Book Value and Acquisition date fair value of S Corporation:
Assets Book Value Acquisition date Fair Values
Cash 150,000 150,000
Accounts Receivable 250,000 250,000
Inventory 189,000 130,000
Trademark 50,000 50,000
Franchise - 60,000
Land 550,000 665,000
Building (net) 350,000 350,000
Total Assets 1,539,000 1,655,000
Liabilities and Equity
Accounts Payable 100,000 100,000
Bonds Payable 400,000 400,000
Common Stock (P1 par) 500,000 -
Additional paid in capital 200,000 -
Retained earnings 339,000 -
Total Net Assets 1,155,000
Goodwill or gain from bargain purchase
Total Consideration transferred 1,260,000
Less: Acquisition date fair value of net assets acquired 1,155,000
Goodwill (gain on bargain purchase) 105,000
2. Prepare working paper elimination entries to prepare the consolidated
financial statements
Debit Credit
Common Stock 500,000
Additional paid in capital 200,000
Retained earnings 339,000
Franchise 60,000
Land 115,000
Goodwill 105,000
Inventory 59,000
Investment in subsidiary 1,260,000
To eliminate the investment in subsidiary account
3. Prepare the consolidated statement of financial position at the date of
acquisition.
After eliminating the investment account, the consolidated statement of
financial position on December 31, 2020, at the date of acquisition:
Assets
Cash 2,583,000
Accounts Receivable 1,793,330
Inventory 1,673,315
Goodwill 105,000
Trademark 50,000
Franchise 60,000
Land 4,205,000
Building (net) 2,950,000
Total Assets 13,419,645
Liabilities and Equity
Accounts Payable 2,100,000
Bonds Payable 2,400,000
Common Stock (P1 par) 5,400,000
Additional paid in capital 1,525,000
Retained earnings 1,994,645
Total Liabilities and Equity 13,419,645