Acquisition of Subsidiary Assignment

Consolidation at the end of the first year subsequent to the date of acquisition—Equity method (purchase price equals book value)

Assume that a parent company acquires its subsidiary on January 1, 2016, by exchanging 40,000 shares of its $1 par value Common Stock, with a market value on the acquisition date of $29 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of the first year.
On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. The following are financial statements of the parent and its subsidiary for the year ended December 31, 2016.



Parent Subsidiary Parent Subsidiary
Income statement Balance sheet
Sales $ 2,960,000 $ 1,685,000 Assets
Cost of goods sold (2,072,000) (1,008,000) Cash $ 706,920 $ 432,880
Gross profit 888,000 677,000 Accounts receivable 378,880 429,760
Equity income 240,200 Inventory 574,240 500,640
Operating expenses (562,400) (436,800) Equity investment 1,359,920
Net income $ 565,800 $ 240,200 Property, plant & equipment 2,170,240 926,240
Statement of retained earnings $ 5,190,200 $ 2,289,520
BOY retained earnings 1,881,600 868,000 Liabilities and stockholders' equity
Net income 565,800 240,200 Accounts payable $ 216,640 $ 160,160
Dividends (112,160) (40,280) Accrued liabilities 257,520 209,440
Ending retained earnings $ 2,335,240 $ 1,067,920 Long-term liabilities 560,000
Common stock 414,400 112,000
APIC 1,966,400 180,000
Retained earnings 2,335,240 1,067,920
$ 5,190,200 $ 2,289,520

a. Prepare the journal entry to record the acquisition of the subsidiary.

General Journal
Description Debit Credit
AnswerCommon stockDividendsEquity income equity investment retained earnings Answer Answer
AnswerCommon stockDividendsEquity income equity investmentRetained earnings Answer Answer
Additional paid in capital Answer Answer

b. Show the computations to yield the Equity Investment reported by the parent in the amount of $1,359,920.
Do not use negative signs with your answers.

Equity investment at 1/1/16 Answer
AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer
AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer
Equity investment at 12/31/16 Answer

c. Prepare the consolidation entries for the year ended December 31, 2016.

Consolidation Journal
Description Debit Credit
[C] AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer Answer
AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer Answer
Equity investment Answer Answer
[E] Common stock Answer Answer
APIC Answer Answer
AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer Answer
AnswerCommon stockDividendsEquity incomeEquity investmentRetained earnings Answer Answer

d. Prepare the consolidated spreadsheet for the year ended December 31, 2016.
Use negative signs with answers in the Consolidated column for reductions (Cost of goods sold, Operating expenses and Dividends).

Consolidation Worksheet
Parent Subsidiary Dr Cr Consolidated
Income statement:
Sales $2,960,000 $1,685,000 Answer
Cost of goods sold (2,072,000) (1,008,000) Answer
Gross profit 888,000 677,000 Answer
Equity income 240,200 [C] Answer Answer
Operating expenses (562,400) (436,800) Answer
Net income $565,800 $240,200 Answer
Statement of retained earnings:
BOY retained earnings $1,881,600 $868,000 [E] Answer Answer
Net income 565,800 240,200 Answer
Dividends (112,160) (40,280) Answer [C] Answer
Ending retained earnings $2,335,240 $1,067,920 Answer
Balance sheet:
Cash $706,920 $432,880 Answer
Accounts receivable 378,880 429,760 Answer
Inventory 574,240 500,640 Answer
Equity investment 1,359,920 Answer [C] Answer
Answer [E]
Property, plant and equipment (PPE), net 2,170,240 926,240 Answer
$5,190,200 $2,289,520 Answer
Liabilities and stockholders' equity
Accounts payable $216,640 $160,160 Answer
Accrued liabilities 257,520 209,440 Answer
Long-term liabilities 560,000 Answer
Common stock 414,400 112,000 [E] Answer Answer
APIC 1,966,400 180,000 [E] Answer Answer
Retained earnings 2,335,240 1,067,920 Answer
$5,190,200 $2,289,520 Answer Answer Answer

Get Accounting homework help today

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Australia Assessments
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
The instructions were followed but, there are a few mistakes you should correct
Customer 452441, March 25th, 2022
Entertainment & Gaming
Customer 452441, April 29th, 2022
Thank you very much
Customer 452763, December 6th, 2021
Home Repair & Home Maintenance
Well researched
Customer 463473, November 4th, 2022
Beautifully written essay!
Customer 462241, November 25th, 2021
Great effort.
Customer 459155, May 4th, 2022
International Relations
Customer 462817, April 6th, 2022
Well-written content. The writer follows instructions to the letter upon revisions.
Customer 463679, December 13th, 2022
Did an excellent job on the paper!
Customer 463095, June 22nd, 2022
Thank you for doing a great job. I really am glad that you did not use someones else work like the first person who did this did. Awesome job. Because of this I will continue to use this site!
Customer 454345, June 2nd, 2020
Business and administrative studies
Customer 456823, April 2nd, 2022
Home Repair & Home Maintenance
Well researched paper
Customer 463473, November 4th, 2022
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat