The following are selected account balances from Cheela Company and Jarjar Corporation as of December 31, 2018:
Cheela |
Jarjar |
|
Revenues |
P 980,000 |
P 560,000 |
Expenses |
560,000 |
420,000 |
Dividend Income |
84,000 |
|
Dividends Paid |
112,000 |
84,000 |
Accumulated profits, 1/1/18 |
840,000 |
280,000 |
Current Assets |
560,000 |
700,000 |
Building (net) |
1,260,000 |
560,000 |
Equipment (net) |
840,000 |
1,400,000 |
Investment in Jarjar Corp. |
? |
|
Liabilities |
700,000 |
1,932,000 |
Ordinary Shares |
840,000 (P20 par) |
280,000 (P10 par) |
Share Premium |
210,000 |
112,000 |
On January 1, 2018, Cheela acquired all of the outstanding shares of Jarjar for P298,000 in cash and ordinary shares. Cheela also pays P24,000 in lawyers’ fees and other combination costs as well as P14,000 in share issuance costs. At the date of acquisition, Jarjar’s buildings (with a six-year remaining life) have a P616,000 book value and a fair market value of P784,000.
Required:
Prepare the consolidated statements worksheet and present all elimination entries that would have been included in the consolidated statements worksheet to prepare a full set of consolidated financial statements for the year 2018.
a) Value of the shares of Jarjar Corporation as on date of acquisition:
Current Assets | 700000 |
Buildings | 784000 |
Equipment | 1400000 |
Total Assets | 2884000 |
Less: Liabilities | 1932000 |
Net Asset value of the company | 952000 |
Amount paid by Cheela Company to acquire the shares
Payment in cash | 298000 |
Lawyer cost | 24000 |
Share issuance cost | 14000 |
Total cost of acquisition(A) | 336000 |
Net asset value of the company(B) | 952000 |
Capital Reserve(B)-(A) | 616000 |
b) Elimination entries
1.
Dividends paid (Jarjar Corporation) Dr 84000
To DIvidend Income 84000
2.
Share Capital (Jarjar Corporation) Dr 280000
Share premium (jarjar Corporation) Dr 112000
To Investments in Jarjar Corporation 336000
To Capital Reserve 56000.
Get Answers For Free
Most questions answered within 1 hours.