ACCT 5346:ADVANCED ACCOUNTING>CUSTOM<
13th Edition
ISBN: 9781307158120
Author: HOYLE SCHAEFE
Publisher: MCG/CREATE
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 3, Problem 28P
a.
To determine
Identify how Company P computed the $210,000 Income of Company O balance. Discuss how the accounting method is determined which Company P uses for its investment in Company O.
a.
Expert Solution
Explanation of Solution
Computation of Income of Company O balance:
| Particulars | Amount | ||
| Fair value of Company S on date of acquisition | $ 550,000 | ||
| Book value of assets and liabilities | $ 350,000 | ||
| Excess fair value over book value | $ 200,000 | ||
| Remaining life | Annual amortization | ||
| Equipment | $ 30,000 | 10 years | $ (3,000) |
| Customer relationships | $ 75,000 | 5 years | $ 15,000 |
| Trademark | $ 100,000 | Indefinite | $ - |
| $ 55,000 | Indefinite | $ - | |
| Total | $ 200,000 | $ 12,000 |
Table: (1)
b.
To determine
Determine and explain the totals to be reported for this business combination for the year ending December 31.
b.
Expert Solution
Explanation of Solution
- Revenues: $1,645,000 which includes total of both companies.
- Cost of goods sold: $528,000 which includes total of both companies.
- Amortization expense: $40,000 and amortization of $15,000 has been recorded.
- Depreciation expense: $142,000 which is after adjusting the depreciation of $3,000.
- Income of Company O: $0 which is after removing parent’s income.
- Net income: $935,000 which is after deducting expenses from the revenue.
Retained earnings on 01/01: $700,000 whre the retained earnings of only parent are included.- Dividends paid: $142,000 where the dividend of only parent has been taken into account.
- Retained earnings on 12/31: $1,493,000 which is after additing net income and reducing dividends.
- Cash: $290,000 where the cash balance of both companies is added.
- Receivables: $281,000 which includes total of both companies.
- Inventory: $310,000 which includes total of both companies.
- Investment in Company O: $0 where the balance of the parent company is removed.
- Trademarks: $634,000 where the fair value of $100,000 has also been allocated.
- Customer relationships: $60,000 which is after deducting $15,000 from $75,000.
- Equipment: $1,170,000 which is after allocating fair value of $30,000.
- Goodwill: $55,000 which is after the allocation.
- Total assets: $2,800,000 which is sum of all the assets.
- Liabilities: $907,000 which includes total of both companies.
- Common stock: $400,000 which includes balance of the parent only.
- Retained earnings on 12/31: $1,493,000 which the amount is after computation from opening retained earnings and net income.
- Total liabilities and equities: $2,800,000 which is sum total of all liabilities and equity.
c.
To determine
Prepare a worksheet to determine the consolidated values to be reported on Company P’s financial statements.
c.
Expert Solution
Explanation of Solution
Worksheet to determine the consolidated values to be reported on Company P’s financial statements:
| Income statement | Company P | Company O | Debit | Credit | Consolidated Balances |
| Revenues | $ (1,125,000) | $ (520,000) | $ (1,645,000) | ||
| Cost of goods sold | $ 300,000 | $ 228,000 | $ 528,000 | ||
| Depreciation expense | $ 75,000 | $ 70,000 | E 3,000 | $ 142,000 | |
| Amortization expense | $ 25,000 | E 15,000 | $ 40,000 | ||
| Equity earnings from Company M | $ (210,000) | I 210,000 | $ - | ||
| Net income | $ (935,000) | $ (222,000) | $ (935,000) | ||
| Balance Sheet | |||||
| Cash | $ 185,000 | $ 105,000 | $ 290,000 | ||
| $ 225,000 | $ 56,000 | $ 281,000 | |||
| Inventories | $ 175,000 | $ 135,000 | $ 310,000 | ||
| Investment in Company O | $ 680,000 | $ - | D 80,000 | S $ 350,000 | |
| A 200,000 | $ - | ||||
| I 210,000 | |||||
| Trademark | $ 474,000 | $ 60,000 | A 100,000 | $ 634,000 | |
| Customer relationships | $ 0 | A 75,000 | E 15,000 | $ 60,000 | |
| Equipment | $ 975,000 | $ 272,000 | E 3,000 | A 30,000 | $ 1,170,000 |
| Goodwill | $ 0 | $ - | A 55,000 | $ 55,000 | |
| Total assets | $ 2,664,000 | $ 628,000 | $ 2,800,000 | ||
| Liabilities | $ (771,000) | $ (136,000) | $ (907,000) | ||
| Common stock | $ (400,000) | $ (100,000) | S $ 100,000 | $ (400,000) | |
| Retained earnings | $ (1,493,000) | $ (392,000) | $ (1,493,000) | ||
| Total liabilities and equity | $ (2,664,000) | $ (628,000) | $888,000 | $ 888,000 | $ (2,800,000) |
Table: (3)
Working note:
| Statement of retained earnings | Company P | Company O | Debit | Credit | Consolidated Balances |
| Retained earnings on 01/01 | $ (700,000) | $ 250,000 | $250,000 | $ (700,000) | |
| Net Income | $ (935,000) | $ (222,000) | $ (935,000) | ||
| Dividends declared | $ 142,000 | $ 80,000 | D 80000 | $ 142,000 | |
| Retained earnings on 31/12 | $ (1,493,000) | $ (392,000) | $ (1,493,000) |
Table: (4)
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Jenna Ltd acquired all the equity in Cooper Ltd on 31 December 20X4 for $450
000. At the control date, the equity of Cooper was recorded as paid-up capital
of $300 000 and retained profits of $120 000. The purchase price was based
on the agreed fair values of Cooper's identifiable assets and liabilities on that
date. The following items were not at fair value in Cooper's financial statements
on the control date.
Inventories
Plant (Cost of $400 000, Accumulated
depreciation of $51 200)
Carrying
amount
20 000
348 800
Fair
value
27 000
308
800
Other information:
• All the inventories held by Cooper at the control date were sold during FY20X5.
• Both Cooper and the group entity account for their plant by the cost model, and
apply straight-line depreciation to the plant. The plant in Cooper Ltd is expected
to have a remaining useful life of 10 years from 31 December 20X4, and no
residual value.
• Jenna sold goods to Cooper for $6 000 during FY20X5, the cost of these
inventories was $3 500.…
Jam Ltd acquired all the equity in Cab Ltd on 31 December 20X4 for $370 000. At the control date, the equity of Cab was recorded as Paid-up capital of $250 000 and Retained profits of
$31 000. The purchase price was based on the agreed fair values of Cab's identifiable assets and liabilities on that date. The following items were not at fair value in Cab's financial
statements on the control date.
Carrying amount
($)
Fair value ($)
Inventory
31 000
40 000
Property (Cost of $350 000,
Accumulated depreciation of $100 000)
250 000
300 000
Other information:
• Both Cab and the group entity account for its property by the cost model, and apply straight-line depreciation to the property. The property in Cab Ltd is expected to have a
remaining life of 20 years from 31 December 20X4, and no residual value.
• Cab sold goods to Jam for $10,000 during FY20X5, the cost of these inventories was 7,000. All these inventories were still on hand by Jam by 31 December 20X5, the year-end.
Required:…
Riddick Co. purchased all of the outstanding stock of Vaako Inc. for $12,000,000. Vaako's book value was $8,500,000. The book values were the same as the fair value with the exception of the following: Patent was undervalued by $2,000,000 and Notes Payable was undervalued by $1,500,000. What is the fair value of Vaako's net assets?
Chapter 3 Solutions
ACCT 5346:ADVANCED ACCOUNTING>CUSTOM<
Ch. 3 - Prob. 1QCh. 3 - Prob. 2QCh. 3 - Prob. 3QCh. 3 - Prob. 4QCh. 3 - When a parent company applies the initial value...Ch. 3 - Several years ago, Jenkins Company acquired a...Ch. 3 - Benns adopts the equity method for its 100 percent...Ch. 3 - Prob. 8QCh. 3 - Prob. 9QCh. 3 - Prob. 10Q
Ch. 3 - Prob. 1PCh. 3 - Prob. 2PCh. 3 - Prob. 3PCh. 3 - Prob. 4PCh. 3 - Paar Corporation bought 100 percent of Kimmel,...Ch. 3 - Prob. 6PCh. 3 - Prob. 7PCh. 3 - If no legal, regulatory, contractual, competitive,...Ch. 3 - Prob. 9PCh. 3 - Prob. 10PCh. 3 - What is Phoenixs consolidated retained earnings...Ch. 3 - On its December 31, 2018, consolidated balance...Ch. 3 - Prob. 13PCh. 3 - Herbert, Inc., acquired all of Rambis Companys...Ch. 3 - Prob. 15PCh. 3 - Prob. 16PCh. 3 - Prob. 17PCh. 3 - Prob. 18PCh. 3 - Prob. 19PCh. 3 - Prob. 20PCh. 3 - Prob. 21PCh. 3 - Prob. 22PCh. 3 - Following are selected account balances from...Ch. 3 - Prob. 24PCh. 3 - Prob. 25PCh. 3 - Prob. 26PCh. 3 - Prob. 27PCh. 3 - Prob. 28PCh. 3 - Prob. 29PCh. 3 - Prob. 30PCh. 3 - On January 1, 2017, Pinnacle Corporation exchanged...Ch. 3 - Following are selected accounts for Mergaronite...Ch. 3 - Prob. 33PCh. 3 - Prob. 34PCh. 3 - Prob. 35PCh. 3 - Prob. 36PCh. 3 - Prob. 37PCh. 3 - Prob. 38PCh. 3 - Prob. 39APCh. 3 - Prob. 40APCh. 3 - Prob. 1DYSCh. 3 - FASB ASC AND IASB RESEARCH CASE A vice president...Ch. 3 - Prob. 4DYSCh. 3 - Prob. 5DYS
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Libra Company is purchasing 100% of the outstanding stock of Genall Company for $700,000. Genall has the following balance sheet on the date of acquisition: (see attachment)Appraisals indicate that the following fair values for the assets and liabilities should be acknowledged: Accounts receivable . . . . . . . . . . . . . . . $300,000 Inventory . . . . . . . . . . . . . . . . . . . . . . . . 215,000 Property, plant, and equipment . . . . . . . 700,000 Computer software . . . . . . . . . . . . . . . . 130,000 Current liabilities . . . . . . . . . . . . . . . . . . 250,000 Bonds payable . . . . . . . . . . . . . . . . . . . 210,000 1. Prepare the value analysis schedule and the determination and distribution of excess schedule. 2. Prepare the elimination entries that would be made on a consolidated worksheet prepared on the date of purchase.arrow_forwardOn August 1, 20x1, German Corp. acquired all the identifiable assets and assumed the liabilities of Marasigan Corp. by paying cash of P6,000,00O. Marasigan Corp assets and liabilities have a book values of P7,000,000 and P2,200,000, respectively. The book value of assets and liabilities of Marasigan Corp. is equal to its fair value, except for inventory which is overvalued by P50,000; undervalued building of P400,000; and undervalued accounts payable of P20,000. German Corp. also paid general and administrative cost of P5,000; finder's fee of P6,000 and accountants fee of P25,00O. What is the total amount of goodwill after business combination?arrow_forwardPatty Corporation acquired 100 percent of Oliver Company's outstanding common stock on January 1, 2021 for $639,000 in cash. Oliver reported net assets with a carrying amount of $374,000 at that time. Some of Oliver's assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows: Trademarks (indefinite life) Customer relationships (5-year remaining life) Equipment (10-year remaining life) $ Book Values 101,50 0 0 364,00 0 Fair Values 249,50 0 91,200 323,80 0 Any goodwill is considered to have an indefinite life with no impairment charges during the year. Assume Patty applies the equity method to account for its investment in Oliver. In year 2021, Oliver reported net income of $350,600 and declared dividend of $98,000. The amount of Equity in Oliver Earnings reported on Patty's financial record before consolidation would be: O $350.600 O $328,340 Ⓒ$252,600 O $336.380arrow_forward
- Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1 for $700,400 in cash. O’Brien reported net assets with a carrying amount of $440,000 at that time. Some of O’Brien’s assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows: BookValues FairValues Trademarks (indefinite life) $ 94,500 $ 238,500 Customer relationships (5-year remaining life) 0 75,000 Equipment (10-year remaining life) 352,000 310,300 Any goodwill is considered to have an indefinite life with no impairment charges during the year. The following are financial statements at the end of the first year for these two companies prepared from their separately maintained accounting systems. O’Brien declared and paid dividends in the same period. Credit balances are indicated by parentheses. Patrick O'Brien Revenues $ (1,725,000 ) $ (676,000 ) Cost of goods sold…arrow_forwardS acquired 100 percent of F for P275,000. At the date of acquisition, F had the following book and market values: (see image below) What is the amount of the “Investment in F” account on S’s financial records at the acquisition date? What amount of pre-acquisition earnings is eliminated in the acquisition date worksheet elimination? Please answer in good accounting form. Thank you!arrow_forwardABC Company acquired all of XYZ Corporation's assets and liabilities on June 30, 20X1. XYZ reported assets with a book value of P1,000,000 and liabilities of P550,000. ABC noted that XYZ included the amount P70,000 for an obsolete inventory at the acquisition date that did not appear to have any value. ABC also determined that an old machine previously used by XYZ had a fair value of P150,000 but had not been recorded by XYZ. Except for machinery and equipment, all the other assets and liabilities of XYZ approximated their fair values. In recording the transfer of assets and liabilities in its books, ABC recorded goodwill of P420,000 and paid P1,050,000 to acquire XYZ's net assets. If the book value of XYZ's machinery and equipment was P520,000, what was their fair value? * Your answwerarrow_forward
- Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $550,000 in cash. O’Brien reported net assets with a carrying amount of $350,000 at that time. Some of O’Brien’s assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows:Any goodwill is considered to have an indefinite life with no impairment charges during the year.Following are financial statements at the end of the first year for these two companies prepared from their separately maintained accounting systems. O’Brien declared and paid dividends in the same period. Credit balances are indicated by parentheses.a. Show how Patrick computed the $210,000 Income of O’Brien balance. Discuss how you determined which accounting method Patrick uses for its investment in O’Brien.b. Without preparing a worksheet or consolidation entries, determine and explain the totals to be reported for this business combination for the…arrow_forwardABC Company acquired all of XYZ Corporation's assets and liabilities on June 30, 20X1. XYZ reported assets with a book value of P1,000,000 and liabilities of P550,000. ABC noted that XYZ included the amount P70,000 for an obsolete inventory at the acquisition date that did not appear to have any value. ABC also determined that an old machine previously used by XYZ had a fair value of P150,000 but had not been recorded by XYZ. Except for machinery and equipment, all the other assets and liabilities of XYZ approximated their fair values. In recording the transfer of assets and liabilities in its books, ABC recorded a gain of P150,000 and paid P340,000 to acquire XYZ's net assets. If the book value of XYZ's machinery and equipment was P360,000, what was their fair value?arrow_forwardABC Company acquired all of XYZ Corporation's assets and liabilities on June 30, 20X1. XYZ reported assets witha book value of P1,000,000 and liabilities of P550,000. ABC noted that XYZ included the amount P70,000 for an obsolete inventory at the acquisition date that did not appear to have any value. ABC also determined that an old machine previously used by XYZ had a fair value of P150,000 but had not been recorded by XYZ. Except for machinery and equipment, all the other assets and liabilities of XYZ approximated their fair values. In recording the transfer of assets and liabilities in its books, ABC recorded goodwill of P420,000 and paid P1,050,000 to acquire XYZ's net assets. If the book value of XYZ's machinery and equipment was P520,000, what was their fair value? *arrow_forward
- On 1/1/21 Playtel Corporation acquired all of the stock of Sydney Corporation for $800,000 cash. The equity accounts of Sydney were as follows on the date of acquisition; Common stock 60,000 Paid in capital in excess of par value 40,000 Retained earnings 50,000 The book value of Sydney’s identifiable assets equaled their fair values, except for a patent that fair value exceeded its book value by $50,000. The patent is being amortized over 5 years. For the year ended 12/31/21 Sydney reported a net income of $85,000 and on 12/31/21 paid dividends of $20,000. During 2020 any recognized Goodwill was impaired by $5,000. Required; 1. Calculate the amount of Goodwill to be recognized at the date of acquisition. 2. Calculate the Equity in Net Income of Sydney to be reported on Playtel’s books. 3. Prepare the…arrow_forwardOn January 1, 20x1, Magnum Corp. acquired all the identifiable assets and assumed the liabilities of Colt Corp. The book values and fair values of Magnum and Colt Corp. prior to business combination are as follows: Magnum Colt Book value Fair Value Book Value Fair Value Cash 6,000,000 6,000,000 1,000,000 1,000,000 Accounts Receivable 500,000 470,000 120,000 105,000 Allowance for doubtful account (40,000) (20,000) Inventories 1,000,000 950,000 500,000 510,000 Land 3,000,000 3,200,000 1,200,000 1,300,000 Building 2,000,000 1,600,000 1,000,000 850,000 Accumulated Depreciation (500,000) (200,000) Total 11,960,000 12,220,000 3,600,000 Accounts Payable 3,000,000 2,500,000 1,000,000 1,000,000 Notes Payable 500,000 480,000 600,000 550,000 Ordinary share - P100 par 4,000,000 1,000,000 Share premium 1,200,000 200,000…arrow_forwardOn 1 July 2021, James Ltd acquired all the issued shares of Dean Ltd for $350,000. At this date, the financial statements of Dean Ltd showed the following: $ Share capital 270,000 Retained earnings 26,500 General Reserve 8,800 Total equity 305,300 Goodwill 25,000 At acquisition date, all the net identifiable assets and liabilities in Dean Ltd were recorded at amounts equal to their fair value except for: Asset Carrying amount ($) Fair Value ($) Inventories 15,000 18,000 Plant (cost $400,000) 210,000 220,000 The Plant was calculated to have a further life of 5 years, and was depreciated on a straight-line basis. All inventory was sold by 30 June 2020. Assume 30% tax rate Required: Prepare the acquisition analysis at 1 July 2021. Prepare the consolidation entries at acquisition date, 1 July 2021. Include narrations for each entry. Prepare the consolidation worksheet as at 1 July 2021. Prepare a Balance sheet for the reporting Group, James Ltd as at 1 July 2021 in narrative format.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education