a.
Prepare the business combination’s 2018 consolidation worksheet.
a.
Explanation of Solution
The consolidation worksheet of the business combination is as follows:
Company T and Consolidated Subsidiaries | |||||||||
Consolidation Worksheet | |||||||||
as on 12/31/2018 | |||||||||
Company T | Company Y | Company S | Consolidation Entries | Non-controlling | Consolidated | ||||
Accounts | Debit | Credit | Interest | Balances | |||||
Sales and other revenues | ($900,000) | ($600,000) | ($500,000) | (Tl) | $100,000 | ($1,900,000) | |||
Cost of goods sold | $480,000 | $320,000 | $260,000 | (G) | $9,600 | (*G) | $7,680 | $961,920 | |
(TI) | $100,000 | ||||||||
Operating expenses | $100,000 | $80,000 | $140,000 | (E) | $9,000 | $329,000 | |||
Separate company net income | ($320,000) | ($200,000) | ($100,000) | ||||||
Consolidated net income | ($609,080) | ||||||||
Net income attributable to Non-controlling interest (Company Y) | ($27,046) | $27,046 | |||||||
Net income attributable to Non-controlling interest (Company S) | ($18,616) | $18,616 | |||||||
Net income attributable to Non-controlling interest (Company T) | ($563,418) | ||||||||
Balance Sheet | |||||||||
Current assets | $444,000 | $380,000 | $280,000 | (G) | $9,600 | $1,094,400 | |||
Investment in Company Y | $720,000 | (*C2) | $217,670 | (S2) | $887,270 | $0 | |||
(A2) | $50,400 | ||||||||
Investment in Company S | $344,000 | (*C1) | $85,856 | (S1) | $393,856 | $0 | |||
(A1) | $36,000 | ||||||||
Land, buildings, & equipment (net) | $949,000 | $836,000 | $520,000 | $2,305,000 | |||||
Copyright | (A1) | $45,000 | (E) | $5,000 | $40,000 | ||||
Customer list | |||||||||
(A2) | $56,000 | (E) | $4,000 | $52,000 | |||||
Total assets | $2,113,000 | $1,560,000 | $800,000 | $3,491,400 | |||||
Liabilities | ($721,000) | ($460,000) | ($200,000) | ($1,381,000) | |||||
Common stock | ($500,000) | ($300,000) | ($200,000) | (S1) | $200,000 | ||||
(S2) | $300,000 | ($500,000) | |||||||
($892,000) | ($800,000) | ($400,000) | (S1) | $98,464 | ($1,353,088) | ||||
Non-controlling interest in Company S, 1/1/18 | (A1) | $9,000 | ($107,464) | ||||||
(S2) | $98,586 | ||||||||
Non-controlling interest in Company Y, 1/1/18 | (A2) | $5,600 | ($104,186) | ||||||
Non-controlling interests in subsidiaries | |||||||||
($257,312) | ($257,312) | ||||||||
Total liabilities and equities | ($2,113,000) | ($1,560,000) | ($800,000) | $2,008,982 | $2,008,982 | ($3,491,400) |
Table: (1)
Working note:
Statement of | Company T | Company Y | Company S | Consolidation Entries | Non-controlling | Consolidated | |||
Retained Earnings | Debit | Credit | Interest | Balances | |||||
Retained earnings as on 1/1/18: | |||||||||
Company T | ($700,000) | (*C2) | $217,670 | ($917,670) | |||||
Company Y | ($600,000) | (S2) | $685,856 | (*C1) | $85,856 | $0 | |||
Company S | ($300,000) | (*G) | $7,680 | $0 | |||||
(S1) | $292,320 | ||||||||
Net Income | ($320,000) | ($200,000) | ($100,000) | ($563,418) | |||||
Dividends declared | $128,000 | $128,000 | |||||||
Retained earnings, 12/31/18 | ($892,000) | ($800,000) | ($400,000) | ($1,353,088) |
Table: (2)
Computation of amortization expense and fair value allocation:
Particulars | Amount |
Consideration transferred for Company S | $ 344,000 |
Non-controlling interest fair value | $ 86,000 |
Company S's business fair value | $ 430,000 |
Company S's book value | $ (380,000) |
Copyright | $ 50,000 |
Life | 10 Years |
Annual amortization | $ 5,000 |
Table: (3)
Computation of amortization expense and fair value allocation:
Particulars | Amount |
Consideration transferred for Company Y | $ 720,000 |
Non-controlling interest fair value | $ 80,000 |
Company Y's business fair value | $ 800,000 |
Company Y's book value | $ 740,000 |
Customer List | $ 60,000 |
Life | 15 Years |
Annual amortization | $ 4,000 |
Table: (4)
Computation of Non-controlling interest in Company S's net income:
Particulars | Amount |
Non-controlling Interest in Company S's Net Income | |
Reported net income in 2018 | $ 100,000 |
Copyright amortization | $ (5,000) |
Recognition of 2017 deferred gross profit (*G) | $ 7,680 |
Deferral of 2018 intra-entity gross profit (G) | $ (9,600) |
Accrual-based net income 2018 | $ 93,080 |
Outside ownership | 20% |
Non-controlling interest in Company S's net income | $ 18,616 |
Table: (5)
Computation of Non-controlling interest in Company Y's net income:
Particulars | Amount |
Non-controlling Interest in Company Y's Net Income | |
Reported net income in 2018 | $ 200,000 |
Customer list amortization | $ (4,000) |
Accrual of Company S's income | |
$ 74,464 | |
Accrual-based netincome—2018 | $ 270,464 |
Outside ownership | 10% |
Non-controlling interest in Company Y's net income | $ 27,046 |
Table: (6)
b.
Determine the amount of income tax for Company T and Company Y on a consolidated tax return for 2018.
b.
Explanation of Solution
Computation of the amount of income tax for Company T and Company Y on a consolidated tax return for 2018:
Particulars | Amount |
Company T's reported pre-tax income | $ 320,000 |
Company Y's reported pre-tax income | $ 200,000 |
Dividend income | $ - |
Intra-entity gains | $ - |
Amortization expense | $ (9,000) |
Taxable income | $ 511,000 |
Tax rate | 45% |
Income tax payable | $ 229,950 |
Table: (7)
c.
Determine the amount of Company S’s income tax on a separate tax return for 2018.
c.
Explanation of Solution
Computation of the amount of Company S’s income tax on a separate tax return for 2018:
Particulars | Amount |
Company S's reported pre-tax income | $ 100,000 |
(Intra-entity gross profits in ending inventory are not deferred on a separate tax return.) | |
Tax rate | 45% |
Income tax payable | $ 45,000 |
Table: (8)
d.
Identify the
d.
Explanation of Solution
The journal entry which this combination makes to record 2018 income tax:
Date | Accounts Title and Explanation | Post Ref. | Debit ($) | Credit ($) |
Income tax expense | 274,086 | |||
Deferred Income Tax Asset | 864 | |||
Income tax payable | 274,950 | |||
(being intra-entity gross profit deferred for purpose of filing separate tax return) |
Table: (9)
Working note:
Computation of
Particulars | Amount |
2018 Intra-entity gross profit taxed in 2018 | $ 9,600 |
2017 Intra-entity gross profit taxed previously in 2017 | $ (7,680) |
Increase in taxable income | $ 1,920 |
Tax rate | 45% |
Deferred income tax asset | $ 864 |
Table: (10)
Computation of Income Tax Expense:
Particulars | Amount |
Income Tax Expense: | |
Company T and Company Y payable | $ 229,950 |
Company S payable | $ 45,000 |
Total taxes to be paid in 2018 | $ 274,950 |
Pre-payment (asset) | $ (864) |
Income tax expense 2018 | $ 274,086 |
Table: (11)
Want to see more full solutions like this?
Chapter 7 Solutions
Soft Bound Version for Advanced Accounting 13th Edition
- On January 1, 2016, Aspen Company acquired 80 percent of Birch Company's voting stock for $372,000. Birch reported a $360,000 book value and the fair value of the noncontrolling interest was $93,000 on that date. Then, on January 1, 2017, Birch acquired 80 percent of Cedar Company for $180,000 when Cedar had a $126,000 book value and the 20 percent noncontrolling interest was valued at $45,000. In each acquisition, the subsidiary's excess acquisition-date fair over book value was assigned to a trade name with a 30-year remaining life. These companies report the following financial information. Investment income figures are not included. 2016 2017 2018 Sales: Aspen Company $ 517,500 $ 655,000 $ 910,000 Birch Company 272,000 344,250 575,400 Cedar Company Not available 171,900 288,600 Expenses: Aspen Company $ 425,000 $ 545,000 $ 747,500 Birch Company 231,000 266,000 495,000 Cedar Company Not available 161,000 249,000…arrow_forwardOn January 1, 2016, Aspen Company acquired 80 percent of Birch Company's voting stock for $480,000. Birch reported a $495,000 book value and the fair value of the noncontrolling interest was $120,000 on that date. Then, on January 1, 2017, Birch acquired 80 percent of Cedar Company for $168,000 when Cedar had a $165,000 book value and the 20 percent noncontrolling interest was valued at $42,000. In each acquisition, the subsidiary's excess acquisition-date fair over book value was assigned to a trade name with a 30-year remaining life. These companies report the following financial information. Investment income figures are not included. 2016 2017 2018 Sales: Aspen Company $ 472,500 $ 645,000 $ 850,000 Birch Company 262,250 337,500 607,300 Cedar Company Not available 233,800 251,600 Expenses: Aspen Company $ 397,500 $ 642,500 $ 690,000 Birch Company 205,000 267,000 520,000 Cedar Company Not available 219,000…arrow_forwardOn January 1, 2016, Aspen Company acquired 80 percent of Birch Company’s voting stock for $288,000. Birch reported a $300,000 book value, and the fair value of the noncontrolling interest was $72,000 on that date. Then, on January 1, 2017, Birch acquired 80 percent of Cedar Company for $104,000 when Cedar had a $100,000 book value and the 20 percent noncontrolling interest was valued at $26,000. In each acquisition, the subsidiary’s excess acquisition-date fair over book value was assigned to a trade name with a 30-year remaining life.These companies report the following financial information. Investment income figures are not included.Assume that each of the following questions is independent:a. If all companies use the equity method for internal reporting purposes, what is the December 31, 2017, balance in Aspen’s Investment in Birch Company account?b. What is the consolidated net income for this business combination for 2018?c. What is the net income attributable to the…arrow_forward
- On January 1, 2016, Aspen Company acquired 80 percent of Birch Company's voting stock for $428,000. Birch reported a $445,000 book value and the fair value of the noncontrolling interest was $107,000 on that date. Then, on January 1, 2017, Birch acquired 80 percent of Cedar Company for $176,000 when Cedar had a $193,000 book value and the 20 percent noncontrolling interest was valued at $44,000. In each acquisition, the subsidiary's excess acquisition-date fair over book value was assigned to a trade name with a 30-year remaining life. These companies report the following financial information. Investment income figures are not included. 2016 2017 2018 Sales: Aspen Company $ 572,500 $ 625,000 $ 767,500 Birch Company 255,750 363,250 582,600 Cedar Company Not available 231,900 267,000 Expenses: Aspen Company $ 390,000 $ 607,500 $ 722,500 Birch Company 193,000 289,000 517,500 Cedar Company Not available 217,000…arrow_forwardOn January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $810,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $800,000 and Retained Earnings of $40,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $90,000. QuickPort attributed the $60,000 excess of NetSpeed’s fair value over book value to a database with a five-year remaining life.During the next two years, NetSpeed reported the following: Net Income Dividends Declared2017 $ 80,000 $8,0002018 115,000 8,000On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $42,000. The equipment originally cost $48,000 and had accumulated depreciation of $9,000 and an estimated remaining life of three years at the date of the intra-entity transfer.a. Compute the equity method balance in QuickPort’s Investment in NetSpeed, Inc., account as of December 31,…arrow_forwardOn January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $810,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $800,000 and Retained Earnings of $40,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $90,000. QuickPort attributed the $60,000 excess of NetSpeed's fair value over book value to a database with a five-year remaining life. During the next two years, NetSpeed reported the following: Net Income Dividends Declared $ 80,000 115,000 2017 $8,000 2018 8,000 On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $42,000. The equipment originally cost $48,000 and had accumulated depreciation of $9,000 and an estimated remaining life of three years at the date of the intra-entity transfer. a. Compute the equity method balance in QuickPort's Investment in NetSpeed, Inc., account as of December 31, 2018. b. Prepare the worksheet adjustments for…arrow_forward
- Dunker Company purchases an 80% interest in the common stock of Fennig Company for $850,000 on January 1, 2017. The fair value of the NCI is $212,500. At the time of the purchase, the total stockholders’ equity of Fennig is $968,750. The price paid is $75,000 in excess of the book value of the controlling portion of Fennig equity. The excess is attributed to a patent with a 10-year life.During 2019, Dunker Company and Fennig Company report the following internally generated income before taxes: Dunker Company Fennig CompanySales . . . . . . . . . . . . . . . . . . . . . . . . . . $ 300,000 $120,000Cost of goods sold . . . . . . . . .. . . . . (200,000) (90,000)Gain on machine. . . . . . . . . . . . . . . . . . 5,000Expenses . . . . . . . . . . . . . . . . . . . . . . . . (40,000) (20,000)Income before taxes . . . . . .. . . . . . . $ 65,000 $ 10,000Fennig…arrow_forwardPosada Company acquired 7,000 of the 10,000 outstanding shares of Sabathia Company on January 1, 2016, for $840,000. The subsidiary’s total fair value was assessed at $1,200,000 although its book value on that date was $1,130,000. The $70,000 fair value in excess of Sabathia’s book value was assigned to a patent with a five-year remaining life.On January 1, 2018, Posada reported a $1,085,000 equity method balance in the Investment in Sabathia Company account. On October 1, 2018, Posada sells 1,000 shares of the investment for $191,000. During 2018, Sabathia reported net income of $120,000 and declared dividends of $40,000. These amounts are assumed to have occurred evenly throughout the year.a. How should Posada report the 2018 income that accrued to the 1,000 shares prior to their sale?b. What is the effect on Posada’s financial statements from this sale of 1,000 shares?c. How should Posada report in its financial statements the 6,000 shares of Sabathia it continues to hold?arrow_forwardOn January 1, 2017, Corgan Company acquired 70 percent of the outstanding voting stock of Smashing, Inc., for a total of $700,000 in cash and other consideration. At the acquisition date, Smashing had common stock of $710,000, retained earnings of $260,000, and a noncontrolling interest fair value of $300,000. Corgan attributed the excess of fair value over Smashing's book value to various covenants with a 20-year remaining life. Corgan uses the equity method to account for its investment in Smashing. During the next two years, Smashing reported the following: Net Income 2017 $ 2018 Dividends Declared 160,000 140,000 Inventory Purchases from Corgan $ 36,000 46,000 $ 110,000 130,000 Corgan sells inventory to Smashing using a 60 percent markup on cost. At the end of 2017 and 2018, 30 percent of the current year purchases remain in Smashing's inventory. 1. Compute the equity method balance in Corgan's Investment in Smashing, Inc., account as of December 31, 2018. 2. Prepare the worksheet…arrow_forward
- On January 1, 2015, Pomegranate Company acquired 80% of the voting stock of Starfruit Company for $47,100,000 in cash. The fair value of the noncontrolling interest in Starfruit at the date of acquisition was $6,900,000. Starfruit's book value was $12,000,000 at the date of acquisition. Starfruit's assets and liabilities were reported on its books at values approximating fair value, except its plant and equipment (10-year life, straight-line) was overvalued by $13,000,000. Starfruit Company had previously unreported intangible assets, with a market value of $16,000,000 and 5-year life, straight- line, which were capitalized following GAAP. Additional information: Pomegranate uses the complete equity method to account for its investment in Starfruit on its own books. Goodwill recognized in this acquisition was impaired by a total of $1,000,000 in 2015 and 2016, and by $250,000 in 2017. It is now December 31, 2017, the accounting year-end.Here is Starfruit Company's trial balance at…arrow_forwardOn January 1, 2016, Aronsen Company acquired 90 percent of Siedel Company’s outstanding shares. Siedel had a net book value on that date of $480,000: common stock ($10 par value) of $200,000 and retained earnings of $280,000.Aronsen paid $584,100 for this investment. The acquisition-date fair value of the 10 percent noncontrolling interest was $64,900. The excess fair value over book value associated with the acquisition was used to increase land by $89,000 and to recognize copyrights (16-year remaining life) at $80,000. Subsequent to the acquisition, Aronsen applied the initial value method to its investment account.In the 2016–2017 period, the subsidiary’s retained earnings increased by $100,000. During 2018, Siedel earned income of $80,000 while declaring $20,000 in dividends. Also, at the beginning of 2018, Siedel issued 4,000 new shares of common stock for $38 per share to finance the expansion of its corporate facilities. Aronsen purchased none of these additional shares and…arrow_forwardOn January 1, 2017, Corgan Company acquired 80 percent of the outstanding voting stock of Smashing, Inc., for a total of $980,000 in cash and other consideration. At the acquisition date, Smashing had common stock of $700,000, retained earnings of $250,000, and a noncontrolling interest fair value of $245,000. Corgan attributed the excess of fair value over Smashing’s book value to various covenants with a 20-year remaining life. Corgan uses the equity method to account for its investment in Smashing. Corgan sells inventory to Smashing using a 60 percent markup on cost. At the end of 2017 and 2018, 40 percent of the current year purchases remain in Smashing’s inventory. Compute the equity method balance in Corgan’s Investment in Smashing, Inc., account as of December 31, 2018. Prepare the worksheet adjustments for the December 31, 2018, consolidation of Corgan and Smashing.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning