Module2_PracticeProblems - To Submit For Grading

docx

School

Florida International University *

*We aren’t endorsed by this school

Course

6225

Subject

Accounting

Date

Feb 20, 2024

Type

docx

Pages

12

Report

Uploaded by CaptainWorld13139

Problem 1 (Recommended: review slides 2-32) Epsilon acquired 100% of Zeta on January 1, 2025, by issuing 15,000 shares of its $10 par value common stock with a fair value of $45 per share, issuing $200,000 in debt and paying $200,000 in cash. On January 1, 2025, the book value of Zeta’s Accounts Receivable differs from the fair value by $5,000 (undervalued). Also, Zeta's land was undervalued by $140,000, its buildings were overvalued by $15,000, and equipment was undervalued by $125,000. The useful life of the land is indefinite. The turnover of short-term assets and liabilities is less than one year. The buildings have a 15-year life, and the equipment has a 10-year life. $50,000 of the ECOBV was attributed to an unrecorded trademark with a 16-year remaining life. Additionally, during the due- diligence process, Epsilon found out that Zeta has unrecorded liabilities for product warranties for $10,000 that will be likely exercised over 4 years starting January 1, 2025. Epsilon uses the equity method to account for the investment account. Following are selected accounts for Epsilon and Zeta Company as of December 31, 2025. Several accounts have been omitted. FV of CT Common Stock - $675,000 (15,000 shares @ $45 par value) Debt - $200,000 Cash - $200,000 $1,075,000 1/1/2025 - Epsilon records acquisition. Investment in Zeta $1,075,000 Cash $200,000 Debt $200,000 Common Stock $675,000 Book Value of Zeta Equity = $45,000+$165,000+$320,000 = $530,000 ECOBV = FV of CT – BV of Sub = $545,000 Identifiable ECOBV Life Amortization Account Receivable $5,000 1 $5,000 Land 140,000 Indefinite 0 Buildings (15,000) 15 (1,000) Equipment 125,000 10 12,500 Trademark 50,000 16 3,125 Warranty Liability (10,000) 4 2,500 Total identified. $295,000 $17,125 Goodwill (545,000 – 295,000) $250,000
Account Epsilon Zeta Income Statement Revenues Cost of Goods sold Depreciation Amortization Other Expenses Equity in Zeta's income Net Income Statement of Retained Earnings Retained earnings 1/1/25 Net Income (above) Dividend paid Retained earnings 12/31/25 Balance Sheet Cash Accounts Receivable Land Buildings (net) Equipment (net) Investment in Zeta Total Assets Current Liabilities LT Liabilities Common Stock Additional paid in capital Retained earnings 12/31/25 Total liabilities and equity ($350,000) $160,000 $40,000 $20,000 $10,000 ($200,000) $100,000 $15,000 $5,000 $2,500 $0 ? ? ($77,500) ($1,350,000) ($320,000) ($77,500) $42,500 ? $195,000 ? ($355,000) $235,000 $50,000 $150,000 $325,000 $245,000 $720,000 $45,000 $90,000 $145,000 $320,000 $0 ? ($400,000) ($350,000) ($355,000) ($587,000) ? ($620,000) $0 ($45,000) ($165,000) ($355,000) Requirement: Prepare the consolidation worksheet at December 31, 2025. Investment in Zeta Equity in Zeta Original cost $1,075,000 Income earned $77,500 Income earned + 77,500 - 17,125 Amortization - 42,500 Dividend - 17,125 Amortization = $1,092,875 Investment Balance = $60,375 Equity in Zeta’s income
Account Epsilon Zeta Consolidation Entries Consolidated Totals Debits Credits Income Statement Revenues ($350,000) ($200,000) ($550,000) Cost of Goods sold $160,000 $100,000 $260,000 Depreciation $40,000 $15,000 $11,500 (E) $66,500 Amortization $20,000 $5,000 $5,625 (E) $30,625 Other Expenses $10,000 $2,500 $12,500 Equity in Zeta's income ($60,375) $0 (I) $60,375 $0 Net Income ($180,375) ($77,500) ($180,375) Statement of Retained Earnings Retained earnings 1/1/25 ($1,350,000) ($320,000) (S) $320,000 ($1,350,000) Net Income (above) ($180,375) ($77,500) Dividend paid $195,000 $42,500 (D) $42,500 $195,000 Retained earnings 12/31/25 ($1,335,375) ($355,000) ($1,335,375) Balance Sheet Cash $235,000 $720,000 Accounts Receivable $50,000 $45,000 (A) $5,000 $5,000 (E) $95,000 Land $150,000 $90,000 (A) $140,000 $380,000 Buildings (net) $325,000 $145,000 $1,000 (E) (A) $15,000 $456,000 Equipment (net) $245,000 $320,000 (A) $125,000 $12,500 (E) $677,500 Investment in Zeta $1,092,875 $0 (D) $42,500 (S) $530,000 $0 (A) $545,000 (I) $60,375 Trademark (A) $50,000 $3,125 (E) $46,875 Goodwill (A) $250,000 $250,000 Total Assets Current Liabilities ($400,000) ($620,000) ($1,020,000) LT Liabilities ($350,000) $0 ($350,000) Warranty Liability $2,500 (E) (A) $10,000 ($7,500) Common Stock ($355,000) ($45,000) (S) $45,000 ($355,000) APIC ($587,000) ($165,000) (S) $165,000 ($587,000) Retained earnings 12/31/25 ($1,335,375) ($355,000) ($1,335,375) Total Liabilities and Equity $1,223,500 $1,223,500
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem 2 (recommended: Review slides 33-41) Hoyle, Schaefer and Doupnik – Chapter 3 (Modified version of Problem 24) Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2022, for $600,000 cash. Greenburg’s accounting records showed net assets on that date of $470,000 although equipment with a 10-year life was undervalued on the records by $90,000. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2022 of $90,000 and $100,000 in 2023. The subsidiary paid dividends of $20,000 in each of these two years. Foxx Greenburg Revenues ($800,000) ($600,000) Cost of Goods sold $100,000 $150,000 Depreciation Expenses $300,000 $350,000 Investment Income ($91,000) Net Income ($491,000) ($100,000) Retained earnings 1/1/24 ($1,232,000) ($320,000) Net Income (above) ($491,000) ($100,000) Dividend paid $120,000 $20,000 Retained earnings 12/31/24 ($1,603,000) ($400,000) Current assets $300,000 $100,000 Investment in Subsidiary $803,000 $0 Equipment (net) $900,000 $600,000 Buildings (net) $800,000 $400,000 Land $600,000 $100,000 Total Assets $3,403,000 $1,200,000 Liabilities ($900,000) ($500,000) Common Stock ($900,000) ($300,000) Retained earnings 12/31/24 ($1,603,000) ($400,000) Total Liabilities and Equity ($3,403,000) ($1,200,000) Requirement: Prepare the consolidation worksheet at December 31, 2024.
Account Parent Subsidiary Consolidation Entries Consolid. Totals Debits Credits Income Statement         (1,400,000) Revenues ($800,000) ($600,000) Cost of Goods Sold $100,000 $150,000      $250,000 Depreciation Expense $300,000 $350,000  9,000    $659,000 Investment Income ($91,000)   91,000    $0  Net Income ($491,000) ($100,000)  320,000   ($591,000)       (1,232,000) Statement of Retained Earnings     Retained earnings 1/1/24 ($1,232,000) ($320,000) Net Income (above) ($491,000) ($100,000)     (591,000) Dividend paid $120,000 $20,000    20,000  $120,000 Retained earnings 12/31/24 ($1,603,000) ($400,000)     (1,703,000) Balance Sheet       $400,000 Current Assets $300,000 $100,000 Investment in Sub. $803,000 $0  20,000 $112,000  $0         $620,000   91,000  Goodwill     $40,000   $40,000 Equipment, net $900,000 $600,000 $72,000  9,000 $1,563,000 Buildings, net $800,000 $400,000      $1,200,000 Land $600,000 $100,000     $700,000  Total Assets $3,403,000 $1,200,000               Liabilities ($900,000) ($500,000) (1,400,000) Common Stock ($900,000) ($300,000) $300,000   ($900,000) Retained earnings 12/31/24 ($1,603,000) ($400,000)     (1,603,000) Total Liabilities and Equity ($3,403,000) ($1,200,000)  852,000 852,000  
Problem 3 (recommended: Review slides 42-58) Hoyle, Schaefer and Doupnik – Chapter 3 Problem 20 Chapman Company obtains 100% of Abernethy Company’s stock on January 1, 2023. As of that date, Abernethy has the following trial balance: Accounts Balances Cash and short-term investment 60,000 Accounts Receivable 40,000 Inventory 90,000 Supplies 10,000 Buildings (net) 4-year life 120,000 Equipment (net) 5-year life 200,000 Land 80,000 Total Assets 600,000 Accounts Payable 50,000 Long-term liabilities (mature 12/31/26) 150,000 Common Stock 250,000 Additional Paid in Capital 50,000 R/E 1/1/23 100,000 Total Liabilities and Equity 600,000 During 2023, Abernethy reported net income of $80,000 while paying dividends of $10,000. During 2024, Abernethy reported income of $110,000 while paying dividends of $30,000. Requirement: Assume that Chapman Company acquired Abernethy’s common stock for $500,000 in cash. Assume that the equipment and long-term liabilities had fair values of $220,000 and $120,000, respectively, on the acquisition date. Chapman uses the Initial Value method for this investment. Prepare consolidation worksheet entries for December 31, 2023. FMV of total consideration transferred: 500,000 BV of Subsidiary account: 400,000 ECOBV: 100,000 Equipment = 20,000/ 5 years = 4,000 LT Liabilities = 30,000/4 years = 7,500 Total ECOBV Amortization = 11,500 Goodwill = 50,000 Entry S Common Stock 250,000 APIC 50,000 Retained Earnings 170,000 Investment in Abernethy 470,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Entry A Equipment 20,000 LT Liabilities 30,000 Goodwill 50,000 Investment in Abernethy 100,000 Entry I Dividend Income 10,000 Dividend Paid 10,000 Entry E Depreciation expense 4,000 Interest expense 7,500 Equipment 4,000 LT Liabilities 7,500 Equity in Subsidiary earnings 74,000 Investment in Abernethy 74,000 Depreciation expense 6,000 Equipment 4,000 Buildings 10,000
Problem 4 (recommended: Review slides 59-72) Hoyle, Schaefer and Doupnik – Chapter 3 Problem 21 Chapman Company obtains 100% of Abernethy Company’s stock on January 1, 2023. As of that date, Abernethy has the following trial balance: Accounts Balances Cash and short-term investment 60,000 Accounts Receivable 40,000 Inventory 90,000 Supplies 10,000 Buildings (net) 4-year life 120,000 Equipment (net) 5-year life 200,000 Land 80,000 Total Assets 600,000 Accounts Payable 50,000 Long-term liabilities (mature 12/31/26) 150,000 Common Stock 250,000 Additional Paid in Capital 50,000 R/E 1/1/23 100,000 Total Liabilities and Equity 600,000 During 2023, Abernethy reported net income of $80,000 while paying dividends of $10,000. During 2024, Abernethy reported income of $110,000 while paying dividends of $30,000. Requirement: Assume that Chapman Company acquired Abernethy’s common stock for $520,000 in cash. All of Abernethy’s accounts are estimated to have fair value approximately equal to present book values. Chapman uses the partial equity method for this investment. Prepare consolidation worksheet entries for December 31, 2023. FMV of Total Consideration 520,000 BV of Subsidiary 400,000 ECOBV 120,000 Goodwill = 120,000 Equipment : 90,000 – 9,000 – 9,000 = 72,000
Entry S Common Stock 250,000 APIC 50,000 RE 1/1/23 100,000 Investment in Abernethy 400,000 Entry A Goodwill 120,000 Investment in Abernethy 120,000 Entry I Investment in Income 80,000 Investment in Abernethy 80,000 Entry D Investment in Abernethy 10,000 Dividend Paid 10,000 Depreciation expense 9,000 Equipment 9,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem 5 (recommended: Review slides 73-83) Hoyle, Schaefer and Doupnik – Chapter 3 Problem 29 Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2024. Michael acquired all of Aaron’s outstanding voting stock on January 1, 2020, by issuing 20,000 shares of its own $1 par common stock. On the acquisition date, Michael Company’s stock actively traded at $23.50 per share. Michael Aaron Income Statement Revenues ($610,000) ($370,000) Cost of Goods sold $270,000 $140,000 Amortization Expense $115,000 $80,000 Dividend Income ($5,000)   Net Income ($230,000) ($150,000) Statement of Retained Earnings Retained Earnings 1/1/24 ($880,000) ($490,000) Net Income (above) ($230,000) ($150,000) Dividend Paid $90,000 $5,000 Retained Earnings 12/31/24 ($1,020,000) ($635,000) Balance Sheet Cash $110,000 $15,000 Receivables $380,000 $220,000 Inventory $560,000 $280,000 Investment in Subsidiary $470,000 $0 Copyrights $460,000 $340,000 Royalty Agreements $920,000 $380,000 Total Assets $2,900,000 $1,235,000 Liabilities ($780,000) ($470,000) Preferred Stock ($300,000) $0 Common Stock ($500,000) ($100,000) Additional Paid-in Capital ($300,000) ($30,000) Retained Earnings 12/31/24 ($1,020,000) ($635,000) Total Liabilities and Equity ($2,900,000) ($1,235,000) On the date of acquisition, Aaron reported Retained Earnings of $230,000 and a total book value of $360,000. At that time, its royalty agreements were undervalued by $60,000. This intangible was assumed to have a six-year life with no residual value. Additionally, Aaron owned a trademark with a fair value of $50,000 and a 10-year remaining life that was not reflected on its books.
Requirement: Using the preceding information, prepare consolidation worksheet for these two companies as of December 31, 2024. Purchase price: 20,000 shares @ $23.50 = $470,000 BV: 360,000 ECOBV: 110,000 Amortizations Royalty agreements 60,000/6 years = 10,000 Trademark: 50,000/10 years = 5,000 Total ECOBV Amortization: 15,000 Aaron RE 1/1/24 490,000 RE at purchase date (230,000) Increase since purchase date 260,000 Excess Amortization expense (60,000) (15,000 x 4 years) Conversion to equity method 200,000
Account Parent Subsidiary Consolidation Entries Consolid. Totals Debits Credit s Income Statement          ($980,000) Revenues ($610,000) ($370,000) Cost of Goods Sold $270,000 $140,000      410,000 Amortization Expenses $115,000 $80,000  15,000    210,000 Dividend Income ($5,000)    5,000    0 Net Income ($230,000) ($150,000)   490,000 200,000   ($360,000)         (1,080,000) Statement of Retained Earnings     Retained Earnings 1/1/24 ($880,000) ($490,000) Net Income (above) ($230,000) ($150,000)      (360,000) Dividend Paid $90,000 $5,000    5,000  90,000 Retained Earnings 12/31/24 ($1,020,000) ($635,000)     (1,350,000) Balance Sheet       125,000 Cash $110,000 $15,000 Receivables $380,000 $220,000     600,000  Inventory $560,000 $280,000     840,000 Investment in Subsidiary $470,000 $0  200,000 620,000 0 50,000 Copyrights $460,000 $340,000     800,000 Royalty Agreements $920,000 $380,000 20,000  10,000  1,310,000 Trademark 30,000 5,000 25,000 Total Assets $2,900,000 $1,235,000     3,700,000           Liabilities ($780,000) ($470,000)     (1,250,000)  Preferred Stocks ($300,000) $0   100,000   (300,000) Common Stock ($500,000) ($100,000) (500,000) Additional Paid-in Capital ($300,000) ($30,000)  30,000   (300,000) Retained Earnings 12/31/24 ($1,020,000) ($635,000)     (1,350,000) Total Liabilities and Equity ($2,900,000) ($1,235,000)  890,000  890,000 (3,695,000)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help