a.
Explain the manner in which Company T allocate Company A’s acquisition-date fair value to the various assets acquired and liabilities assumed in the combination.
a.
Explanation of Solution
Allocation of Company A’s acquisition-date fair value to the various assets acquired and liabilities assumed in the combination:
Particulars | Amount | ||
Consideration transferred by Company T | $ 720,000 | ||
Fair value of non-controlling interest | $ 290,000 | ||
Total fair value of Company A | $ 1,010,000 | ||
Book value of Company A | $ (840,000) | ||
Excess fair value over book value | $ 170,000 | ||
Excess fair value allocated to: | Remaining life | Annual amortization | |
Patent | $ 100,000 | 5 years | $ 20,000 |
$ 70,000 | indefinite | $ - | |
Total | $ 20,000 |
Table: (1)
b.
Explain the manner in which Company T allocate the goodwill from the acquisition across the controlling and non-controlling interests.
b.
Explanation of Solution
Allocation of goodwill from the acquisition across the controlling and non-controlling interests:
Allocation of goodwill | Controlling interest | Non-controlling interest |
Fair value on date of acquisition | $ 720,000 | $ 290,000 |
Share in net assets | $ 658,000 | $ 282,000 |
Goodwill allocation | $ 62,000 | $ 8,000 |
Table: (2)
c.
Identify how Company T derive the Investment in Company A account balance at the end of 2018.
c.
Explanation of Solution
The Investment in Company A account balance at the end of 2018:
Particulars | Amount |
Initial value on date of acquisition | $ 720,000 |
Share of Company T in net income of Company A | $ 35,000 |
Dividends in 2018 | $ (28,000) |
Balance of investment on 12/31/2018 | $ 727,000 |
Table: (3)
d.
Prepare a worksheet to consolidate the financial statements of these two companies as of December 31, 2018. At year-end, there were no intra-entity receivables or payables.
d.
Explanation of Solution
The worksheet to consolidate the financial statements of these two companies as of December 31, 2018:
Income statement | Company T | Company A | Debit | Credit | Non-controlling interest | Consolidated Balances |
Revenues | $ (670,000) | $ (400,000) | S 200,000 | $ (870,000) | ||
Operating expense | $ 402,000 | $ 280,000 | E 10,000 | S 140,000 | $ 552,000 | |
Equity in income of Company A | $ (35,000) | I 35,000 | $ - | |||
Net income | $ (303,000) | $ (120,000) | ||||
Consolidated net income | $ (318,000) | |||||
Share of non-controlling interest in net income | $ (15,000) | $ 15,000 | ||||
Share of controlling interest in net income | $ (303,000) | |||||
Balance Sheet | ||||||
Current assets | $ 481,000 | $ 390,000 | $ 871,000 | |||
Investment in Company A | $ 727,000 | $ - | D 28,000 | $ 588,000 | ||
$ 35,000 | ||||||
$ 70,000 | ||||||
$ 62,000 | $ - | |||||
Land | $ 388,000 | $ 200,000 | $ 588,000 | |||
Buildings | $ 701,000 | $ 630,000 | $ 1,331,000 | |||
Patents | $ - | A 100,000 | E 10,000 | $ 90,000 | ||
Goodwill | $ - | A 70,000 | $ 70,000 | |||
Total assets | $ 2,297,000 | $ 1,220,000 | $ 2,950,000 | |||
Liabilities | $ (816,000) | $ (360,000) | $ (1,176,000) | |||
Common stock | $ (95,000) | $ (300,000) | $ 300,000 | $ (95,000) | ||
Additional paid-in capital | $ (405,000) | $ (20,000) | $ 20,000 | $ (405,000) | ||
| $ (981,000) | $ (540,000) | $ (981,000) | |||
Non-controlling interest in Company A | S $25200 | |||||
A $8,000 | $ (290,000) | |||||
A 30,000 | ||||||
$ (293,000) | $ (293,000) | |||||
Total liabilities and equity | $ (2,297,000) | $ (1,220,000) | $ 1,263,000 | $ 1,263,000 | $ 2,950,000 |
Table: (4)
Working note:
Statement of retained earnings | Company T | Company A | Debit | Credit | Non-controlling interest | Consolidated Balances |
Retained earnings on 01/01 | $ (823,000) | $ (500,000) | $ 500,000 | $ (823,000) | ||
Net Income | $ (303,000) | $ (120,000) | S 40,000 | 12,000 | $ (303,000) | |
Dividends declared | $ 145,000 | $ 80,000 | D 28,000 | $ 145,000 | ||
Retained earnings on 31/12 | $ (981,000) | $ (540,000) | $ (981,000) |
Table: (5)
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED ACCOUNTING W/CONNECT>CUSTOM<
- On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander’s book value was $925,000, Plymouth assessed Sander’s total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock. The book values of Sander’s individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The undervalued patents had a five-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred. Sander regularly sells inventory to Plymouth. Below are details of the intra-entity inventory sales for the past three years: Gross Profit Intra-Entity Rate on Ending Inv. Intra-Entity Intra-Entity Transfer Inventory Year Sales Price Transfers 2016 $…arrow_forwardOn January 1, 2018, Brooks Corporation exchanged $1,183,000 fair-value consideration for all of the outstanding voting stock of Chandler, Inc. At the acquisition date, Chandler had a book value equal to $1,105,000. Chandler’s individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $204,000 with an estimated remaining life of six years. The Chandler acquisition was Brooks’s only business combination for the year. In case expected synergies did not materialize, Brooks Corporation wished to prepare for a potential future spin-off of Chandler, Inc. Therefore, Brooks had Chandler maintain its separate incorporation and independent accounting information system as elements of continuing value. On December 31, 2018, each company submitted the following financial statements for consolidation. Dividends were declared and paid in the same period. Parentheses indicated credit balances. a. Show…arrow_forwardOn January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,141,000 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,380,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $240,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $415,000 in cash. On its internal records, Palka uses the equity method to account for its shares of Sellinger.During the two years following the acquisition, Sellinger reported the following net income and dividends:Show Palka’s journal entry to record its January 1, 2018, acquisition of an additional 25 percent ownership of Sellinger Company shares.Prepare a schedule showing Palka’s December 31, 2018, equity…arrow_forward
- On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,666,000 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $2,070,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $300,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $656,250 in cash. On its internal records, Palka uses the equity method to account for its shares of Sellinger. During the two years following the acquisition, Sellinger reported the following net income and dividends: 2017 2018 $525,000 $701,000 Net…arrow_forwardOn January 1, 2018, Johnsonville Enterprises, Inc., acquired 80 percent of Stayer Company’s outstanding common shares in exchange for $3,000,000 cash. The price paid for the 80 percent ownership interest was proportionately representative of the fair value of all of Stayer’s shares.At acquisition date, Stayer’s books showed assets of $4,200,000 and liabilities of $1,600,000. The recorded assets and liabilities had fair values equal to their individual book values except that a building (10-year remaining life) with book value of $195,000 had an appraised fair value of $345,000. Stayer’s books showed a $175,500 carrying amount for this building at the end of 2018.Also, at acquisition date Stayer possessed unrecorded technology processes (zero book value) with an estimated fair value of $1,000,000 and a 20-year remaining life. For 2018 Johnsonville reported net income of $650,000 (before recognition of Stayer’s income), and Stayer separately reported earnings of $350,000. During 2018,…arrow_forwardOn January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s stockholders’ equity was $2,500,000 including retained earnings of $1,700,000. Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows: Asset Book Value Fair Value RemainingUseful Life Patented technology $ 140,000 $ 2,240,000 7 years Computer software 60,000 1,260,000 12 years Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningAuditing: A Risk Based-Approach to Conducting a Q...AccountingISBN:9781305080577Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:South-Western College Pub