![LooseLeaf for Advanced Accounting (Irwin Accounting) - Standalone book](https://www.bartleby.com/isbn_cover_images/9781259444951/9781259444951_largeCoverImage.gif)
a.
Prepare the business combination’s 2018 consolidation worksheet.
a.
![Check Mark](/static/check-mark.png)
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.
![Check Mark](/static/check-mark.png)
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.
![Check Mark](/static/check-mark.png)
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.
![Check Mark](/static/check-mark.png)
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
LooseLeaf for Advanced Accounting (Irwin Accounting) - Standalone book
- On 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_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 $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_forward
- On 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_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_forwardDunker 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_forward
- On 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_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, 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.During the next two years, Smashing reported the following: Net Income Dividends declared Inventory purchases from Corgan 2017 $150000 $35000 $100000 2018 130000 45000 120000 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.a. Compute the equity method balance in Corgan’s Investment in Smashing, Inc., account as of December 31, 2018. b. Prepare the…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_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.During the next two years, Smashing reported the following: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.a. Compute the equity method balance in Corgan’s Investment in Smashing, Inc., account as of December 31, 2018.b. 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
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337788281/9781337788281_smallCoverImage.jpg)