In: Accounting
P company purchased a 70% interest in S company on January 1, 2015 for $3,000,000. The book value and fair value of the assets and liabilities of S company on that day were:
BOOK VALUE FAIR VALUE
Current assets $700,000 700,000
Equipment 1,600,000 2,000,000
Land 500,000 700,000
Deferred charge 400,000 400,000
Total Assets 3,200,000 3,800,000
Less: Liabilities (700,000) (700,000)
Net Assets: 2,500,000 3,100,000
The equipment had a remaining useful life of 8 years on January 1, 2015 and the deferred charge was being amortized over a period of 8 years from that date. C/S was $1,700,000 and Retained Earnings was $110,000 on that same date. P company uses partial-equity method to record its investment within S company.
Create the December 31, 2015 WORK PAPER ENTRIES that:
Computation of Cost of Control on 01-01-2015 | ||||
Particulars | $ | |||
Investment (70%) | 3,000,000 | |||
Less: Common stock | (1,190,000) | |||
Less: Retained Earnings | (77,000) | |||
Goodwill | 1,733,000 | |||
Computation of Cost of Control on 01-01-2015 | ||||
Particulars | $ | |||
Investment (70%) | 3,000,000 | |||
Less: Current Assets | (490,000) | |||
Equipment | (1,120,000) | |||
Land | (350,000) | |||
Add: Liabilities | 490,000 | |||
Goodwill | 1,530,000 | |||
Calculation of Allocation of Difference between Implied Value and Book Value | ||||
Particulars | Basis of Allocation | Goodwill | Life | Amortization |
Current Assets | 700,000 | 510,000 | 8 | 63,750 |
Equipment | 1,600,000 | 1,165,714 | 8 | 145,714 |
Land | 500,000 | 364,286 | 8 | 45,536 |
Less: Liabilities | (700,000) | (510,000) | 8 | (63,750) |
Total | 2,100,000 | 1,530,000 | 191,250 |