In: Accounting
ON JANUARY 1, 2016 FLORIDA PURCHASED ALL THE OUTSTANDING COMMON SHARES OF SUNSHINE CO FOR $3,500,000 CASH.AT THE DATE OF ACQUISITION, SUNSHINE EQUITY ACCOUNTS HAD THE FOLLOWING BALANCES:
COMMON STOCK$500,000
PAID IN CAPITAL$1,800,000
RETAINED EARNINGS$700,000
ALL OF SUNSHINE'S ASSETS WERE FAIRLY STATED EXCEPT FOR THE FOLLOWING:
EQUIPMENT: BOOK VALUE $180,000, FAIR VALUE $270,000, EST LIFE 5 YEARS
BUILDING: BOOK VALUE $600,000, FAIR VALUE $800,000, EST LIFE 10 YEARS
SUNSHINE ALSO HAD A COPYRIGHT WITH A FAIR VALUE OF $160,000 WITH A REMAINING OF 5 YEARS
DURING 2016, SUNSHINE REPORTED NET INCOME OF $1,325,000 AND PAID DIVIDENDS OF $850,000
DURING 2017, SUNSHINE REPORTED NET INCOME OF $900,000 AND PAID DIVIDENDS OF $1,100,000
REQUIRED:
A.) ANALYZE THE PURCHASE PRICE AND PREPARE A SCHEDULE ALLOCATING THE PURCHASE PRICE
B.) ASSUME THAT OHIO USES THE EQUITY METHOD TO ACCOUNT FOR ITS INVESTMENT IN BUCKEYE. PREPARE ALL JOURNAL ENTRIES TO BE MADE ON ITS BOOKS FOR 2016 AND 2017. EXPLAIN WHY THE ENTRIES ARE MADE.
C.) PREPARE THE CONSOLIDATION WORKSHEET ENTRIES FOR THE YEAR ENDED 2016 AND 2017. EXPLAIN WHY THE ENTRIES ARE MADE.
A)Purchase Price of Sunshine Company:
Cash Paid to Buy Sunshine $3,500,000
Value of Total Assets: -$3,000,000
Less: Higher Value of Equipment: $90,000
Higher VALUE of Building: $2,00,000
Higher Value of COPYRIGHT: $160,000
Value of Goodwill: $50,000
B) 1/1/2016 Investment A/C ...............Dr 3,500,000
To Cash A/C.............Cr 3,500,000
(Investments in Buckeye)
31/12/2016 Dividend A/C.........Dr 8,50,000
To Investment A/C ............Cr 8,50,000
(Dividend Accrued on Investments)
31/12/2016 Investment A/C ...............Dr 13,25,000
To Share in Profit of Investment.............Cr 13,25,000 (Profits earned from the net income of investee company)
31/12/2016 Cash A/C......Dr 8,50,000
To Dividend...........Cr 8,50,000
(Dividends Earned in cash)
31/12/2017 Investments A/C.........Dr 9,00,000
To Share in Net Income of Investment 9,00,000
(Income earned at investments)
31/12/2017 Dividend A/C ...................Dr 11,00,000
To Investment A/C ..................Cr 11,00,000
(Dividend Accrued on investments)
31/12/2017 Cash A/C................Dr 11,00,000
To Dividend A/C...................Cr 11,00,000
(Dividend Received)
Under Equity Method, the investment is treated separately and not consolidated with holding company.
C) CONSOLIDATION WORKSHEET ENTRIES FOR THE YEAR ENDED 2016 AND 2017
1/1/2016 Equipment A/C ............Dr 2,70,000
Building A/C ...............Dr 8,00,000
Copyright A/C..............Dr 1,60,000
Goodwill A/C...............Dr 50,000
Other Assets A/C ......Dr 2,220,000
To Cash A/C 35,00,000
(Cash paid for overall Assets purchased by Florida)
31/12/2016 Depreciation A/C ...........Dr 1,34,000
Amortisation A/C ............Dr 32,000
To Equipment A/C ...................Cr 54,000
To Building A/C.........................Cr 80,000
To Copyright A/C......................Cr 32,000
(Being Depreciation, Amortisation Charged for the year on the fair value)
31/12/2017 Depreciation A/C ...........Dr 1,34,000
Amortisation A/C ............Dr 32,000
To Equipment A/C ...................Cr 54,000
To Building A/C.........................Cr 80,000
To Copyright A/C......................Cr 32,000
(Being Depreciation, Amortisation Charged for the year on the fair value)
Under Consolidation Method, since we are consolidating assets we will directly charge depreciation at the year end