Question

In: Accounting

On January 1, 2010, Porter Company purchased an 80% interest in the capital stock of Salem...

On January 1, 2010, Porter Company purchased an 80% interest in the capital stock of Salem Company for $850,000. At that time, Salem Company had capital stock of $550,000 an retained earnings of $80,000. Differences between the fair value and the book value of the identifiable assets of Salem Company were as follows: Fair Value in Excess of Book Value Equipment............. $130,000 Land............. 65,000 Inventory............. 40,000 The book values of all other assets and liabilities of Salem Company were equal to their fair values on January 1, 2010. The equipment had a remaining life of five years on January 1, 2010. The inventory was sold in 2010.

Salem Company’s net income and dividends declared in 2010 and 2011 were as follows: Year 2010 Net Income of $100,000; Dividends Declared of $25,000 Year 2011 Net Income of $110,000; Dividends Declared of $35,000

Required:

A. Prepare a Computation and Allocation Schedule for the difference between book value of equity acquired and the value implied by the purchase price.

B. Present the eliminating/adjusting entries needed on the consolidated worksheet for the year ended December 31, 2010. (It is not necessary to prepare the worksheet.) 1. Assume the use of the cost method. 2. Assume the use of the partial equity method. 3. Assume the use of the complete equity method.

C. Present the eliminating/adjusting entries needed on the consolidated worksheet for the year ended December 31, 2011.

Solutions

Expert Solution

Answer:

Part A

Computation and Allocation of Difference Schedule

Part B and C – Worksheet Entries

Cost Method Workpaper entries – Year 2010

(1)  Dividend Income ($25,000 x .80)   20,000

                Dividends Declared   20,000

To eliminate intercompany dividends

(2)  Beginning Retained Earnings ‑ Salem Co. 80,000

Common Stock ‑ Salem   550,000

Difference between Implied and Book Value   432,500

                Investment in Salem Company                                                                                       850,000

                Non controlling Interest 212,500

To eliminate investment account and create non controlling interest account

(3)  Cost of Goods Sold 40,000

       Land   65,000

Plant and Equipment (5 year life)   130,000

       Goodwill 197,500

                Difference between Implied and Book Value                                                                432,500

       To allocate the difference between implied and book value

(4)  Depreciation Expense ($130,000/5)   26,000

                Plant and Equipment 26,000

Cost Method – Worksheet Entries – Year 2011

(1)  Investment in Salem Company (.80 x ($100,000 ‑ $25,000))   60,000

                Beginning Retained Earnings ‑ Porter Co.                                                                        60,000

To establish reciprocity/convert to equity as of 1/1/2011

(2)  Dividend Income ($35,000 x .80)   28,000

                 Dividends Declared 28,000

To eliminate intercompany dividends

(3) Beginning Retained Earnings ‑ Salem Co. ($80,000 + $100,000 – $25,000) 155,000

Common Stock ‑ Salem   550,000

Difference between Implied and Book Value 432,500

  Investment in Salem Company ($850,000 + $60,000)   910,000

  Non controlling Interest ($212,500 + ($155,000 – $80,000) x .2) 227,500

To eliminate investment account and create non controlling interest account

(4)  1/1 Retained Earnings – Porter Company                                                                 32,000

       Non controlling Interest   8,000

       Land   65,000

       Plant and Equipment (5 year life)                                                                            130,000

       Goodwill   197,500

                Difference between Implied and Book Value   432,500

       To allocate the difference between implied and book value

(5)  1/1 Retained Earnings – Porter Company (previous year’s amount) 20,800

       Non controlling Interest                                                                                               5,200

Depreciation Expense ($130,000/5) 26,000

                Plant and Equipment   52,000

Partial Equity Method Workpaper entries – Year 2010

(1)  Equity in Subsidiary Income ($100,000) (.80)                                                          80,000

                Dividends Declared ($25,000 x .80) 20,000

                Investment in Salem Company 60,000

       To eliminate intercompany dividends

(2)  Beginning Retained Earnings ‑ Salem Co.   80,000

Common Stock ‑ Salem   550,000

Difference between Implied and Book Value   432,500

                Investment in Salem Company   850,000

                Non controlling Interest   212,500

       To eliminate investment account and create non controlling interest account

(3)  Cost of Goods Sold 40,000

Land   65,000

Plant and Equipment (5 year life) 130,000

       Goodwill                                                                                                                  197,500

                Difference between Implied and Book Value                                                                432,500

       To allocate the difference between implied and book value

(4)  Depreciation Expense ($130,000/5) 26,000

                Plant and Equipment   26,000

Partial Equity Method – Worksheet Entries – Year 2011

(1) Equity in Subsidiary Income ($110,000) (.80)   88,000

                Dividends Declared ($35,000 x.80) 28,000

                Investment in Salem Company                                                                                         60,000

       To eliminate intercompany dividends and income

(2) Beginning Retained Earnings ‑ Salem Co. 155,000

       Common Stock ‑ Salem 550,000

       Difference between Implied and Book Value                                                         432,500

                Investment in Salem Company ($850,000 + $80,000 – $20,000)                                   910,000

                Non controlling Interest ($212,500 + ($155,000 – $80,000) x.2)                                   227,500

       To eliminate investment account and create non controlling interest account

(3)  1/1 Retained Earnings – Porter Company                                                                 32,000

       Non controlling Interest   8,000

       Land   65,000

Plant and Equipment (5 year life)   130,000

       Goodwill     197,500

                Difference between Implied and Book Value                                                                432,500

       To allocate the difference between implied and book value

(4)  1/1 Retained Earnings – Porter Company (previous year’s amount)   20,800

       Non controlling Interest                                                                                               5,200

Depreciation Expense ($130,000/5)   26,000

                Plant and Equipment   52,000

Complete Equity Method Workpaper entries – Year 2010

(1)  Equity in Subsidiary Income ($100,000) (.80) – $32,000 – $20,800 27,200

                Dividends Declared ($25,000 x.80) 20,000

                Investment in Salem Company                                                                                           7,200

       To eliminate intercompany dividends

(2)  Beginning Retained Earnings ‑ Salem Co. 80,000

Common Stock ‑ Salem   550,000

Difference between Implied and Book Value 432,500

                Investment in Salem Company                                                                                       850,000

                Non controlling Interest                                                                                                  212,500

       To eliminate investment account and create non controlling interest account

(3)  Cost of Goods Sold                                                                                                   40,000

       Land                                                                                                                           65,000

Plant and Equipment (5 year life) 130,000

       Goodwill                                                                                                                  197,500

                Difference between Implied and Book Value                                                                432,500

       To allocate the difference between implied and book value

(4) Depreciation Expense ($130,000/5) 26,000

                Plant and Equipment   26,000

Complete Equity Method – Worksheet Entries – Year 2011

(1) Equity in Subsidiary Income ($110,000) (.80) - $20,800 67,200

                Dividends Declared ($35,000 x 80) 28,000

                Investment in Salem Company                                                                                         39,200

       To eliminate intercompany dividends and income

(2) Beginning Retained Earnings ‑ Salem Co. ($80,000 + $75,000)   155,000

Common Stock ‑ Salem 550,000

Difference between Implied and Book Value 432,500

  Investment in Salem Company ($850,000 + $80,000 – $20,000) 910,000

                Non controlling Interest ($212,500 + ($155,000 – $80,000) x .2)                                  227,500

       To eliminate investment account and create non controlling interest account

(3)  Investment in Salem Company 32,000

Non controlling Interest   8,000

Land 65,000

Plant and Equipment (5 year life) 130,000

       Goodwill                                                                                                                  197,500

                Difference between Implied and Book Value                                                                432,500

       To allocate the difference between implied and book value

(4)  Investment in Salem Company 20,800

Non controlling Interest 5,200

Depreciation Expense ($130,000/5) 26,000

                Plant and Equipment                                                                                                         52,000

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

On January 1, 2012, Uncle Company purchased 80 percent of Nephew Company’s capital stock for $680,000...
On January 1, 2012, Uncle Company purchased 80 percent of Nephew Company’s capital stock for $680,000 in cash and other assets. Nephew had a book value of $828,000 and the 20 percent noncontrolling interest fair value was $170,000 on that date. On January 1, 2011, Nephew had acquired 30 percent of Uncle for $348,250. Uncle’s appropriately adjusted book value as of that date was $1,127,500.       Separate operating income figures (not including investment income) for these two companies follow. In addition,...
On January 1, 2011, Parent Company Purchased 80% of the common stock of Subsidiary Company for...
On January 1, 2011, Parent Company Purchased 80% of the common stock of Subsidiary Company for $402,000. On this date, Subsidiary had total owners' equity of $440,000. Land was undervalued by $20,000, Equipment with a 5-year remaining life was undervalued by $15,000 and inventory was undervalued by $10,000. Any other excess of cost over book value is due to goodwill. Parent accounts for its investment in Subsidiary using the simple equity method. 1) Prepare the Determination and Distribution of Excess...
On January 1, 2020, Parent Company purchased 80% of the common stock of Subsidiary Company for...
On January 1, 2020, Parent Company purchased 80% of the common stock of Subsidiary Company for $320,000. On this date, Subsidiary had common stock, other paid-in capital, and retained earnings of $40,000, $120,000, and $190,000, respectively. Net income and dividends for Subsidiary Company were $50,000 and $10,000, respectively. Parent Company has used the simple equity method for recording the Subsidiary income and dividends. On January 1, 2020, the only tangible assets of Subsidiary that were undervalued were inventory and equipment....
On January 1, 2010, Paprika Company Purchased 90% of the outstanding common stock of sage company...
On January 1, 2010, Paprika Company Purchased 90% of the outstanding common stock of sage company by issuing 30,000 shares of its $10 par ($60 market value) common stock $ 150,000 other contributed capital, $1,060,000; and retained earnings, $120,000. Paprika company paid more than the book value of the net assets because of the recorded cost of sage company’s land was signed less than its fair value (which accounts for the entire difference) During 2010 Sage Company Lost 100000 and...
36) On January 1, 2017, Pioneer Company purchased 80% of the common stock of Shipley Company...
36) On January 1, 2017, Pioneer Company purchased 80% of the common stock of Shipley Company for $600,000. At that time, Shipley’s stockholders’ equity consisted of the following: Common stock $220,000 Other contributed capital 90,000 Retained earnings 320,000 During 2017, Shipley distributed a dividend in the amount of $120,000 and at year-end reported a $320,000 net income. Any difference between implied and book value relates to subsidiary goodwill. Pioneer Company uses the equity method to record its investment. No impairment...
On January 1, 2016, Acorn company acquired an 80% interest in Bengal company’s voting stock for...
On January 1, 2016, Acorn company acquired an 80% interest in Bengal company’s voting stock for $288,000. On that date Bengal had a $300,000 book value and the fair value of the non-controlling interest was $72,000. On January 1, 2017, Bengal acquired 80% of Canaris Company for $104,000 when Canaris had a $100,000 book value and the value of the non-controlling interest was $26,000. In each acquisition, the excess of fair value over book value was assigned to Tradename with...
On January 1, 2010, the Felix Company purchased a machine to use in the manufacture of...
On January 1, 2010, the Felix Company purchased a machine to use in the manufacture of its product. The invoice cost of the machine was $260,000. At the time of acquisition, the machine had an original estimated useful life of 10 years and an estimated salvage value of $20,000. Annual depreciation was recorded at $24,000 per year. The machine was depreciated using the straight-line method. On August 1, 2015, Felix exchanged the old machine for a newer model. The new...
On January 1, 2010, the Felix Company purchased a machine to use in the manufacture of...
On January 1, 2010, the Felix Company purchased a machine to use in the manufacture of its product. The invoice cost of the machine was $260,000. At the time of acquisition, the machine had an original estimated useful life of 10 years and an estimated salvage value of $20,000. Annual depreciation was recorded at $24,000 per year. The machine was depreciated using the straight-line method. On August 1, 2015, Felix exchanged the old machine for a newer model. The new...
a) Assume you purchased a share of stock for $80 on January 1, 2008 and sold...
a) Assume you purchased a share of stock for $80 on January 1, 2008 and sold the share of stock for $30 on December 31, 2012. If the stock paid no dividends what your average yearly growth rate? (not -21.8 or -21.75) b) Assume you purchase a stock which grows at 10% the first year, 5% the second year and lost 2% the third year. What is your average annual growth rate? (not 4.33 or 5.67) c) Assume you purchased...
On January 1, 2017, Portland Company acquired all of Salem Company’s voting stock for $16,000,000 in...
On January 1, 2017, Portland Company acquired all of Salem Company’s voting stock for $16,000,000 in cash. Some of Salem’s assets and liabilities at the date of purchase had fair values that differed from reported values, as follows:    Book value Fair value Buildings and equipment, net (20 years, straight-line) $11,000,000 $ 3,000,000 Identifiable intangibles (5 years, straight-line) 0 10,000,000 Salem’s total shareholders’ equity at January 1, 2017, was $4,000,000. It is now December 31, 2020 (four years later). Salem’s...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT