Question

In: Accounting

On Jan 1, 2016, PORE Inc. purchased 80% of the voting shares of SCORE Inc. for...

On Jan 1, 2016, PORE Inc. purchased 80% of the voting shares of SCORE Inc. for $900,000 cash, plus a commitment to pay an additional $300,000 in three years if sales grow by more than 20% over the next three years. An independent business valuator stated that PORE Inc. could have paid an extra $100,000 at the date of acquisition instead of agreeing to a potential payment of $300,000 in three years.

On the date of acquisition, SCORE’s Common Stock and Retained Earnings were valued at $200,000 and $600,000 respectively. PORE uses the cost method to account for its investment.

SCORE’s fair values approximated its carrying values with the following exception:

The equipment had a fair value that was $ 100,000 higher than its carrying value, and was estimated to have a remaining useful life of 10 years from the date of acquisition with no salvage value.

SCORE’s inventory had a fair value that was $2,000 more than book value. SCORE sold this inventory in 2016.

SCORE had an internally developed patent that had a fair value of $20,000 and can be used for four years. SCORE did not include the value of the patent on its financial records.

Both companies use straight line amortization exclusively for all assets and liabilities if applicable.

The effective tax rate for both companies is 40%.

The Financial Statements of PORE & SCORE for the Year ended December 31, 2019 are shown below:

Income Statements

                                                            PORE Inc.               SCORE Inc.

Sales                                                    $1,110,000                     $530,000

Other Revenues                                     $400,000                     $160,000

Less: Expenses:

Cost of Goods Sold:                              $800,000                     $330,000

Depreciation Expense                              $30,000                       $20,000

Other Expenses                                      $110,000                     $150,000

Income Tax Expense                              $170,000                       $50,000

Net Income                                            $400,000                     $140,000

Retained Earnings Statements

Balance, Jan 1, 2019                           $1,020,000                     $760,000

Net Income                                            $400,000                     $140,000

Less: Dividends                                   ($260,000)                  ($100,000)

Retained Earnings                            $1,160,000                     $800,000

Balance Sheets

  

                                                            PORE Inc.               SCORE Inc.

Cash                                                       $300,000                     $240,000

Accounts Receivable                                300,000                       395,000

Inventory                                                 250,000                       175,000

Investment in SCORE Inc.                      900,000                                   -

Land                                                           80,000                         70,000

Equipment (net)                                       220,000                       210,000

Total Assets                                       $2,050,000                  $1,090,000

Current Liabilities                                  $270,000                       $90,000

Bonds Payable                                         220,000                                   -

Common Shares                                       400,000                       200,000

Retained Earnings                                 1,160,000                       800,000

Total Liabilities and Equity            $2,050,000                  $1,090,000

Other Information:

  1. On Jan 2, 2016, SCORE purchased equipment for $70,000 and estimated its useful life would be 7 years with no salvage value. On Jan 1, 2019, SCORE sold the equipment to PORE for $80,000. Both companies use straight line depreciation.
  2. During 2018, PORE sold a parcel of land to SCORE for $95,000. PORE had purchased this land in 2016 for $80,000. Score still has the land and uses as a warehouse space.
  3. During 2019, PORE charged SCORE $15,000 of management fees. SCORE paid $10,000 during the year and expects to pay the remaining $5,000 in 2020.
  4. During December 2019, PORE sold inventory to SCORE for $80,000, the cost of the inventory to PORE was $60,000. 40% of these goods remained in SCORE’s inventory at the end of 2019.
  5. During December 2018, SCORE sold inventory to PORE for $60,000, the cost of the inventory to SCORE was $30,000. 10% of these goods remained in PORE’s inventory at the end of 2018. PORE eventually sold the entire inventory to an outside customer in 2019.
  6. A goodwill impairment test conducted during December of 2017 revealed a loss of $50,000 and Dec of 2019 another loss of 35,000.

REQUIRED

    1. Prepare a schedule showing the calculation of goodwill at the date of acquisition of SCORE under the fair value enterprise method, and an acquisition differential amortization schedule.
    1. Prepare a schedule showing the inter-company realized and unrealized profits. Your schedule should include both pre-tax and after-tax amounts.

c) Prepare the consolidated financial statements under the fair value enterprise method: Income statement and Retained Earnings for the year ended December 31st, 2019, and Balance Sheet as at December 31st, 2019. Show all supporting calculations.

Solutions

Expert Solution

solution:

Relised And Unrelised intercompny Profits Related to

1. Plant And Machinery

2016=$70000/7=$10000*3=$30000

carrying value on Plant And machinery=$40000

2019=sale to PORE=$80000-$40000

Relised profit From score 80%=$32000

unrelised Profit=$8000

2.profits on sale of land=$95000-$80000

=$15000

Relised profit Pore=$15000*20%=$3000

Unrelised Profit from Score=$15000*80%=$12000

3.Inventory

cost of good sold =$60000

% of profit=$20000/$80000=25%

40% of inventory Remain unsold =$80000*40%=$32000

unrelised Profit=$32000*25%=$8000

Relised Profit=$48000*25%=$12000

Total RElised profit=$47000

Total unrelised profit=$28000

Before Tax profit=$19000

After Tax profit=$19000*60%=$11400

c

Calculate the acquistion Differential, Goodwill and NCI at acquistion
Cost of 80% of Score (900000+100000 Contingent) 10,00,000
Implied 100% Value (1000000/80%) 12,50,000
Carrying amount Common Stock -200000
R/E - 600000 8,00,000
Acquistion differential 4,50,000
Allocation
Equipment 1,00,000
Inventory 2,000
Patent 20,000 1,22,000
Balance: Goodwill 3,28,000
NCI at acquistion 20% x 1250000 2,50,000
Amortization Schedule of the acquistion differential:-
Assets 01-01-2016 2016 / 2017 / 2018 2019 31-12-2019
Equipment 1,00,000 30,000 10,000 60,000
Inventory 2,000 2,000 - -
Patent 20,000 15,000 5,000 -
Goodwill 3,28,000 50,000 35,000 2,43,000
Total 4,50,000 97,000


Related Solutions

On January 1, Year 1, Present Inc. purchased 80 percent of the outstanding voting shares of...
On January 1, Year 1, Present Inc. purchased 80 percent of the outstanding voting shares of Sunrise Co. for $3,000,000. On that date, Sunrise’s shareholders’ equity consisted of retained earnings of $1,500,000 and common shares of $1,000,000. Sunrise’s identifiable assets and liabilities had fair values that were equal to their carrying values on January 1, Year 1. Account balances for selected accounts for the Year 5 financial statements were as follows: Present Sunrise Property, plant, and equipment (net) $ 2,100,000...
Pappy Inc. purchased 80% of the outstanding voting shares of Sappy Corp. for $360,000 cash on...
Pappy Inc. purchased 80% of the outstanding voting shares of Sappy Corp. for $360,000 cash on July 1, 2015. Immediately before the acquisition, Pappy and Sappy reported the following: Statements of financial position As at July 1, 2015 Pappy Sappy Book value Book value Fair value Cash $500,000 $245,000 $245,000 Investments at amortized cost 7,000 24,000 26,000 Accounts receivable 60,000 40,000 40,000 Inventory 120,000 45,000 55,000 Equipment (net) 290,000 80,000 72,000 Patents 10,000 90,000 193,000 Total assets $987,000 $524,000 Current...
Pirate Corporation purchased 80% of shares of Stanley, Inc. for $500,000 cash on January 1, 2016....
Pirate Corporation purchased 80% of shares of Stanley, Inc. for $500,000 cash on January 1, 2016. The fair value of the noncontrolling interest was $70,000 on the acquisition-date. On January 1, 2016, Stanley’s net assets had a total carrying amount of $480,000. Equipment (six-year remaining life) was undervalued on the financial statements by $60,000. Any remining excess fair value over book value was attributed to a patent (four-year remaining life), but not recorded on its books. Stanley recorded net income...
On January 1, 2016, Pride Corporation purchased 90 percent of the outstanding voting shares of Star,...
On January 1, 2016, Pride Corporation purchased 90 percent of the outstanding voting shares of Star, Inc. for $622,000 cash. The acquisition-date fair value of the noncontrolling interest was $69,000. At January 1, 2016, Star’s net assets had a total carrying amount of $483,000. Equipment (eight-year remaining life) was undervalued on Star’s financial records by $52,000. Any remaining excess fair value over book value was attributed to a customer list developed by Star (four-year remaining life), but not recorded on...
Errant Inc. purchased 100% of the outstanding voting shares of Grub Inc. for $200,000 on January...
Errant Inc. purchased 100% of the outstanding voting shares of Grub Inc. for $200,000 on January 1, 2019. On that date, Grub Inc. had common shares and retained earnings worth $100,000 and $60,000, respectively. Goodwill is tested annually for impairment. The balance sheets of both companies, as well as Grub's fair market values on the date of acquisition are disclosed below: Errant Inc. Grub Inc. Grub Inc. (carrying value) (carrying value) (fair value) Cash $120,000 $76,000 $76,000 Accounts Receivable $80,000...
The Thomas Corporation acquired 80 percent of the 100,000 outstanding voting shares of Colby, Inc., for...
The Thomas Corporation acquired 80 percent of the 100,000 outstanding voting shares of Colby, Inc., for $7.10 per share on January 1, 2020. The remaining 20 percent of Colby's shares also traded actively at $7.10 per share before and after Thomas' acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Colby’s underlying accounts except that a building with a 5-year future life was undervalued by $50,000 and a fully amortized trademark...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.90 per share on January 1, 2014. The remaining 20 percent of Devine’s shares also traded actively at $6.90 per share before and after Holtz’s acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine’s underlying accounts except that a building with a 5-year life was undervalued by $52,500 and a fully amortized trademark with...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.35 per share on January 1, 2017. The remaining 20 percent of Devine’s shares also traded actively at $6.35 per share before and after Holtz’s acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine’s underlying accounts except that a building with a 5-year future life was undervalued by $78,500 and a fully amortized trademark...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.45 per share on January 1, 2017. The remaining 20 percent of Devine’s shares also traded actively at $6.45 per share before and after Holtz’s acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine’s underlying accounts except that a building with a 5-year future life was undervalued by $65,500 and a fully amortized trademark...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.30 per share on January 1, 2017. The remaining 20 percent of Devine’s shares also traded actively at $6.30 per share before and after Holtz’s acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine’s underlying accounts except that a building with a 5-year future life was undervalued by $45,000 and a fully amortized trademark...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT