Question

In: Accounting

Tyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $274,700 in...

Tyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $274,700 in cash. Jasmine had a book value of only $204,900 on that date. However, equipment (having an eight-year remaining life) was undervalued by $71,200 on Jasmine’s financial records. A building with a 20-year remaining life was overvalued by $15,400. Subsequent to the acquisition, Jasmine reported the following:

	Net Income		Dividends Declared
2016	$	73,800	$	10,000
2017		74,500		40,000
2018		39,000		20,000

In accounting for this investment, Tyler has used the equity method. Selected accounts taken from the financial records of these two companies as of December 31, 2018, follow:

	Tyler Company			Jasmine Company
Revenues—operating	$	(430,000	)	$	(195,000	)
Expenses		215,000			96,500
Equipment (net)		462,000			97,500
Buildings (net)		340,000			93,600
Common stock		(290,000	)		(64,500	)
Retained earnings, 12/31/18		(446,000	)		(225,000	)

Determine the following account balances as of December 31, 2018:

A. Investment in Jasmine Company

B. Equity in Subsidiary Earnings

C. Consolidated Net Income

D. Consolidated Equipment (net)

E. Consolidated Buildings (net)

F. Consolidated Goodwill (net)

G. Consolidated Common Stock

H. Consolidated Retained Earnings 12/31/18

Solutions

Expert Solution

Part A

Schedule 1: Acquisition-Date Fair Value Allocation and Amortization

Jasmines acquisition-date fair value........ .$274700

Book value of Jasmine....... . (204900)

Fair value in excess of book value...... 69800

Excess fair value assigned to specific

accounts based on individual fair values .... Remaining life... Annual excess amortization

Equipment............ $71200................. 8 yrs................ $8900

Buildings (overvalued).....(15400)....... 20 yrs............. (770)

Goodwill.......... ... $14000........... indefinite................. 0

Total amortization......................... .......... ................$8130

Investment in Jasmine Company12/31/18:

Jasmines acquisition-date fair value........ $274700

2016 Increase in book value of subsidiary.... 63800

2016 Excess amortizations.......................... (8130)

2017 Increase in book value of subsidiary.... 34500

2017 Excess amortizations................... ....... (8130)

2018 Increase in book value of subsidiary.... 19000

2018 Excess amortizations....... . ............. ........ (8130)

Investment in Jasmine Company 12/31/18..... $367,610

Part B : Equity in subsidiary earnings:

Income accrual................... .... .. . $39,000

Excess amortizations......... .... .. .. (8130)

Equity in subsidiary earnings....... $30870

Part C: Consolidated net income:

Consolidated revenues (add book values).... $625,000

Consolidated expenses (add book values).... (311,500)

Excess amortization expenses...................... (8130)

Consolidated net income................................305370

d. Consolidated equipment:

Book values added together...................... $559500

Acquisition-date fair value allocation .........71200

Excess depreciation ($8130 × 3)............... (24390)

Consolidated equipment........................... $463910

Part E: Consolidated buildings:

Book values added together................... $433600

Acquisition-date fair value allocation..... (15400)

Excess depreciation ($770 × 3) ................2310

Consolidated buildings............................. $420510

Part F. Allocation of excess fair value to goodwill $14000

g. Consolidated common stock $290,000

h. Consolidated retained earnings $446,000

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $693,000 cash....

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $693,000 cash. Greenburg’s accounting records showed net assets on that date of $558,000, although equipment with a 10-year life was undervalued on the records by $71,500. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $97,000 and $135,500 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending...

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $781,000 cash....

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $781,000 cash. Greenburg’s accounting records showed net assets on that date of $586,000, although equipment with a 10-year life was undervalued on the records by $145,000. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $95,500 and $128,000 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending...

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $922,000 cash....

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $922,000 cash. Greenburg’s accounting records showed net assets on that date of $702,000, although equipment with a 10-year life was undervalued on the records by $163,000. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $132,000 and $113,000 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending...

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $586,000 cash....

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $586,000 cash. Greenburg’s accounting records showed net assets on that date of $440,000, although equipment with a 10-year life was undervalued on the records by $56,500. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $105,000 and $137,500 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending...

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $646,000 cash....

Foxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $646,000 cash. Greenburg’s accounting records showed net assets on that date of $497,000, although equipment with a 10-year life was undervalued on the records by $66,000. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $119,000 and $100,500 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for $658,000. The fair value of the noncontrolling interest at the acquisition date was $282,000. Young reported stockholders’ equity accounts on that date as follows: Common stock—$10 par value $ 300,000 Additional paid-in capital 40,000 Retained earnings 460,000 In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year remaining life) by $40,000. Any remaining...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for $700,000. The fair value of the noncontrolling interest at the acquisition date was $300,000. Young reported stockholders’ equity accounts on that date as follows: Common stock—$10 par value $ 100,000 Additional paid-in capital 100,000 Retained earnings 520,000 In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year remaining life) by $40,000. Any remaining...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for $665,000. The fair value of the noncontrolling interest at the acquisition date was $285,000. Young reported stockholders’ equity accounts on that date as follows: Common stock—$10 par value $ 300,000 Additional paid-in capital 90,000 Retained earnings 410,000 In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year remaining life) by $50,000. Any remaining...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for...

On January 1, 2016, Monica Company acquired 70 percent of Young Company’s outstanding common stock for $770,000. The fair value of the noncontrolling interest at the acquisition date was $330,000. Young reported stockholders’ equity accounts on that date as follows: Common stock—$10 par value $ 200,000 Additional paid-in capital 60,000 Retained earnings 620,000 In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year remaining life) by $80,000. Any remaining...

On January 1, 2016, Monica Company acquired 80 percent of Young Company’s outstanding common stock for...

On January 1, 2016, Monica Company acquired 80 percent of Young Company’s outstanding common stock for $728,000. The fair value of the noncontrolling interest at the acquisition date was $182,000. Young reported stockholders’ equity accounts on that date as follows: Common stock—$10 par value $ 300,000 Additional paid-in capital 70,000 Retained earnings 430,000 In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year remaining life) by $70,000. Any remaining...

Subjects