In: Accounting
James acquired 40% of the outstanding voting shares of Schott Co. on January 1, 2015 for $210,000 in cash when Schott’s owners’ equity was $400,000. One of the company’s buildings, that had a 20-year remaining life, was worth $100,000, even though its net book value was $60,000. Schott also had an unrecorded patent having a value of $85,000 that had a 10-year life. In 2015, Schott recorded net income of $60,000 and distributed a total cash dividend of $12,000. Its fortunes changed in 2016 when it recorded a $40,000 net loss, but the Board still paid $10,000 in dividends. This was a strategic investment and James began purchasing inventory from Schott right away. In 2015, Schott sold inventory with an original cost of $60,000 to James for $90,000. James had $15,000 of these goods in inventory (at the selling price) at December 31, 2015, but it was all sold in 2016. In 2016, Schott sold another $80,000 of inventory to James and had a gross profit on the sale of 37.5%. All but 30% of this was sold to third parties during the year.
Required: 1. Record the entries James needs in 2015 and 2016 in conjunction with this investment. 2. What is the balance in the investment account at December 31, 2016?
| Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
| Working-1 | |||||
| Consideration Paid | $ 210,000 | ||||
| Book Value | 400000*40% | $ 160,000 | |||
| Excess Consideration Paid | $ 50,000 | ||||
| Allocation: | |||||
| Remaining Life | Amortization | ||||
| Building | (100000-60000)*40% | $ 16,000 | 20 Year | $ 800 | |
| Patent | 85000*40% | $ 34,000 | 10 Year | $ 3,400 | |
| Working-2 | |||||
| Inventoyr at the end of 2015 | $ 15,000 | ||||
| Gross Profit Percentage | (90000-60000)/90000 | 33.33% | |||
| Gross Profit in Inventory | $ 5,000 | ||||
| James share | 40% | ||||
| Intra Entity Gross profit to be deferred | $ 2,000 | ||||
| Working-2 | |||||
| Inventoyr at the end of 2016 | 80000*30% | $ 24,000 | |||
| Gross Profit Percentage | Given | 37.50% | |||
| Gross Profit in Inventory | $ 9,000 | ||||
| James share | 40% | ||||
| Intra Entity Gross profit to be deferred | $ 3,600 | ||||
| Part 1 | Journal Entries | ||||
| Date | Account | Debit | Credit | ||
| Jan 1 2015 | Investment in Schott Co | $ 210,000 | |||
| Cash | $ 210,000 | ||||
| (initial investment recorded) | |||||
| During 2015 | Cash | $ 4,800 | |||
| Investment in Schott Co | $ 4,800 | ||||
| (dividend received) 12000*40% | |||||
| Dec 31 2015 | Investment in Schott Co | $ 24,000 | |||
| Equity Income from Schott | $ 24,000 | ||||
| (being income recorded from schott) 60000*40% | |||||
| Dec 31 2015 | Equity Income from Schott | $ 800 | |||
| Investment in Schott Co | $ 800 | ||||
| (Building amortization recorded) Working-1 | |||||
| Dec 31 2015 | Equity Income from Schott | $ 3,400 | |||
| Investment in Schott Co | $ 3,400 | ||||
| (patent amortization recorded) Working-1 | |||||
| Dec 31 2015 | Equity Income from Schott | $ 2,000 | |||
| Investment in Schott Co | $ 2,000 | ||||
| (to defer intra entity profit in inventoyr) Working-2 | |||||
| During 2016 | Cash | $ 4,000 | |||
| Investment in Schott Co | $ 4,000 | ||||
| (dividend received) 10000*40% | |||||
| Dec 31 2016 | Equity Income from Schott | $ 16,000 | |||
| Investment in Schott Co | $ 16,000 | ||||
| (being loss recorded from schott) 40000*40% | |||||
| Dec 31 2016 | Equity Income from Schott | $ 800 | |||
| Investment in Schott Co | $ 800 | ||||
| (Building amortization recorded) Working-1 | |||||
| Dec 31 2016 | Equity Income from Schott | $ 3,400 | |||
| Investment in Schott Co | $ 3,400 | ||||
| (patent amortization recorded) Working-1 | |||||
| Dec 31 2016 | Equity Income from Schott | $ 3,600 | |||
| Investment in Schott Co | $ 3,600 | ||||
| (to defer intra entity profit in inventoyr) Working-3 | |||||
| Part 2 | |||||
| Initial Investment | $ 210,000 | ||||
| Less: Dividend during 2015 | $ -4,800 | ||||
| Add: Income during 2015 | $ 24,000 | ||||
| Less: Amortization 2015-Building | $ -800 | ||||
| Less: Amortization 2015-Patent | $ -3,400 | ||||
| Less: Intra Profit 2015 | $ -2,000 | ||||
| Less: Dividend during 2016 | $ -4,000 | ||||
| Add: Loss during 2016 | $ -16,000 | ||||
| Less: Amortization 2016-Building | $ -800 | ||||
| Less: Amortization 2016-Patent | $ -3,400 | ||||
| Less: Intra Profit 2016 | $ -3,600 | ||||
| Balance as on Dec 31 2016 | $ 195,200 | ||||