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 of $90,000 in 2016 and $70,000 in 2017. Each year since the acquisition, Stanley has declared a $10,000 dividend. On January 1, 2018, Pirate’s Retained Earnings show a $300,000 balance. Selected account balances for the two companies from their separate operations were as follows:

Pirate Stanley

2018 Revenues 500,000 300,000

2018 Expenses 300,000 150,000

a. Calculate the total Fair Value for the total acquisition

b. Calculate the annual amortization

c. What is the total consolidated net income for 2018?

Solutions

Expert Solution

Problem has been solved using equity method

a. Calculate the total Fair Value for the total acquisition

Consideration paid in cash	A	5,00,000
Non controlling interest at fair value	B	70,000
Fair Value of Acquisition	C= A+B	5,70,000
Less
Carrying amount of net asset on acq. Date	D	4,80,000
Excess fair over book value	E=C-D	90,000
of which amt atrribute to
Equipment (remaining 8 year life)(undevalued amt as given in question)	F	60,000
a patent (four-year remaining life)	G=E-F	30,000

b. Calculate the annual amortization

Amortization
Equipment (remaining 8 year life)	A	60,000
remaining 8 year	B	6
Equipment - Amortization	C=A/B	10,000

a patent (four-year remaining life)	A	30,000
remaining 4 year	B	4
a patent - Amortization	C=A/B	7,500

Total Amortization	C+C	17,500

c. What is the total consolidated net income for 2018?

Consolidated income
Revenue
Pirate Corporation	5,00,000
Stanley	3,00,000	8,00,000
Less
Expense
Pirate Corporation	3,00,000
Stanley	1,50,000	4,50,000
total Amortization		17,500
Consolidated income (8 - 4.5 - 0.175)		3,32,500

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

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...

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...

On January 1, 2016, Becky Corporation purchased 200 shares of Emily Corporation for $25 per share....

On January 1, 2016, Becky Corporation purchased 200 shares of Emily Corporation for $25 per share. The investment is classified as available-for-sale securities. During the year, $300 cash dividend is received from the Emily shares. At the end of the year, Emily's stock is selling for $36 per share. What would be the journal entry to adjust the securities to fair value at the end of the year? Group of answer choices Debit Investment in Available-for-Sale Securities and credit Unrealized...

On January 1, 2017, Fisher Corporation purchased 40 percent ( 80, 000 shares) of the common...

On January 1, 2017, Fisher Corporation purchased 40 percent ( 80, 000 shares) of the common stock of Bowen, Inc. for 978,000 in cash and began to use the equity method for the investment. The price paid represented a $66,000 payment in excess of the book value of Fisher's share of Bowden's undelying net assets. Fisher was willing to make this extra payment because of a recently developed patent held by Bowden with a 15-year remaining life. All other assets were...

Pirate Company purchased 60 percent ownership of Ship Corporation on January 1, 20X1, for $82,800. On...

Pirate Company purchased 60 percent ownership of Ship Corporation on January 1, 20X1, for $82,800. On that date, the noncontrolling interest had a fair value of $55,200 and Ship reported common stock outstanding of $100,000 and retained earnings of $20,000. The full amount of the differential is assigned to land to be used as a future building site. Pirate uses the fully adjusted equity method in accounting for its ownership of Ship. On December 31, 20X2, the trial balances of...

On January 1, 2016, Halstead, Inc., purchased 71,000 shares of Sedgwick Company common stock for $1,392,000,...

On January 1, 2016, Halstead, Inc., purchased 71,000 shares of Sedgwick Company common stock for $1,392,000, giving Halstead 25 percent ownership and the ability to apply significant influence over Sedgwick. Any excess of cost over book value acquired was attributed solely to goodwill. Sedgwick reports net income and dividends as follows. These amounts are assumed to have occurred evenly throughout these years. Dividends are declared and paid in the same period. Net Income Annual Cash Dividends (paid quarterly) 2016 $406,000...

On January 1, 2016, Halstead, Inc., purchased 81,000 shares of Sedgwick Company common stock for $1,533,000,...

On January 1, 2016, Halstead, Inc., purchased 81,000 shares of Sedgwick Company common stock for $1,533,000, giving Halstead 25 percent ownership and the ability to apply significant influence over Sedgwick. Any excess of cost over book value acquired was attributed solely to goodwill. Sedgwick reports net income and dividends as follows. These amounts are assumed to have occurred evenly throughout these years. Dividends are declared and paid in the same period. Net Income Annual Cash Dividends (paid quarterly) 2016 $378,000...

Dosmann, Inc., bought all outstanding shares of Lizzi Corporation on January 1, 2016, for $830,000 in...

Dosmann, Inc., bought all outstanding shares of Lizzi Corporation on January 1, 2016, for $830,000 in cash. This portion of the consideration transferred results in a fair-value allocation of $63,000 to equipment and goodwill of $109,200. At the acquisition date, Dosmann also agrees to pay Lizzi’s previous owners an additional $198,000 on January 1, 2018, if Lizzi earns a 10 percent return on the fair value of its assets in 2016 and 2017. Lizzi’s profits exceed this threshold in both...

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...

Envoi was formed on January 1, 2016, when Envoi issued common shares for $500,000. Early in...

Envoi was formed on January 1, 2016, when Envoi issued common shares for $500,000. Early in January 2016, Envoi made the following cash payments: $250,000 for equipment $200,000 for inventory (four cars at $50,000 each) $10,000 for 2016 rent on a store building In February 2016, Envoi purchased six cars for inventory on account. Cost of this inventory was $260,000 ($43,333.33 each). Before year-end, Envoi paid $208,000 of this debt. Envoi uses the FIFO method to account for inventory. During...

Subjects