Question

In: Accounting

The individual financial statements for Union Company and Essex Company for the year ending December 31,...

The individual financial statements for Union Company and Essex Company for the year ending December 31, 2018, follow. Union acquired a 60 percent interest in Essex on January 1, 2017, in exchange for various considerations totaling $510,000. At the acquisition date, the fair value of the noncontrolling interest was $340,000 and Essex’s book value was $670,000. Essex had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $180,000. This intangible asset is being amortized over 20 years. Union sold Essex land with a book value of $85,000 on January 2, 2017, for $170,000. Essex still holds this land at the end of the current year. Essex regularly transfers inventory to Union. In 2017, it shipped inventory costing $149,500 to Union at a price of $230,000. During 2018, intra-entity shipments totaled $280,000, although the original cost to Essex was only $168,000. In each of these years, 20 percent of the merchandise was not resold to outside parties until the period following the transfer. Union owes Essex $45,000 at the end of 2018. Union Company Essex Company 12/31/2018 12/31/2018 Sales $ -880,000 $ -580,000 Cost of goods sold 580,000 380,000 Operating expenses 180,000 65,000 Equity in earnings of Essex -81,000 0 Net income $ -201,000 $ -135,000 Retained earnings, 1/1/18 $ -1,196,000 $ -660,000 Net income (above) -201,000 -135,000 Dividends declared 110,000 65,000 Retained earnings, 12/31/18 $ -1,287,000 $ -730,000 Cash $ 177,000 $ 90,000 Accounts receivable 372,000 490,000 Inventory 470,000 400,000 Investment in Essex 834,000 0 Land 190,000 470,000 Buildings and equipment (net) 504,000 380,000 Total assets $ 2,547,000 $ 1,830,000 Liabilities $ -590,000 $ -620,000 Common stock -670,000 -400,000 Additional paid-in capital 0 -80,000 Retained earnings, 12/31/18 -1,287,000 -730,000 Total liabilities and equities $ -2,547,000 $ -1,830,000 (Note: Negative number indicate a credit balance.)

a. Prepare a worksheet to consolidate the separate 2018 financial statements for Fairleigh andDickinson.

b. Prepare US GAAP compliant Balance Sheet and Income Statement as of December 31, 2018, and for the year then ended.

c. How would the consolidation entries in requirement (a) have differed if Union had sold a building with a $100,000 book value (cost of $220,000) to Essex for $180,000 instead of land, as the problem reports? Assume that the building had a 10-year remaining life at the date of transfer. Prepare journal entries; do not make a new worksheet or FS.

Solutions

Expert Solution

ANSWER:-

Goodwill 834,000 minus 510,000 = 324,000

Book value of minority interest 670,000 minus fair value 340,000 = 330,000 to be impaired from retained earnings

Customer acquisitions to be shown as intangible assets for 180,000 minus amortization 9,000 = 171,000

Book profit in sale of land 85,000 in P&L

2017 sale of goods to Union to be adjusted in the Open Retained earnings for Essex Sales 230000 - COGS 149500 = 80500 to be reduced

Union owe to Essex 45,000 to be reduced from AR and AP

2018 sale of goods to Union, inventory to be reduced by profit on sale of goods not sold 22,400

Consolidated income statement and balance sheet
Sales     (1,460,000)
COGS           960,000
Op Exp           245,000
Net income         (255,000)
Dep                9,000
sale of land           (85,000)
Net Income         (331,000)
Retained Earnings     (1,775,500)              80,500 Adj for sale of goods
Net Income         (331,000)
Dividends declared           175,000
Retained Earnings     (1,931,500)
Cash           267,000
AR           817,000              45,000 reduced
Inventory           847,600              22,400 reduced
Goodwill           324,000
Land           575,000              85,000 reduced
Buildings           884,000
Total assets        3,714,600
Liabilities     (1,165,000)              45,000 reduced
Common stock         (670,000)
Additional paid in capital
Retained Earnings     (1,775,500)
Total Liabilities and Equities     (3,610,500)

Related Solutions

The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2021, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2020, in exchange for various considerations totaling $330,000. At the acquisition date, the fair value of the noncontrolling interest was $220,000 and Keller’s book value was $430,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $120,000. This intangible...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $1,020,000. At the acquisition date, the fair value of the noncontrolling interest was $680,000 and Keller’s book value was $1,360,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $340,000. This intangible...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $570,000. At the acquisition date, the fair value of the noncontrolling interest was $380,000 and Keller’s book value was $850,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $100,000. This intangible...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $900,000. At the acquisition date, the fair value of the noncontrolling interest was $600,000 and Keller’s book value was $1,200,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $300,000. This intangible...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $900,000. At the acquisition date, the fair value of the noncontrolling interest was $600,000 and Keller’s book value was $1,200,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $300,000. This intangible...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31,...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $600,000. At the acquisition date, the fair value of the noncontrolling interest was $400,000 and Keller’s book value was $800,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $200,000. This intangible...
Following are the individual financial statements for Gibson and Davis for the year ending December 31,...
Following are the individual financial statements for Gibson and Davis for the year ending December 31, 2015: Gibson Davis Sales $ (666,000 ) $ (398,000 ) Cost of goods sold 308,000 177,000 Operating expenses 181,000 61,000 Dividend income (18,000 ) 0 Net income $ (195,000 ) $ (160,000 ) Retained earnings, 1/1/15 $ (760,000 ) $ (415,000 ) Net income (195,000 ) (160,000 ) Dividends declared 70,000 30,000 Retained earnings, 12/31/15 $ (885,000 ) $ (545,000 ) Cash and receivables...
Following are the individual financial statements for Gibson and Davis for the year ending December 31,...
Following are the individual financial statements for Gibson and Davis for the year ending December 31, 2018: Gibson Davis Sales $ (847,000 ) $ (470,000 ) Cost of goods sold 390,000 207,000 Operating expenses 271,000 77,000 Dividend income (24,000 ) 0 Net income $ (210,000 ) $ (186,000 ) Retained earnings, 1/1/18 $ (753,000 ) $ (491,000 ) Net income (210,000 ) (186,000 ) Dividends declared 80,000 40,000 Retained earnings, 12/31/18 $ (883,000 ) $ (637,000 ) Cash and receivables...
The individual financial statements for Peter Company and Smith Co. for the year ended December 31,...
The individual financial statements for Peter Company and Smith Co. for the year ended December 31, 2017, are attached in the Excel spreadsheet. Peter acquired a 91 percent interest in Smith on January 1, 2016, in exchange for various considerations totaling $1,078,350. At the acquisition date, the fair value of the non-controlling interest was $106,650 and Smith’s book value was $677,000. Smith had developed internally a customer list that was not recorded on its books but had an acquisition-date fair...
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear...
Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 600,000 shares of common stock were outstanding. The interest rate on the bond payable was 10%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the company’s common stock at the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT