The parent company, Briar Rose paid 2,990,000 for 100% interest in Mulan Co on Jan 1...

The parent company, Briar Rose paid 2,990,000 for 100% interest in Mulan Co on Jan 1 2016, following financial data was collected at date of aquisition.

	Briar	Mulan
cash	3151000	73600
Accounts Receivable	823400	154100
Inventory	1288000	391000
Prepaids	103500	34500
Land	1426000	460000
Building	4991000	1552500
accum depreciation-building	(3137200)	(172500)
Equipment	8280000	4140000
accum depreciation-equipment	(4968000)	(828000)
copy right + trademark-net	2047000	-
total assets	14004700	5805200

Accounts Payable	(1437500)	(322000)
Unearned Rev	(310500)	-
Long Term Debt	(6394000)	(3450000)
Common stock	1288000	207000
Additional Paid in Capital	(2530000)	(713000)
Retained Earnings	(2044700)	(1113200)
total liabilities and equity	(14004700)	(5805200)

As part of aquisition process Briar Rose contracted KPMG to do third party analysis of Mulan as date of aquisition, results below:

	fair value
Accounts Receivable	154100
Inventory	391000
Prepaids	34500
Land	575000
building, net	1442100
equip, net	3450000
Accounts Payable	322000
Long Term Debt	(3415500)
Customer list	310,550
Copy Right	188600

depreciation/amortization methods and useful lives

building- straight line depreciation, 27 years

equip- straight line depreciation, 15 years

other intangible- straight line amortization, 10 years

Patent and Copy right- straight line amortization, 8 years

Long-Term Debt- straight line amortization, 3 years

Required:

1) Prepare allocation schedule including depreciation/amortization for Briar's investment in Mulan as of Jan 1, 2016.

2) Prepare consolidatoin entries (S,A,I,D,E) for Briar for year end Dec 31, 2016

3) Prepare consolidation entried (S,A,I,D,E) for Briar for year end Dec 31, 2017

4) Disregard 2 and 3. Assume Briar used the inital value method instead of equity method. Prepare consolidation entries (S,A,I,E,*C) for Briar year end Dec 31 2016 using intital value method.

Expert Solution

	Consolidation entry using Fair Values
	Net Identifiable Assets	66,19,450.00
	Goodwill (Balancing Figure)	1,08,050.00
		To Consideration Payable	29,90,000.00
		To Identifiable Liabilities	37,37,500.00

Asset Name	Book Value	Accumulated Depriciation	Net Value	Fair Value
Building	15,52,500.00	1,72,500.00	13,80,000.00	14,42,100.00
Equipment	41,40,000.00	8,28,000.00	33,12,000.00	34,50,000.00

	Consolidation entry using Book Values
	Net Identifiable Assets	58,05,200.00
	Goodwill (Balancing Figure)	9,56,800.00
		To Consideration Payable	29,90,000.00
		To Identifiable Liabilities	37,72,000.00

	Entry for the Year ended December 2016
	Depriciation on Building	16,26,951.85
	Depriciation on Equipments	40,02,000.00
	Amortisation on Customer List	31,055.00
	Amortisation on Copy Right	4,44,475.00
		Building	16,26,951.85
		Equipment	40,02,000.00
		Customer List	31,055.00
		Copy Right	4,44,475.00

	Long Term Debt	55,46,833.33
		Bank	55,46,833.33

	Entry for the Year ended December 2017
	Depriciation on Building	16,26,951.85
	Depriciation on Equipments	40,02,000.00
	Amortisation on Customer List	31,055.00
	Amortisation on Copy Right	4,44,475.00
		Building	16,26,951.85
		Equipment	40,02,000.00
		Customer List	31,055.00
		Copy Right	4,44,475.00

	Long Term Debt	55,46,833.33
		Bank	55,46,833.33

ekkarill92 answered 1 year ago

A parent company paid $500,000 for a 100% interest in a subsidiary. At the end of...

A parent company paid $500,000 for a 100% interest in a subsidiary. At the end of the first year, the subsidiary reported net income of $40,000 and paid $5,000 in dividends. The price paid reflected understated equipment of $70,000, which will be amortized over 10 years. What would be the subsidiary income reported on the parent's unconsolidated income statement, and what would the parent's investment balance be at the end of the first year under each of these methods? a....

Debbie McAdams paid 11% interest on a $8,500 loan balance. Jan Burke paid $5,740 interest on...

Debbie McAdams paid 11% interest on a $8,500 loan balance. Jan Burke paid $5,740 interest on a $70,000 loan. Based on 1 year: a. What was the amount of interest paid by Debbie? Interest paid by Debbie $ b. What was the interest rate paid by Jan? (Round your answer to the nearest tenth percent.) Interest rate paid by Jan % c. Debbie and Jan are both in the 28% tax bracket. Since the interest is tax deductible, how much...

A parent company acquired 100 percent of the stock of a subsidiary company on January 1,...

A parent company acquired 100 percent of the stock of a subsidiary company on January 1, 2013, for $800,000. On this date, the balances of the subsidiary’s stockholders’ equity accounts were Common Stock, $50,000, Additional Paid-in Capital, $55,000, and Retained Earnings, $195,000. On the acquisition date, the excess was assigned to the following AAP assets: Original Amount Original Useful Life Property, plant & equipment 300,000 10 years Customer list 200,000 8 years Royalty agreement 180,000 8 years Goodwill 120,000 Indefinite...

Magna Company is the parent company that owns an 80% interest in Metros Company. The interest...

Magna Company is the parent company that owns an 80% interest in Metros Company. The interest was purchased at book value, and the simple equity method is used to record the ownership interest. The trial balances of the two companies on December 31, 2016, were as follows: Magna Company Metros Company Cash 258,000 100,000 Other Current Assets 50,000 200,000 Investment in Metros 316,000 Plant and Equipment 800,000 500,000 Accumulated Depreciation (300,000) (200,000) Current Liabilities (40,000) (5,000) Bonds Payable (200,000) Common...

Pannier Company is the parent company that owns an 80% interest in Jodestar Company. The interest...

Pannier Company is the parent company that owns an 80% interest in Jodestar Company. The interest was acquired at book value, and the simple equity method is used to record the ownership interest. The trial balances of the two companies on December 31, 2016, were as follows: Pannier Company Jodestar Company Cash 258,000 100,000 Inventory 150,000 40,000 Other Current Assets 50,000 160,000 Investment in Jodestar 316,000 Plant and Equipment 650,000 500,000 Accumulated Depreciation (300,000) (200,000) Current Liabilities (40,000) (5,000) Long-Term...

Blackfish Company purchases 100% of Tautog Company on Jan 1, 2018 for $1,200,000 in cash. On...

Blackfish Company purchases 100% of Tautog Company on Jan 1, 2018 for $1,200,000 in cash. On the day of the purchase, Tautog had the following net assets: Book Value Fair Value Life Cash, received $100,000 $100,000 Equipment 375,000 450,000 3 years Land 200,000 150,000 Building (net) 500,000 580,000 5 years Payable $300,000 $200,000 1 year Blackfish Net Assets $875,000 1,080,000 Answer the following: A. Prepare a schedule showing how to allocate the difference in fair value given up by Blackfish and what is received from Tautog B. Determine the amount of excess amortization for 2018. C. Assume...

R Company purchased $100,000 of 8% bonds on Jan 1, 2016 at a discount. They paid...

R Company purchased $100,000 of 8% bonds on Jan 1, 2016 at a discount. They paid $92,278. The bonds mature Jan 1, 2021 and yield a 10% rate. The intent of management is to hold the bonds until maturity. Assuming that interest is payable July 1 and Jan 1 create an effective interest amortization table. What is the carrying value of the investment on 1/1/18 after the adjusting entry had been made? What is the amount of interest recognized in...

Assume that on January 1, 2009, a parent company acquired a 90% interest in a subsidiary's...

Assume that on January 1, 2009, a parent company acquired a 90% interest in a subsidiary's voting common stock. On the date of acquisition, the fair value of the subsidiary's net assets equaled their reported book values. On January 1, 2011, the subsidiary purchased a building for $486,000. The building has a useful life of 10 years and is depreciated on a straight-line basis with no salvage value. On January 1, 2013, the subsidiary sold the building to the parent...

Assume that on January 1, 2012, a parent company acquired a 80% interest in a subsidiary’s...

Assume that on January 1, 2012, a parent company acquired a 80% interest in a subsidiary’s voting common stock. On the date of acquisition, the fair value of the subsidiary’s net assets equaled their reported book values. On January 1, 2014, the subsidiary purchased a building for $336,000. The building has a useful life of 8 years and is depreciated on a straight-line basis with no salvage value. On January 1, 2016, the subsidiary sold the building to the parent...

Jan. 1: Xenon issued $40,000 of common stock. Jan. 1: Xenon paid $18,000 cash to purchase...

Jan. 1: Xenon issued $40,000 of common stock. Jan. 1: Xenon paid $18,000 cash to purchase an equipment. The equipment has an estimated useful life of 5 years and an estimated salvage value of $3,000. Jan. 1: Xenon paid $7,000 cash for two years of insurance coverage starting on Jan. 1, 2020. March 1:Xenon rented a building and paid $2,400 for one year’s rent (starting 3/1). April 1: Xenon purchased $5,700 of inventory on account. June 1: Xenon sold $23,000...

Question