P Company S Corporation Revenues $(700,000) $(400,000) Expenses 400,000 300,000 Investment Income Not given -0- Dividends...

	P Company	S Corporation
Revenues	$(700,000)	$(400,000)
Expenses	400,000	300,000
Investment Income	Not given	-0-
Dividends declared	80,000	60,000
Retained Earnings, 1/1/18	(600,000)	(200,000)
Current Assets	400,000	500,000
Equipment	700,000	300,000
Copyrights	900,000	405,000
Royalty Agreements	600,000	1,000,000
Investment in S	Not given	-0-
Liabilities	(500,000)	(1,380,000)
Common Stock	(600,000) ($20 par)	(200,000) ($10 par)
Additional Paid-in-Capital	(150,000)	(80,000)

On January 1, 2018, P acquired all of S's outstanding stock for $680,000 cash. At the date of acquisition, copyrights (with a 10-year remaining life) have a $450,000 book value but a fair value of $550,000. P company uses the equity method to account for its investment in S. Investment income is not included in P's Revenues.

Required:

a. As of December 31, 2018, what is the investment in S balance?

b. As of December 31, 2018, what is the consolidated copyright balance?

c. As of December 31, 2018, what is the consolidated Royalty Agreements balance?

d. As of December 31, 2018, what is the consolidated balance for goodwill?

e. For the year ending December 31, 2018, what is the consolidated net income?

Solutions

Expert Solution

1. Investment in S Balance as of Dec 31, 2018

Particulars	$
Purchase price of outstanding stock of S	680,000
Less: Dividend income received from S (It is assumed that dividend declared is a pre-acquisition income that is required to be adjusted against the purchasse price of the investment.)	(60,000)
Investment in S Balance as of Dec 31, 2018	620,000

2. Balance of Consolidated Copyright as of Dec 31, 2018

Particulars	$
Fair value of copyrights as of Jan 1, 2018	550,000
Less: Depreciation for the year (550,000/10)	(55,000)
Fair value of copyrights as of Dec 31, 2018 (A)	495,000
Fair value of copyrights of P as of Dec 31, 2018 (B)	900,000
Consolidated Balance of Copyrights (A + B)	1,395,000

3. Consolidated Royalty Agreement balance as of Dec 31, 2018

Particulars	$
Fair value of royalty agreements of S as of Dec 31, 2018 (A)	600,000
Fair value of royalty agreements of P as of Dec 31, 2018 (B)	1,000,000
Consolidated Balance of Royalty agreements (A + B)	1,600,000

4. Consolidated Balance of Goodwill as on Dec 31, 2018

Particulars	$
Cost of Investment in S (680,000 - 60,000)	620,000
Less: Share in Capital (200,000 + 80,000)	(280,000)
Less: Share in Pre-acquisition profits (Retained earnings as on 1/1/2018)	(200,000)
Less: Difference between fair value and book value of copyrights as on date of acquisition (550,000 - 450,000)	(100,000)
Goodwill	40,000

5. Calculation of Consolidated Net income for the year ending Dec 31, 2018

Particulars	P	S	Total
Revenue	700,000	400,000	1,100,000
Less: Expenses	(400,000)	(300,000)	(700,000)
Net income	300,000	100,000	400,000

ekkarill92 answered 7 months ago

Next > < Previous

Related Solutions

1) Net income: A) is calculated by subtracting total expenses and total dividends from total revenues....

1) Net income: A) is calculated by subtracting total expenses and total dividends from total revenues. B) occurs when total revenues are less than total expenses. C) is often referred to as the "bottom line" on an income statement. D) decreases total stockholders' equity. 2) On January 1, 2017, total assets for Wininger Technologies were $140,000; on December 31, 2017, total assets were $155,000. On January 1, 2017, total liabilities were $111,000; on December 31, 2017, total liabilities were $118,000....

Piper, Inc., an S corporation in Chesapeak, Virginia, has revenues of $400,000, taxable interest of $380,000,...

Piper, Inc., an S corporation in Chesapeak, Virginia, has revenues of $400,000, taxable interest of $380,000, operating expenses of $250,000, and deductions attributable to the interest income of $140,000. Calculate any passive investment income penalty tax payable by this corporation.

The beginning balance of retained earnings plus net income (revenues less expenses), less dividends results in...

The beginning balance of retained earnings plus net income (revenues less expenses), less dividends results in the ending balance of retained earnings. At September 1, 2014, Five-O Inc. reported retained earnings of $136,000. During the month, Five-O generated revenues of $20,000, incurred expenses of $12,000, purchased equipment for $5,000 and paid dividends of $2,000. What is the balance in retained earnings at September 30, 2014? $8,000 credit $137,000 credit $142,000 credit $136,000 debit

How are the components of revenues and expenses different for a merchandising company? Explain the income...

How are the components of revenues and expenses different for a merchandising company? Explain the income measurement process of a merchandising company.

Polo Co. (a C corporation) had $300,000 in operating income and $50,000 in operating expenses during...

Polo Co. (a C corporation) had $300,000 in operating income and $50,000 in operating expenses during the year. In addition, Polo had a $11,000 LTCG and a ($30,000) STCL. What is Polo’s taxable income? Al is an attorney who operates his law practice as a sole proprietor. During 2019, he received cash of $190,000 for legal services. Of the amount collected, $25,000 was for services rendered back in 2018. At the end of 2019, Al had outstanding accounts receivable of...

Small Company reported 2017 net income of $300,000 and paid dividends of $90,000 during the year....

Small Company reported 2017 net income of $300,000 and paid dividends of $90,000 during the year. Parker Inc. acquired 20% of Small's outstanding voting stock on January 1, 2017 for $630,000. At December 31, 2017, Parker determined the fair value of the shares in small to be $615,000. Parker reported operating income of $540,000. instructions: Compute Parker's net income for 2017 assuming it uses the following methods to account for its investment. a. equity method in accounting for its investment...

The Daily S&P 500® Bull 3x ETF seeks daily investment results, before fees and expenses, of...

The Daily S&P 500® Bull 3x ETF seeks daily investment results, before fees and expenses, of 300% of the performance of the S&P 500® Index and Daily S&P 500® Bear 3x ETF seeks daily investment results, before fees and expenses, of 300% of the inverse (or opposite) of the performance of the S&P 500® Index. For the purposes of this question, disregard the effects of expenses and fees. Let the returns on S&P 500® Index on three consecutive days be,...

As a long-term investment, Painters' Equipment Company purchased 20% of AMC Supplies Inc.'s 400,000 shares for...

As a long-term investment, Painters' Equipment Company purchased 20% of AMC Supplies Inc.'s 400,000 shares for $480,000 at the beginning of the fiscal year of both companies. On the purchase date, the fair value and book value of AMC’s net assets were equal. During the year, AMC earned net income of $250,000 and distributed cash dividends of 25 cents per share. At year-end, the fair value of the shares is $505,000. Required: 1. Assume no significant influence was acquired. Prepare...

22 a Assume the following S corporations and gross receipts, passive investment income, and corporate E&P....

22 a Assume the following S corporations and gross receipts, passive investment income, and corporate E&P. Will any of these corporations have its S election terminated due to excessive passive income? If so, in what year? All became S corporations at the beginning of year 1. (Leave no answer blank. Select "NA" if no effect.) a. Clarion Corp. Gross Passive Investment Corporate Earnings Year Receipts Income and Profits 1 $ 1,353,958 $ 252,500 $ 321,600 2 $ 1,230,789 $ 102,500...

The balance sheet and income statement for the J. P. Robard Mfg. Company are given below....

The balance sheet and income statement for the J. P. Robard Mfg. Company are given below. Calculate the following ratios: current ratio, debt ratio, times interest earned, average collection period, inventory turnover, fixed asset turnover, total assets turnover, gross profit margin, operating profit margin, operating return on assets, return on equity. DATA Balance Sheet: (000) Cash $500 Accounts receivable 2,000 Inventories 1,000 Current assets $3,500 Net fixed assets 4,500 Total assets $8,000 Accounts payable $1,100 Accrued expenses 600...

Subjects