Questions
Stuart Manufacturing Company (CMC) was started when it acquired $90,000 by issuing common stock. During the...

Stuart Manufacturing Company (CMC) was started when it acquired $90,000 by issuing common stock. During the first year of operations, the company incurred specifically identifiable product costs (materials, labor, and overhead) amounting to $63,700. CMC also incurred $88,200 of engineering design and planning costs. There was a debate regarding how the design and planning costs should be classified. Advocates of Option 1 believe that the costs should be classified as general, selling, and administrative costs. Advocates of Option 2 believe it is more appropriate to classify the design and planning costs as product costs. During the year, CMC made 4,900 units of product and sold 4,300 units at a price of $38.00 each. All transactions were cash transactions.

Prepare a GAAP-based income statement for Option 1.

STUART MANUFACTURING COMPANY
Income Statement
not attempted not attempted
not attempted not attempted
not attempted 0
not attempted not attempted
not attempted not attempted
not attempted

$0

Prepare a GAAP-based balance sheet for Option 1.

STUART MANUFACTURING COMPANY
Balance Sheet
Assets
not attempted not attempted
not attempted not attempted
not attempted not attempted
Total assets $0
Equity
not attempted not attempted
not attempted not attempted
not attempted not attempted
Total equity $0

Prepare a GAAP-based income statement for Option 2.

STUART MANUFACTURING COMPANY
Income Statement
not attempted not attempted
not attempted not attempted
not attempted 0
not attempted
not attempted

$0

Prepare a balance sheet for Option 2.

STUART MANUFACTURING COMPANY
Balance Sheet
Assets
not attempted not attempted
not attempted not attempted
not attempted not attempted
Total assets $0
Equity
not attempted not attempted
not attempted not attempted
not attempted not attempted
Total equity $0

Identify the option that results in financial statements that are more likely to leave a favorable impression on investors and creditors.

The option most favorable to investors and creditors

Assume that CMC provides an incentive bonus to the company president equal to 14 percent of net income. Compute the amount of the bonus under each of the two options. Identify the option that provides the president with the higher bonus. (Round your answers to the nearest whole dollar.)

Option no. 1 bonus not attempted
Option no. 2 bonus not attempted
The option that provides the president with the higher bonus

Assume a 30 percent income tax rate. Determine the amount of income tax expense under each of the two options. Identify the option that minimizes the amount of the company’s income tax expense. (Round your answers to the nearest whole dollar.)

Option no. 1 income tax expense not attempted
Option no. 2 income tax expense not attempted
The option that minimizes the amount of the company’s income tax expense

In: Accounting

Vernon Manufacturing Company was started on January 1, 2018, when it acquired $83,000 cash by issuing...

Vernon Manufacturing Company was started on January 1, 2018, when it acquired $83,000 cash by issuing common stock. Vernon immediately purchased office furniture and manufacturing equipment costing $9,100 and $24,700, respectively. The office furniture had an eight-year useful life and a zero salvage value. The manufacturing equipment had a $3,400 salvage value and an expected useful life of three years. The company paid $11,500 for salaries of administrative personnel and $15,800 for wages to production personnel. Finally, the company paid $10,720 for raw materials that were used to make inventory. All inventory was started and completed during the year. Vernon completed production on 4,100 units of product and sold 3,190 units at a price of $15 each in 2018. (Assume that all transactions are cash transactions and that product costs are computed in accordance with GAAP.)

  1. Determine the amount of net income that would appear on the 2018 income statement. (Round your answer to the nearest dollar amount.)

  2. Determine the amount of retained earnings that would appear on the December 31, 2018, balance sheet. (Round your answer to the nearest dollar amount.)

  3. Determine the amount of total assets that would appear on the December 31, 2018, balance sheet. (Round your answer to the nearest dollar amount.)

In: Accounting

Francisco Inc. acquired 100 percent of the voting shares of Beltran Company on January 1, 2017....

Francisco Inc. acquired 100 percent of the voting shares of Beltran Company on January 1, 2017. In exchange, Francisco paid $795,250 in cash and issued 108,000 shares of its own $1 par value common stock. On this date, Francisco’s stock had a fair value of $12 per share. The combination is a statutory merger with Beltran subsequently dissolved as a legal corporation. Beltran’s assets and liabilities are assigned to a new reporting unit.

The following reports the fair values for the Beltran reporting unit for January 1, 2017, and December 31, 2018, along with their respective book values on December 31, 2018.

Beltran Reporting Unit Fair Values
1/1/17
Fair Values
12/31/18
Book Values
12/31/18
Cash $ 122,500 $ 93,500 $ 93,500
Receivables 296,750 351,000 351,000
Inventory 302,000 336,000 325,900
Patents 623,000 720,000 581,500
Customer relationships 621,500 592,000 546,000
Equipment (net) 329,500 273,000 267,050
Goodwill ? ? 586,000
Accounts payable (105,500 ) (186,000 ) (186,000 )
Long-term liabilities (684,500 ) (588,000 ) (588,000 )

a. Prepare Francisco’s journal entry to record the assets acquired and the liabilities assumed in the Beltran merger on January 1, 2017.

No Date General Journal Debit Credit

b. On December 31, 2018, Francisco opts to forgo any goodwill impairment qualitative assessment and estimates that the total fair value of the entire Beltran reporting unit is $1,728,750. What amount of goodwill impairment, if any, should Francisco recognize on its 2018 income statement?

Goodwill impairment Loss $??

In: Accounting

Rooney Manufacturing Company was started on January 1, 2018, when it acquired $75,000 cash by issuing...

Rooney Manufacturing Company was started on January 1, 2018, when it acquired $75,000 cash by issuing common stock. Rooney immediately purchased office furniture and manufacturing equipment costing $9,100 and $26,600, respectively. The office furniture had an eight-year useful life and a zero salvage value. The manufacturing equipment had a $3,500 salvage value and an expected useful life of three years. The company paid $11,500 for salaries of administrative personnel and $15,400 for wages to production personnel. Finally, the company paid $9,580 for raw materials that were used to make inventory. All inventory was started and completed during the year. Rooney completed production on 4,300 units of product and sold 3,320 units at a price of $15 each in 2018. (Assume that all transactions are cash transactions and that product costs are computed in accordance with GAAP.)

a. Total product cost
Average cost per unit
b. Cost of goods sold
c. Ending inventory
d. Net income
e. Retained earnings
f. Total assets

In: Accounting

On October 30, 2016, Sanchez Company acquired a piece of machinery and signed a 12-month note...

On October 30, 2016, Sanchez Company acquired a piece of machinery and signed a 12-month note for $24,000. The face value of the note includes the price of the machinery and interest. The note is to be paid in four $6,000 quarterly installments. The value of the machinery is the present value of the four quarterly payments discounted at an annual interest rate of 16%.

Required:

1. Prepare all the journal entries required to record the preceding information including the year-end adjusting entry and any payments. Present value techniques should be used.
2. Show how the preceding items would be reported on the December 31, 2016, balance sheet.
CHART OF ACCOUNTS
Sanchez Company
General Ledger
ASSETS
111 Cash
121 Accounts Receivable
141 Inventory
152 Prepaid Insurance
181 Machine
189 Accumulated Depreciation
LIABILITIES
211 Accounts Payable
231 Salaries Payable
250 Unearned Revenue
260 Notes Payable
261 Discount on Notes Payable
265 Income Taxes Payable
EQUITY
311 Common Stock
331 Retained Earnings
REVENUE
411 Sales Revenue
EXPENSES
500 Cost of Goods Sold
511 Insurance Expense
512 Utilities Expense
521 Salaries Expense
532 Bad Debt Expense
540 Interest Expense
541 Depreciation Expense
559 Miscellaneous Expenses
910 Income Tax Expense

Prepare all the journal entries required to record the information given including the year-end adjusting entry and any payments. Payments are made at month-end on January 31, April 30, July 31 and October 31. Present value techniques should be used.

PAGE 9

GENERAL JOURNAL

DATE ACCOUNT TITLE POST. REF. DEBIT CREDIT

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

Show how the items would be reported on the December 31, 2016, balance sheet. Additional Instructions

Sanchez Company

Partial Balance Statement

December 31, 2016

1

Property, Plant, and Equipment:

2

3

Current Liabilities:

4

5

fn,i=(1 + i)n

n

1.5%

4.0%

4.5%

5.0%

5.5%

6.0%

7.0%

8.0%

9.0%

10.0%

12.0%

14.0%

16.0%

18.0%

1 1.015000 1.040000 1.045000 1.050000 1.055000 1.060000 1.070000 1.080000 1.090000 1.100000 1.120000 1.140000 1.160000 1.180000
2 1.030225 1.081600 1.092025 1.102500 1.113025 1.123600 1.144900 1.166400 1.188100 1.210000 1.254400 1.299600 1.345600 1.392400
3 1.045678 1.124864 1.141166 1.157625 1.174241 1.191016 1.225043 1.259712 1.295029 1.331000 1.404928 1.481544 1.560896 1.643032
4 1.061364 1.169859 1.192519 1.215506 1.238825 1.262477 1.310796 1.360489 1.411582 1.464100 1.573519 1.688960 1.810639 1.938778
5 1.077284 1.216653 1.246182 1.276282 1.306960 1.338226 1.402552 1.469328 1.538624 1.610510 1.762342 1.925415 2.100342 2.287758
6 1.093443 1.265319 1.302260 1.340096 1.378843 1.418519 1.500730 1.586874 1.677100 1.771561 1.973823 2.194973 2.436396 2.699554
7 1.109845 1.315932 1.360862 1.407100 1.454679 1.503630 1.605781 1.713824 1.828039 1.948717 2.210681 2.502269 2.826220 3.185474
8 1.126493 1.368569 1.422101 1.477455 1.534687 1.593848 1.718186 1.850930 1.992563 2.143589 2.475963 2.852586 3.278415 3.758859
9 1.143390 1.423312 1.486095 1.551328 1.619094 1.689479 1.838459 1.999005 2.171893 2.357948 2.773079 3.251949 3.802961 4.435454
10 1.160541 1.480244 1.552969 1.628895 1.708144 1.790848 1.967151 2.158925 2.367364 2.593742 3.105848 3.707221 4.411435 5.233836
11 1.177949 1.539454 1.622853 1.710339 1.802092 1.898299 2.104852 2.331639 2.580426 2.853117 3.478550 4.226232 5.117265 6.175926
12 1.195618 1.601032 1.695881 1.795856 1.901207 2.012196 2.252192 2.518170 2.812665 3.138428 3.895976 4.817905 5.936027 7.287593
13 1.213552 1.665074 1.772196 1.885649 2.005774 2.132928 2.409845 2.719624 3.065805 3.452271 4.363493 5.492411 6.885791 8.599359
14 1.231756 1.731676 1.851945 1.979932 2.116091 2.260904 2.578534 2.937194 3.341727 3.797498 4.887112 6.261349 7.987518 10.147244
15 1.250232 1.800944 1.935282 2.078928 2.232476 2.396558 2.759032 3.172169 3.642482 4.177248 5.473566 7.137938 9.265521 11.973748
16 1.268986 1.872981 2.022370 2.182875 2.355263 2.540352 2.952164 3.425943 3.970306 4.594973 6.130394 8.137249 10.748004 14.129023
17 1.288020 1.947900 2.113377 2.292021 2.484802 2.692773 3.158815 3.700018 4.327633 5.054470 6.866041 9.276464 12.467685 16.672247
18 1.307341 2.025817 2.208479 2.406619 2.621466 2.854339 3.379932 3.996019 4.717120 5.559917 7.689966 10.575169 14.462514 19.673251
19 1.326951 2.106849 2.307860 2.526950 2.765647 3.025600 3.616528 4.315701 5.141661 6.115909 8.612762 12.055693 16.776517 23.214436
20 1.346855 2.191123 2.411714 2.653298 2.917757 3.207135 3.869684 4.660957 5.604411 6.727500 9.646293 13.743490 19.460759 27.393035
21 1.367058 2.278768 2.520241 2.785963 3.078234 3.399564 4.140562 5.033834 6.108808 7.400250 10.803848 15.667578 22.574481 32.323781
22 1.387564 2.369919 2.633652 2.925261 3.247537 3.603537 4.430402 5.436540 6.658600 8.140275 12.100310 17.861039 26.186398 38.142061
23 1.408377 2.464716 2.752166 3.071524 3.426152 3.819750 4.740530 5.871464 7.257874 8.954302 13.552347 20.361585 30.376222 45.007632
24 1.429503 2.563304 2.876014 3.225100 3.614590 4.048935 5.072367 6.341181 7.911083 9.849733 15.178629 23.212207 35.236417 53.109006
25 1.450945 2.665836 3.005434 3.386355 3.813392 4.291871 5.427433 6.848475 8.623081 10.834706 17.000064 26.461916 40.874244 62.668627
26 1.472710 2.772470 3.140679 3.555673 4.023129 4.549383 5.807353 7.396353 9.399158 11.918177 19.040072 30.166584 47.414123 73.948980
27 1.494800 2.883369 3.282013 3.733456 4.244401 4.822346 6.213868 7.988061 10.245082 13.109994 21.324881 34.389906 55.000382 87.259797
28 1.517222 2.998703 3.429700 3.920159 4.477843 5.111687 6.648838 8.627106 11.167140 14.420994 23.883866 39.204493 63.800444 102.966560
29 1.539981 3.118651 3.584036 4.116136 4.724124 5.418388 7.114257 9.317275 12.172182 15.863093 26.749930 44.693122 74.008515 121.500541
30 1.563080 3.243398 3.745318 4.321942 4.983951 5.743491 7.612255 10.062657 13.267678 17.449402 29.959922 50.950159 85.849877 143.370638

FO,n,i=(1 + i)n−1i

n

1.5%

4.0%

4.5%

5.0%

5.5%

6.0%

7.0%

8.0%

9.0%

10.0%

12.0%

14.0%

16.0%

18.0%

1 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000
2 2.015000 2.040000 2.045000 2.050000 2.055000 2.060000 2.070000 2.080000 2.090000 2.100000 2.120000 2.140000 2.160000 2.180000
3 3.045225 3.121600 3.137025 3.152500 3.168025 3.183600 3.214900 3.246400 3.278100 3.310000 3.374400 3.439600 3.505600 3.572400
4 4.090903 4.246464 4.278191 4.310125 4.342266 4.374616 4.439943 4.506112 4.573129 4.641000 4.779328 4.921144 5.066496 5.215432
5 5.152267 5.416323 5.470710 5.525631 5.581091 5.637093 5.750739 5.866601 5.984711 6.105100 6.352847 6.610104 6.877135 7.154210
6 6.229551 6.632975 6.716892 6.801913 6.888051 6.975319 7.153291 7.335929 7.523335 7.715610 8.115189 8.535519 8.977477 9.441968
7 7.322994 7.898294 8.019152 8.142011 8.266894 8.393838 8.654021 8.922803 9.200735 9.487171 10.089012 10.730491 11.413873 12.141522
8 8.432839 9.214226 9.380014 9.549109 9.721573 9.897468 10.259803 10.636628 11.028474 11.435888 12.299693 13.232760 14.240093 15.326996
9 9.559332 10.582795 10.802114 11.026564 11.256260 11.491316 11.977989 12.487558 13.021036 13.579477 14.775656 16.085347 17.518508 19.085855
10 10.702722 12.006107 12.288209 12.577893 12.875354 13.180795 13.816448 14.486562 15.192930 15.937425 17.548735 19.337295 21.321469 23.521309
11 11.863262 13.486351 13.841179 14.206787 14.583498 14.971643 15.783599 16.645487 17.560293 18.531167 20.654583 23.044516 25.732904 28.755144
12 13.041211 15.025805 15.464032 15.917127 16.385591 16.869941 17.888451 18.977126 20.140720 21.384284 24.133133 27.270749 30.850169 34.931070
13 14.236830 16.626838 17.159913 17.712983 18.286798 18.882138 20.140643 21.495297 22.953385 24.522712 28.029109 32.088654 36.786196 42.218663
14 15.450382 18.291911 18.932109 19.598632 20.292572 21.015066 22.550488 24.214920 26.019189 27.974983 32.392602 37.581065 43.671987 50.818022
15 16.682138 20.023588 20.784054 21.578564 22.408663 23.275970 25.129022 27.152114 29.360916 31.772482 37.279715 43.842414 51.659505 60.965266
16 17.932370 21.824531 22.719337 23.657492 24.641140 25.672528 27.888054 30.324283 33.003399 35.949730 42.753280 50.980352 60.925026 72.939014
17 19.201655 23.697512 24.741707 25.840366 26.996403 28.212880 30.840217 33.750226 36.973705 40.544703 48.883674 59.117601 71.673030 87.068036
18 20.489376 25.645413 26.855084 28.132385 29.481205 30.905653 33.999033 37.450244 41.301338 45.599173 55.749715 68.394066 84.140715 103.740283
19 21.796716 27.671229 29.063562 30.539004 32.102671 33.759992 37.378965 41.446263 46.018458 51.159090 63.439681 78.969235 98.603230 123.413534
20 23.123667 29.778079 31.371423 33.065954 34.868318 36.785591 40.995492 45.761964 51.160120 57.274999 72.052442 91.024928 115.379747 146.627970
21 24.470522 31.969202 33.783137 35.719252 37.786076 39.992727 44.865177 50.422921 56.764530 64.002499 81.698736 104.768418 134.840506 174.021005
22 25.837580 34.247970 36.303378 38.505214 40.864310 43.392290 49.005739 55.456755 62.873338 71.402749 92.502584 120.435996 157.414987 206.344785
23 27.225144 36.617889 38.937030 41.430475 44.111847 46.995828 53.436141 60.893296 69.531939 79.543024 104.602894 138.297035 183.601385 244.486847
24 28.633521 39.082604 41.689196 44.501999 47.537998 50.815577 58.176671 66.764759 76.789813 88.497327 118.155241 158.658620 213.977607 289.494479
25 30.063024 41.645908 44.565210 47.727099 51.152588 54.864512 63.249038 73.105940 84.700896 98.347059 133.333870 181.870827 249.214024 342.603486
26 31.513969 44.311745 47.570645 51.113454 54.965981 59.156383 68.676470 79.954415 93.323977 109.181765 150.333934 208.332743 290.088267 405.272113
27 32.986678 47.084214 50.711324 54.669126 58.989109 63.705766 74.483823 87.350768 102.723135 121.099942 169.374007 238.499327 337.502390 479.221093
28 34.481479 49.967583 53.993333 58.402583 63.233510 68.528112 80.697691 95.338830 112.968217 134.209936 190.698887 272.889233 392.502773 566.480890
29 35.998701 52.966286 57.423033 62.322712 67.711354 73.639798 87.346529 103.965936 124.135356 148.630930 214.582754 312.093725 456.303216 669.447450
30 37.538681 56.084938 61.007070 66.438848 72.435478 79.058186 94.460786 113.283211 136.307539 164.494023 241.332684 356.786847 530.311731 790.947991

pn,i=1(1 + i)n

n

1.5%

4.0%

4.5%

5.0%

5.5%

6.0%

7.0%

8.0%

9.0%

10.0%

12.0%

14.0%

16.0%

18.0%

1 0.985222 0.961538 0.956938 0.952381 0.947867 0.943396 0.934579 0.925926 0.917431 0.909091 0.892857 0.877193 0.862069 0.847458
2 0.970662 0.924556 0.915730 0.907029 0.898452 0.889996 0.873439 0.857339 0.841680 0.826446 0.797194 0.769468 0.743163 0.718184
3 0.956317 0.888996 0.876297 0.863838 0.851614 0.839619 0.816298 0.793832 0.772183 0.751315 0.711780 0.674972 0.640658 0.608631
4 0.942184 0.854804 0.838561 0.822702 0.807217 0.792094 0.762895 0.735030 0.708425 0.683013 0.635518 0.592080 0.552291 0.515789
5 0.928260 0.821927 0.802451 0.783526 0.765134 0.747258 0.712986 0.680583 0.649931 0.620921 0.567427 0.519369 0.476113 0.437109
6 0.914542 0.790315 0.767896 0.746215 0.725246 0.704961 0.666342 0.630170 0.596267 0.564474 0.506631 0.455587 0.410442 0.370432
7 0.901027 0.759918 0.734828 0.710681 0.687437 0.665057 0.622750 0.583490 0.547034 0.513158 0.452349 0.399637 0.353830 0.313925
8 0.887711 0.730690 0.703185 0.676839 0.651599 0.627412 0.582012 0.540269 0.501866 0.466507 0.403883 0.350559 0.305025 0.266038
9 0.874592 0.702587 0.672904 0.644609 0.617629 0.591898 0.543934 0.500249 0.460428 0.424098 0.360610 0.307508 0.262953 0.225456
10 0.861667 0.675564 0.643928 0.613913 0.585431 0.558395 0.508349 0.463193 0.422411 0.385543 0.321973 0.269744 0.226684 0.191064
11 0.848933 0.649581 0.616199 0.584679 0.554911 0.526788 0.475093 0.428883 0.387533 0.350494 0.287476 0.236617 0.195417 0.161919
12 0.836387 0.624597 0.589664 0.556837 0.525982 0.496969 0.444012 0.397114 0.355535 0.318631 0.256675 0.207559 0.168463 0.137220
13 0.824027 0.600574 0.564272 0.530321 0.498561 0.468839 0.414964 0.367698 0.326179 0.289664 0.229174 0.182069 0.145227 0.116288
14 0.811849 0.577475 0.539973 0.505068 0.472569 0.442301 0.387817 0.340461 0.299246 0.263331 0.204620 0.159710 0.125195 0.098549
15 0.799852 0.555265 0.516720 0.481017 0.447933 0.417265 0.362446 0.315242 0.274538 0.239392 0.182696 0.140096 0.107927 0.083516
16 0.788031 0.533908 0.494469 0.458112 0.424581 0.393646 0.338735 0.291890 0.251870 0.217629 0.163122 0.122892 0.093041 0.070776
17 0.776385 0.513373 0.473176 0.436297 0.402447 0.371364 0.316574 0.270269 0.231073 0.197845 0.145644 0.107800 0.080207 0.059980
18 0.764912 0.493628 0.452800 0.415521 0.381466 0.350344 0.295864 0.250249 0.211994 0.179859 0.130040 0.094561 0.069144 0.050830
19 0.753607 0.474642 0.433302 0.395734 0.361579 0.330513 0.276508 0.231712 0.194490 0.163508 0.116107 0.082948 0.059607 0.043077
20 0.742470 0.456387 0.414643 0.376889 0.342729 0.311805 0.258419 0.214548 0.178431 0.148644 0.103667 0.072762 0.051385 0.036506
21 0.731498 0.438834 0.396787 0.358942 0.324862 0.294155 0.241513 0.198656 0.163698 0.135131 0.092560 0.063826 0.044298 0.030937
22 0.720688 0.421955 0.379701 0.341850 0.307926 0.277505 0.225713 0.183941 0.150182 0.122846 0.082643 0.055988 0.038188 0.026218
23 0.710037 0.405726 0.363350 0.325571 0.291873 0.261797 0.210947 0.170315 0.137781 0.111678 0.073788 0.049112 0.032920 0.022218
24 0.699544 0.390121 0.347703 0.310068 0.276657 0.246979 0.197147 0.157699 0.126405 0.101526 0.065882 0.043081 0.028380 0.018829
25 0.689206 0.375117 0.332731 0.295303 0.262234 0.232999 0.184249 0.146018 0.115968 0.092296 0.058823 0.037790 0.024465 0.015957
26 0.679021 0.360689 0.318402 0.281241 0.248563 0.219810 0.172195 0.135202 0.106393 0.083905 0.052521 0.033149 0.021091 0.013523
27 0.668986 0.346817 0.304691 0.267848 0.235605 0.207368 0.160930 0.125187 0.097608 0.076278 0.046894 0.029078 0.018182 0.011460
28 0.659099 0.333477 0.291571 0.255094 0.223322 0.195630 0.150402 0.115914 0.089548 0.069343 0.041869 0.025507 0.015674 0.009712
29 0.649359 0.320651 0.279015 0.242946 0.211679 0.184557 0.140563 0.107328 0.082155 0.063039 0.037383 0.022375 0.013512 0.008230
30 0.639762 0.308319 0.267000 0.231377 0.200944 0.174110 0.131367 0.099377 0.075371 0.057309 0.033378 0.019627 0.011648 0.006975

pO,n,i=1−1(1 + i)ni

n

1.5%

4.0%

4.5%

5.0%

5.5%

6.0%

7.0%

8.0%

9.0%

10.0%

12.0%

14.0%

16.0%

18.0%

1 0.985222 0.961538 0.956938 0.952381 0.947867 0.943396 0.934579 0.925926 0.917431 0.909091 0.892857 0.877193 0.862069 0.847458
2 1.955883 1.886095 1.872668 1.859410 1.846320 1.833393 1.808018 1.783265 1.759111 1.735537 1.690051 1.646661 1.605232 1.565642
3 2.912200 2.775091 2.748964 2.723248 2.697933 2.673012 2.624316 2.577097 2.531295 2.486852 2.401831 2.321632 2.245890 2.174273
4 3.854385 3.629895 3.587526 3.545951 3.505150 3.465106 3.387211 3.312127 3.239720 3.169865 3.037349 2.913712 2.798181 2.690062
5 4.782645 4.451822 4.389977 4.329477 4.270284 4.212364 4.100197 3.992710 3.889651 3.790787 3.604776 3.433081 3.274294 3.127171
6 5.697187 5.242137 5.157872 5.075692 4.995530 4.917324 4.766540 4.622880 4.485919 4.355261 4.111407 3.888668 3.684736 3.497603
7 6.598214 6.002055 5.892701 5.786373 5.682967 5.582381 5.389289 5.206370 5.032953 4.868419 4.563757 4.288305 4.038565 3.811528
8 7.485925 6.732745 6.595886 6.463213 6.334566 6.209794 5.971299 5.746639 5.534819 5.334926 4.967640 4.638864 4.343591 4.077566
9 8.360517 7.435332 7.268790 7.107822 6.952195 6.801692 6.515232 6.246888 5.995247 5.759024 5.328250 4.946372 4.606544 4.303022
10 9.222185 8.110896 7.912718 7.721735 7.537626 7.360087 7.023582 6.710081 6.417658 6.144567 5.650223 5.216116 4.833227 4.494086
11 10.071118 8.760477 8.528917 8.306414 8.092536 7.886875 7.498674 7.138964 6.805191 6.495061 5.937699 5.452733 5.028644 4.656005
12 10.907505 9.385074 9.118581 8.863252 8.618518 8.383844 7.942686 7.536078 7.160725 6.813692 6.194374 5.660292 5.197107 4.793225
13 11.731532 9.985648 9.682852 9.393573 9.117079 8.852683 8.357651 7.903776 7.486904 7.103356 6.423548 5.842362 5.342334 4.909513
14 12.543382 10.563123 10.222825 9.898641 9.589648 9.294984 8.745468 8.244237 7.786150 7.366687 6.628168 6.002072 5.467529 5.008062
15 13.343233 11.118387 10.739546 10.379658 10.037581 9.712249 9.107914 8.559479 8.060688 7.606080 6.810864 6.142168 5.575456 5.091578
16 14.131264 11.652296 11.234015 10.837770 10.462162 10.105895 9.446649 8.851369 8.312558 7.823709 6.973986 6.265060 5.668497 5.162354
17 14.907649 12.165669 11.707191 11.274066 10.864609 10.477260 9.763223 9.121638 8.543631 8.021553 7.119630 6.372859 5.748704 5.222334
18 15.672561 12.659297 12.159992 11.689587 11.246074 10.827603 10.059087 9.371887 8.755625 8.201712 7.249670 6.467420 5.817848 5.273164
19 16.426168 13.133939 12.593294 12.085321 11.607654 11.158116 10.335595 9.603599 8.950115 8.364920 7.365777 6.550369 5.877455 5.316241
20 17.168639 13.590326 13.007936 12.462210 11.950382 11.469921 10.594014 9.818147 9.128546 8.513564 7.469444 6.623131 5.928841 5.352746
21 17.900137 14.029160 13.404724 12.821153 12.275244 11.764077 10.835527 10.016803 9.292244 8.648694 7.562006 6.686957 5.973139 5.383683
22 18.620824 14.451115 13.784425 13.163003 12.583170 12.041582 11.061240 10.201044 9.442425 8.771540 7.644646 6.742944 6.011326 5.409901
23 19.330861 14.856842 14.147775 13.488574 12.875042 12.303379 11.272187 10.371059 9.580207 8.883218 7.718434 6.792056 6.044247 5.432120
24 20.030405 15.246963 14.495478 13.798642 13.151699 12.550358 11.469334 10.528758 9.706612 8.984744 7.784316 6.835137 6.072627 5.450949
25 20.719611 15.622080 14.828209 14.093945 13.413933 12.783356 11.653583 10.674776 9.822580 9.077040 7.843139 6.872927 6.097092 5.466906
26 21.398632 15.982769 15.146611 14.375185 13.662495 13.003166 11.825779 10.809978 9.928972 9.160945 7.895660 6.906077 6.118183 5.480429
27 22.067617 16.329586 15.451303 14.643034 13.898100 13.210534 11.986709 10.935165 10.026580 9.237223 7.942554 6.935155 6.136364 5.491889
28 22.726717 16.663063 15.742874 14.898127 14.121422 13.406164 12.137111 11.051078 10.116128 9.306567 7.984423 6.960662 6.152038 5.501601
29 23.376076 16.983715 16.021889 15.141074 14.333101 13.590721 12.277674 11.158406 10.198283 9.369606 8.021806 6.983037 6.165550 5.509831
30 24.015838 17.292033 16.288889 15.372451 14.533745 13.764831 12.409041 11.257783 10.273654 9.426914 8.055184 7.002664 6.177198 5.516806

pD,n,i=1−1(1 + i)n-1i+1

n

1.5%

4.0%

4.5%

5.0%

5.5%

6.0%

7.0%

8.0%

9.0%

10.0%

12.0%

14.0%

16.0%

18.0%

1 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000 1.000000
2 1.985222 1.961538 1.956938 1.952381 1.947867 1.943396 1.934579 1.925926 1.917431 1.909091 1.892857 1.877193 1.862069 1.847458
3 2.955883 2.886095 2.872668 2.859410 2.846320 2.833393 2.808018 2.783265 2.759111 2.735537 2.690051 2.646661 2.605232 2.565642
4 3.912200 3.775091 3.748964 3.723248 3.697933 3.673012 3.624316 3.577097 3.531295 3.486852 3.401831 3.321632 3.245890 3.174273
5 4.854385 4.629895 4.587526 4.545951 4.505150 4.465106 4.387211 4.312127 4.239720 4.169865 4.037349 3.913712 3.798181 3.690062
6 5.782645 5.451822 5.389977 5.329477 5.270284 5.212364 5.100197 4.992710 4.889651 4.790787 4.604776 4.433081 4.274294 4.127171
7 6.697187 6.242137 6.157872 6.075692 5.995530 5.917324 5.766540 5.622880 5.485919 5.355261 5.111407 4.888668 4.684736 4.497603
8 7.598214 7.002055 6.892701 6.786373 6.682967 6.582381 6.389289 6.206370 6.032953 5.868419 5.563757 5.288305 5.038565 4.811528
9 8.485925 7.732745 7.595886 7.463213 7.334566 7.209794 6.971299 6.746639 6.534819 6.334926 5.967640 5.638864 5.343591 5.077566
10 9.360517 8.435332 8.268790 8.107822 7.952195 7.801692 7.515232 7.246888 6.995247 6.759024 6.328250 5.946372 5.606544 5.303022
11 10.222185 9.110896 8.912718 8.721735 8.537626 8.360087 8.023582 7.710081 7.417658 7.144567 6.650223 6.216116 5.833227 5.494086
12 11.071118 9.760477 9.528917 9.306414 9.092536 8.886875 8.498674 8.138964 7.805191 7.495061 6.937699 6.452733 6.028644 5.656005
13 11.907505 10.385074 10.118581 9.863252 9.618518 9.383844 8.942686 8.536078 8.160725 7.813692 7.194374 6.660292 6.197107 5.793225
14 12.731532 10.985648 10.682852 10.393573 10.117079 9.852683 9.357651 8.903776 8.486904 8.103356 7.423548 6.842362 6.342334 5.909513
15 13.543382 11.563123 11.222825 10.898641 10.589648 10.294984 9.745468 9.244237 8.786150 8.366687 7.628168 7.002072 6.467529 6.008062
16 14.343233 12.118387 11.739546 11.379658 11.037581 10.712249 10.107914 9.559479 9.060688 8.606080 7.810864 7.142168 6.575456 6.091578
17 15.131264 12.652296 12.234015 11.837770 11.462162 11.105895 10.446649 9.851369 9.312558 8.823709 7.973986 7.265060 6.668497 6.162354
18 15.907649 13.165669 12.707191 12.274066 11.864609 11.477260 10.763223 10.121638 9.543631 9.021553 8.119630 7.372859 6.748704 6.222334
19 16.672561 13.659297 13.159992 12.689587 12.246074 11.827603 11.059087 10.371887 9.755625 9.201712 8.249670 7.467420 6.817848 6.273164
20 17.426168 14.133939 13.593294 13.085321 12.607654 12.158116 11.335595 10.603599 9.950115 9.364920 8.365777 7.550369 6.877455 6.316241
21 18.168639 14.590326 14.007936 13.462210 12.950382 12.469921 11.594014 10.818147 10.128546 9.513564 8.469444 7.623131 6.928841 6.352746
22 18.900137 15.029160 14.404724 13.821153 13.275244 12.764077 11.835527 11.016803 10.292244 9.648694 8.562006 7.686957 6.973139 6.383683
23 19.620824 15.451115 14.784425 14.163003 13.583170 13.041582 12.061240 11.201044 10.442425 9.771540 8.644646 7.742944 7.011326 6.409901
24 20.330861 15.856842 15.147775 14.488574 13.875042 13.303379 12.272187 11.371059 10.580207 9.883218 8.718434 7.792056 7.044247 6.432120
25 21.030405 16.246963 15.495478 14.798642 14.151699 13.550358 12.469334 11.528758 10.706612 9.984744 8.784316 7.835137 7.072627 6.450949
26 21.719611 16.622080 15.828209 15.093945 14.413933 13.783356 12.653583 11.674776 10.822580 10.077040 8.843139 7.872927 7.097092 6.466906
27 22.398632 16.982769 16.146611 15.375185 14.662495 14.003166 12.825779 11.809978 10.928972 10.160945 8.895660 7.906077 7.118183 6.480429
28 23.067617 17.329586 16.451303 15.643034 14.898100 14.210534 12.986709 11.935165 11.026580 10.237223 8.942554 7.935155 7.136364 6.491889
29 23.726717 17.663063 16.742874 15.898127 15.121422 14.406164 13.137111 12.051078 11.116128 10.306567 8.984423 7.960662 7.152038 6.501601
30 24.376076 17.983715 17.021889 16.141074 15.333101 14.590721 13.277674 12.158406 11.198283 10.369606 9.021806 7.983037 7.165550 6.509831

In: Accounting

Francisco Inc. acquired 100 percent of the voting shares of Beltran Company on January 1, 2017....

Francisco Inc. acquired 100 percent of the voting shares of Beltran Company on January 1, 2017. In exchange, Francisco paid $657,500 in cash and issued 110,000 shares of its own $1 par value common stock. On this date, Francisco’s stock had a fair value of $12 per share. The combination is a statutory merger with Beltran subsequently dissolved as a legal corporation. Beltran’s assets and liabilities are assigned to a new reporting unit.

The following reports the fair values for the Beltran reporting unit for January 1, 2017, and December 31, 2018, along with their respective book values on December 31, 2018.

Beltran Reporting Unit Fair Values
1/1/17
Fair Values
12/31/18
Book Values
12/31/18
Cash $ 107,000 $ 76,000 $ 76,000
Receivables 281,750 316,500 316,500
Inventory 378,500 426,000 415,200
Patents 535,500 622,000 491,500
Customer relationships 660,750 630,000 583,250
Equipment (net) 374,500 308,000 300,050
Goodwill ? ? 416,000
Accounts payable (136,000 ) (198,000 ) (198,000 )
Long-term liabilities (640,500 ) (558,000 ) (558,000 )
  1. Prepare Francisco’s journal entry to record the assets acquired and the liabilities assumed in the Beltran merger on January 1, 2017.

  2. On December 31, 2018, Francisco opts to forgo any goodwill impairment qualitative assessment and estimates that the total fair value of the entire Beltran reporting unit is $1,740,250. What amount of goodwill impairment, if any, should Francisco recognize on its 2018 income statement?

In: Accounting

On December 18, 2017, Stephanie Corporation acquired 100 percent of a Swiss company for 4.0 million...

On December 18, 2017, Stephanie Corporation acquired 100 percent of a Swiss company for 4.0 million Swiss francs (CHF), which is indicative of book and fair value. At the acquisition date, the exchange rate was $1.00 = CHF 1. On December 18, 2017, the book and fair values of the subsidiary’s assets and liabilities were:

Cash CHF 824,000
Inventory 1,324,000
Property, plant & equipment 4,000,000
Notes payable (2,148,000 )

Stephanie prepares consolidated financial statements on December 31, 2017. By that date, the Swiss franc has appreciated to $1.10 = CHF 1. Because of the year-end holidays, no transactions took place prior to consolidation.

  1. Determine the translation adjustment to be reported on Stephanie’s December 31, 2017, consolidated balance sheet, assuming that the Swiss franc is the Swiss subsidiary’s functional currency. What is the economic relevance of this translation adjustment?

  2. Determine the remeasurement gain or loss to be reported in Stephanie’s 2017 consolidated net income, assuming that the U.S. dollar is the functional currency. What is the economic relevance of this remeasurement gain or loss?

In: Accounting

Consolidation several years subsequent to date of acquisition—Equity method Assume that a parent company acquired a...

Consolidation several years subsequent to date of acquisition—Equity method
Assume that a parent company acquired a subsidiary on January 1, 2014. The purchase price was $785,000 in excess of the subsidiary’s book value of Stockholders’ Equity on the acquisition date, and that excess was assigned to the following [A] assets:

[A] Asset Original
Amount
Original
Useful
Life
Property, plant and equipment (PPE), net $140,000 16 years
Patent 245,000 7 years
License 105,000 10 years
Goodwill 295,000 Indefinite
$785,000


The [A] assets with definite useful lives have been depreciated or amortized as part of the parent’s preconsolidation equity method accounting. The Goodwill asset has been tested annually for impairment, and has not been found to be impaired. The financial statements of the parent and its subsidiary for the year ended December 31, 2016, are as follows:

Parent Subsidiary Parent Subsidiary
Income statement Balance sheet
Sales $4,802,000 $1,338,300 Assets
Cost of goods sold (3,457,300) (784,700) Cash $719,600 $337,400
Gross profit 1,344,700 553,600 Accounts receivable 1,229,200 303,800
Equity income 159,150 - Inventory 1,624,000 389,900
Operating expenses (720,300) (340,200) Equity investment 1,650,550 -
Net income $783,550 $213,400 Property, plant & equipment 2,923,200 721,000
Statement of retained earnings $8,146,550 $1,752,100
BOY retained earnings 1,694,700 676,200 Liabilities and stockholders' equity
Net income 783,550 213,400 Accounts payable $702,800 $124,600
Dividends (394,000) (58,000) Accrued liabilities 835,800 163,100
Ending retained earnings $2,084,250 $831,600 Long-term liabilities 2,100,000 436,100
Common stock 527,100 87,500
APIC 1,896,600 109,200
Retained earnings 2,084,250 831,600
$8,146,550

$1,752,100

a. Compute the Equity Investment balance as of January 1, 2016.

$Answer

b. Show the computation to yield the $159,150 equity income reported by the parent for the year ended December 31, 2016.

Do not use negative signs with your answers.

Subsidiary net income $Answer
Less: Amortization Answer
Less: Depreciation Answer Answer
$Answer


c. Show the computation to yield the $1,650,550 Equity Investment account balance reported by the parent at December 31, 2016.

Do not use negative signs with your answers.

Equity investment at 1/1/16 $Answer
Plus: AnswerDividendsEquity incomeEquity investmentGoodwillOperating expensesPPE, netRetained earnings Answer
Less: AnswerDividendsEquity incomeEquity investmentGoodwillOperating expensesPPE, netRetained earnings Answer Answer
Equity investment at 12/31/16 $Answer

In: Accounting

Anxiety Company acquired three items of machinery. ▪ On January 1,2017,the entity purchased a machine for...

Anxiety Company acquired three items of machinery. ▪ On January 1,2017,the entity purchased a machine for P500,000 down and four monthly installments of P1,250,000.The cash price of the machine was P4,700,000. ▪ On December 31,2017,the entity purchased a machine in exchange for a noninterest bearing note requiring ten payments of P500,000. ▪ The first payment was made on December 31,2018, and the others are due annually on December 31. ▪ The prevailing rate of interest for this type of note at date of issuance was 12%. ▪ The present value of an ordinary annuity of 1 at 12% is 5.33 for nine periods and 5.65 for ten periods.▪ On December 31,2017,the entity acquired used machinery by issuing the seller a two-ear, noninterest- bearing note for P3,000,000.In recent borrowing, the entity has paid a 12% interest for this type of note. ▪ The present value of 1 at 12% for 2 years is.80 and the present value of an ordinary annuity of 1 at 12% for 2 years is 1.69. Required: Prepare journal entries for 2017,2018 and 2019.

In: Accounting

On December 18, 2017, Stephanie Corporation acquired 100 percent of a Swiss company for 4.0 million...

On December 18, 2017, Stephanie Corporation acquired 100 percent of a Swiss company for 4.0 million Swiss francs (CHF), which is indicative of book and fair value. At the acquisition date, the exchange rate was $1.00 = CHF 1. On December 18, 2017, the book and fair values of the subsidiary’s assets and liabilities were:

Cash CHF 811,000
Inventory 1,311,000
Property, plant & equipment 4,011,000
Notes payable (2,122,000 )

Stephanie prepares consolidated financial statements on December 31, 2017. By that date, the Swiss franc has appreciated to $1.10 = CHF 1. Because of the year-end holidays, no transactions took place prior to consolidation.

Determine the translation adjustment to be reported on Stephanie’s December 31, 2017, consolidated balance sheet, assuming that the Swiss franc is the Swiss subsidiary’s functional currency. What is the economic relevance of this translation adjustment?

Determine the remeasurement gain or loss to be reported in Stephanie’s 2017 consolidated net income, assuming that the U.S. dollar is the functional currency. What is the economic relevance of this remeasurement gain or loss?

a.Translation adjustment positive: ?

b.Remeasurement loss: ?

In: Accounting