On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander’s book value was $925,000, Plymouth assessed Sander’s total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock.
The book values of Sander’s individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The undervalued patents had a five-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred.
Sander regularly sells inventory to Plymouth. Below are details of the intra-entity inventory sales for the past three years:
Separate financial statements for these two companies as of December 31, 2018, follow:
Plymouth | Sander | |
---|---|---|
Revenues | $(1,740,000) | $ (950,000) |
Cost of goods sold | 820,000 | 500,000 |
Depreciation expense | 104,000 | 85,000 |
Amortization expense | 220,000 | 120,000 |
Interest expense | 20,000 | 15,000 |
Equity in earnings of Sander | (124,000) | –0– |
Net income | $ (700,000) | $ (230,000) page 256 |
Retained earnings 1/1/18 | $(2,800,000) | $ (345,000) |
Net income | (700,000) | (230,000) |
Dividends declared | 200,000 | 25,000 |
Retained earnings, 12/31/18 | $(3,300,000) | $ (550,000) |
Cash | $ 535,000 | $ 115,000 |
Accounts receivable | 575,000 | 215,000 |
Inventory | 990,000 | 800,000 |
Investment in Sander | 1,420,000 | –0– |
Buildings and equipment | 1,025,000 | 863,000 |
Patents | 950,000 | 107,000 |
Total assets | $ 5,495,000 | $ 2,100,000 |
Accounts payable | $ (450,000) | $ (200,000) |
Notes payable | (545,000) | (450,000) |
Common stock | (900,000) | (800,000) |
Additional paid-in capital | (300,000) | (100,000) |
Retained earnings, 12/31/18 | (3,300,000) | (550,000) |
Total liabilities and stockholders’ equity | $(5,495,000) | $(2,100,000) |
Prepare a schedule that calculates the Equity in Earnings of Sander account balance.
Prepare a worksheet to arrive at consolidated figures for external reporting purposes. At year-end, there are no intra-entity payables or receivables.
ANSWER
_____________________________________________
If you have any query or any Explanation please ask me in the comment box, i am here to helps you.please give me positive rating.
*****************THANK YOU**************
On January 1, 2016,Plymouth Corporation acquired 80 percent of the outstanding votingstock of Sander...
On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander's book value was $925,000, Plymouth assessed Sander's total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock. The book values of Sander's individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $327,000. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $193,400. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $218,000. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $72,700 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $358,200. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $211,800. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $238,800. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $89,200 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $383,400. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $226,700. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $255,600. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $88,000 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $383,400. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $226,700. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $255,600. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $88,000 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, Mcllroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $346,200. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $204,600. Also, the acquisition date fair value of the 40 percent noncontrolling interest was $230,800. The subsidiary held patents with a 10-year remaining life that were undervalued within the company's accounting records by $79.900 and an unrecorded customer list (15-year remaining life) assessed at...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $313,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $185,500. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $209,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $76,300 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $313,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $185,500. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $209,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $76,300 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $392,400. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $231,900. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $261,600. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $81,700 and an unrecorded customer list (15-year remaining life) assessed at a...
On January 1, 2017, Procise Corporation acquired 100 percent of the outstanding voting stock of GaugeRite Corporation for $2,040,050 cash. On the acquisition date, GaugeRite had the following balance sheet: Cash $ 96,000 Accounts payable $ 216,000 Accounts receivable 166,000 Long-term debt 950,000 Land 742,000 Common stock 1,006,000 Equipment (net) 1,911,000 Retained earnings 743,000 $ 2,915,000 $ 2,915,000 At the acquisition date, the following allocation was prepared: Fair value of consideration transferred $ 2,040,050 Book value acquired 1,749,000 Excess fair...