On January 2, 20X7, Victory Co. acquired 60% of the shares of Sauce Ltd. by issuing shares valued at $1,200,000. On this date, Sauce’s building and machinery had estimated remaining useful lives of 10 years and 5 years respectively. Both Victory and Sauce use straight-line depreciation. The separate-entity statements of financial position for Victory and Sauce just prior to the acquisition are presented below.
Statements of Financial Position
As of January 1, 20X7
Victory Co. Sauce Ltd.
(Carrying Value) |
(Carrying Value) |
(Fair Value) |
|
Noncurrent assets: |
|||
Land |
$ - |
$ 360,000 |
$ 640,000 |
Building |
2,080,000 |
1,200,000 |
1,040,000 |
Accumulated depreciation |
(320,000) |
(400,000) |
|
Machinery |
1,400,000 |
1,040,000 |
80,000 |
Accumulated depreciation |
(560,000) |
(640,000) |
|
Total noncurrent assets |
2,600,000 |
1,560,000 |
|
Current assets: |
|||
Inventories |
640,000 |
240,000 |
240,000 |
Accounts receivable |
560,000 |
160,000 |
160,000 |
Cash |
400,000 |
80,000 |
80,000 |
Total current assets |
1,600,000 |
480,000 |
|
Total assets |
$4,200,000 |
$2,040,000 |
|
Shareholders’ Equity: |
|||
Common shares |
$1,760,000 |
$ 800,000 |
|
Retained earnings |
1,800,000 |
520,000 |
|
Total shareholders’ equity |
3,560,000 |
1,320,000 |
|
Noncurrent liabilities: |
|||
Long-term bank loan |
- |
400,000 |
400,000 |
Current liabilities: |
|||
A/P and accrued liabilities |
640,000 |
320,000 |
320,000 |
Total liabilities |
640,000 |
720,000 |
|
Total liabilities and shareholders’ equity |
$4,200,000 |
$2,040,000 |
The separate-entity financial statements for Victory and Sauce at the end of 20X7 are presented below.
Statements of Financial Position
As of December 31, 20X7
Victory Co. Sauce Ltd.
Noncurrent assets: |
||
Long-term loan receivable |
$ 400,000 |
$ - |
Land |
- |
1,080,000 |
Building |
2,400,000 |
1,200,000 |
Accumulated depreciation |
(360,000) |
(480,000) |
Machinery |
1,600,000 |
1,040,000 |
Accumulated depreciation |
(640,000) |
(720,000) |
Investment in Sauce Ltd. |
1,200,000 |
____-___ |
Total noncurrent assets |
4,600,000 |
2,120,000 |
Current assets: |
||
Inventories |
1,280,000 |
480,000 |
Amounts receivable |
480,000 |
240,000 |
Cash |
224,000 |
80,000 |
Total current assets |
1,984,000 |
800,000 |
Total assets |
$6,584,000 |
$2,920,000 |
Shareholders’ Equity: |
||
Common shares |
$2,960,000 |
$ 800,000 |
Retained earnings |
2,784,000 |
1,080,000 |
Total shareholders’ equity |
5,744,000 |
1,880,000 |
Noncurrent liabilities: |
||
Long-term loans |
520,000 |
800,000 |
Current liabilities: |
||
Accounts payable |
320,000 |
240,000 |
Total liabilities |
840,000 |
1,040,000 |
Total liabilities and shareholders’ equity |
$6,584,000 |
$2,920,000 |
Statements of Comprehensive Income
For the year ended December 31, 20X7
Victory Co. Sauce Ltd.
Sales |
$16,000,000 |
$8,000,000 |
Dividend income |
192,000 |
- |
Other income |
56,000 |
____-____ |
16,248,000 |
8,000,000 |
|
Cost of sales |
8,000,000 |
4,800,000 |
Other operating expenses |
7,088,000 |
2,240,000 |
Interest expense |
16,000 |
80,000 |
Total expenses |
15,104,000 |
7,120,000 |
Net income and comprehensive income |
$ 1,144,000 |
$ 880,000 |
Statements of Change in Equity – Retained Earnings Section
For the year ended December 31, 20X7
Victory Co. Sauce Ltd.
Retained earnings, December 31, 20X6 |
$1,800,000 |
$ 520,000 |
Net income |
1,144,000 |
880,000 |
Dividends declared |
(160,000) |
(320,000) |
Retained earnings, December 31, 20X7 |
$2,784,000 |
$1,080,000 |
During 20X7, Victory and Sauce had the following transactions between them:
On June 30, 20X7, Sauce borrowed $400,000 from Victory at an interest rate of 10% (simple interest). Interest is to be paid at the end of each calendar year. Sauce did not pay the 20X7 interest.
During 20X7, Sauce sold $3,200,000 of goods to Victory. At the end of 2007, $800,000 of those goods were still in Victory’s ending inventory. Sauce charged Victory the same price it charges all its other customers.
During 20X7, Victory sold $1,600,000 of goods to Sauce. At the
end of 20X7, $320,000 of those goods were still in Sauce’s ending
inventory. Victory charged
Sauce the same price it charges all its other customers.
There was no impairment of goodwill for 20X7.
Required:
Prepare the consolidated statement of financial position for December 31st, 20X7 using entity method.
On January 2, 20X7, Victory Co. acquired 60% of the shares of Sauce Ltd. by issuing...
On January 2, 20X7, Victory Co. acquired 60% of the shares of Sauce Ltd. by issuing shares valued at $1,200,000. On this date, Sauce’s building and machinery had estimated remaining useful lives of 10 years and 5 years respectively. Both Victory and Sauce use straight-line depreciation. The separate-entity statements of financial position for Victory and Sauce just prior to the acquisition are presented below. Statements of Financial Position As of January 1, 20X7 Victory Co. Sauce...
On January 1, 20X7, P Company acquired 60 percent of the outstanding common stock of S Company at the book value of the shares acquired. On that date, the fair value of noncontrolling interest was equal to 40 percent of book value of S. At the time of purchase, S had common stock of $1,000,000 outstanding and retained earnings of $800,000. On December 31, 20X7, P purchased 50 percent of S's bonds outstanding which were originally issued on January 1,...
On January 1, 20X7, P Company acquired 60 percent of the outstanding common stock of S Company at the book value of the shares acquired. On that date, the fair value of noncontrolling interest was equal to 40 percent of book value of S. At the time of purchase, S had common stock of $1,000,000 outstanding and retained earnings of $800,000. On December 31, 20X7, P purchased 50 percent of S's bonds outstanding which were originally issued on January 1,...
May i know how to get the goodwill? TBSFWB0295 Consolidation at Date of Acquisition On January 1, year 2, Arcelia Corporation acquired Gavino corporation by purchasing 100% of the stock of Gavino in exchange for 20,000 shares of Arcelia stock. On the date of acquisition Arcelia stock traded for $18 per share on the stock exchange. The fair market value of Gavino's inventory is $10,000 higher than the book value. The book values of each company on January 1, year...
Astor Corporation’s balance sheet at January 1, 20X7, reflected the following balances: Assets Liabilities and Stockholders’ Equity Cash & Receivables $ 80,000 Accounts Payable $ 40,000 Inventory 120,000 Income Taxes Payable 60,000 Land 70,000 Bonds Payable 200,000 Buildings & Equipment (net) 480,000 Common Stock 250,000 Retained Earnings 200,000 Total Assets $ 750,000 Total Liabilities & Stockholders’ Equity $ 750,000 Phel Corporation, which had just entered into an active acquisition program, acquired 100 percent of Astor’s common stock on January 2,...
Pinnacle Corporation acquired all of Stengl Corporation's common stock by issuing 350,000 shares of $1 par common stock with a current market value of $8,000,000. Related accountants' and attorneys' fees were $300,000, paid in cash. The total book value of Stengl's shareholders' equity consists of capital stock of $160,000 and retained earnings of $1,440,000. Book values and fair values of Stengl's assets and liabilities are given below: Book Value Fair Value Cash and receivables $640,000 $640,000 Inventories 880,000 720,000 Plant...
Pinnacle Corporation acquired all of Stengl Corporation's common stock by issuing 350,000 shares of $1 par common stock with a current market value of $8,000,000. Related accountants' and attorneys' fees were $300,000, paid in cash. The total book value of Stengl's shareholders' equity consists of capital stock of $160,000 and retained earnings of $1,440,000. Book values and fair values of Stengl's assets and liabilities are given below: Book Value Fair Value Cash and receivables $640,000 $640,000 Inventories 880,000 720,000 Plant...
Kopi Ltd and Teh Ltd are two companies competing in the same industry Below are the summarized financial statements of the two companies for the year ended 31 December 20X7 Statement of financial position as at 31 December 20X7 Kopi Ltd Teh Ltd Assets Property, plant and equipment, net 522,000547,920 35,100 67,320 16,380 151,992238,500 Cash 61,200 Accounts receivable, net 103,320 12,960 Current notes receivable (trade) Merchandise inventory Prepaid expenses 9,000 12,510 976,410 Total assets 801,792 Liabilities and Equity Current liabilities...
Pinnacle Corporation acquired all of Stengl Corporation's common stock by issuing 350,000 shares of $1 par common stock with a current market value of $8,000,000. Related accountants' and attorneys' fees were $300,000, paid in cash. The total book value of Stengl's shareholders' equity consists of capital stock of $160,000 and retained earnings of $1,440,000. Book values and fair values of Stengl's assets and liabilities are given below: Book Value Fair Value Cash and receivables $640,000 $640,000 Inventories 880,000 720,000 Plant...
Parent Corporation acquired 100% of Sub Co. on January 1, Year 1 by issuing 25,000 shares of $1 par common stock (fair value $25 per share). Sub reported retained earnings of $350,000 and total stockholders' equity of $480,000 at that time. On that date, Sub had royalty agreements (6-year life) that were undervalued on its books by $60,000. In addition, Sub owned a copyright (10-year life) that was not reflected on its books that had a fair value of $50,000....