Solution-
A. Journal entry for additional acquisition of 25% ownership of Sellinger Company on January 01, 2021 |
|||
Acquisition date fair value |
$1,297,100 |
70% |
$1,853,000 |
Sellinger net income for 2020 |
$380,000 |
||
excess fair value amortization 2020(w,n) |
(55,500) |
||
Sellinger dividend 2020 |
(160,000) |
||
Acquisition date adjusted subsidiary value on 31/12/2020 |
$2,017,500 |
||
Percent acquired on 1/1/2021 |
25% |
||
Acquisition date based value for newly acquired shares |
$504,375 |
||
Acquisition price paid for 25% shares |
$484,375 |
||
Palka's APIC |
$20,000 |
||
Investment in Sellinger |
$504,375 |
||
Cash |
$484,375 |
||
APIC |
$20,000 |
||
B. Schedule showing Palka's December 31, 2021, equity method balance for its Investment in - |
|||
-Sellinger account |
|||
Initial Value of acquisition -70% |
$1,297,100 |
||
Adjusted subsidiary net income 2020 - 70%(w.n) |
$227,150 |
||
Subsidiary dividend 2020-70% (160,000*70%) |
($112,000) |
||
Adjusted fair value of newly acquired shares |
$504,375 |
||
Adjusted subsidiary 2021net income -95% (w.n) |
$490,675 |
||
Subsidiary dividend 2021- 95% |
($180,500) |
||
Investment in Sellinger 12/31/2021 |
$2,226,800 |
||
Working Note: |
|||
Fair value amortization for Patent |
|||
= $333,000/6 years |
|||
= $ 55,500per year |
|||
Adjusted subsidiary net income 2020 |
|||
Net income |
380,000 |
||
Less: Amortization for Patent |
(55,500) |
||
Adjusted net income |
324,500 |
||
Share of Palka-70% |
227,150 |
||
Adjusted subsidiary net income 2021 |
|||
Net income |
572,000 |
||
Less: Amortization for Patent |
(55,500) |
||
Adjusted net income |
516,500 |
||
Share of Palka-95% (516,500*95%) |
490,675 |
||
16 10 points On January 1, 2020. Palka, Inc., acquired 70 percent of the outstanding shares...
16 10 points On January 1, 2020. Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1.297,100 in cash. The price paid was proportionate to Sellinger's total fair value, although at the acquisition date. Sellinger had a total book value of $1.510,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger's accounting records by $333.000. On January 1, 2021. Palka...
On January 1, 2020, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,789,900 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $2,250,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $297,000. On January 1, 2021, Palka acquired an additional...
On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,290,800 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,570,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $264,000. On January 1, 2018, Palka acquired an additional...
On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,613,500 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $2,040,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $255,000. On January 1, 2018, Palka acquired an additional...
On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,277,500 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,500,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $315,000. On January 1, 2018, Palka acquired an additional...
Alfonso Inc. acquired 100 percent of the voting shares of BelAire Company on January 1, 2020. In exchange, Alfonso paid $198.000 in cash and issued 100,000 shares of its own $1 par value common stock. On this date, Alfonso's stock had a fair value of $15 per share. The combination is a statutory merger with BelAire subsequently dissolved as a legal corporation. BelAire's assets and liabilities are assigned to a new reporting unit. The following shows fair values for the...
Milani, Inc., acquired 10 percent of Seida Corporation on January 1, 2020, for $195,000 and appropriately accounted for the investment using the fair-value method On January 1, 2021, Milani purchased an additional 30 percent of Seida for $641000 which resulted in significant influence over Seida. On that date, the fair value of Seida's common stock was $2,080,000 in total. Seida's January 1, 2021, book value equaled $1.930,000, although land was undervalued by $130,000. Any additional excess fair value over Selda's...
On January 1, 2020, Corgan Company acquired 70 percent of the outstanding voting stock of Smashing, Inc., for a total of $1,050,000 in cash and other consideration. At the acquisition date, Smashing had common stock of $810,000, retained earnings of $360,000, and a noncontrolling interest fair value of $450,000. Corgan attributed the excess of fair value over Smashing's book value to various covenants with a 20-year remaining life. Corgan uses the equity method to account for its investment in Smashing....
On January 1, 2014, Doone Corporation acquired 70 percent of the outstanding voting stock of Rockne Company for $588,000 consideration. At the acquisition date, the fair value of the 30 percent noncontrolling interest was $252,000 and Rockne’s assets and liabilities had a collective net fair value of $840,000. Doone uses the equity method in its internal records to account for its investment in Rockne. Rockne reports net income of $310,000 in 2015. Since being acquired, Rockne has regularly supplied inventory...
On January 1, 2019, Phoenix Co. acquired 100 percent of the outstanding voting shares of Sedona Inc. for $684,000 cash. At January 1, 2019, Sedona’s net assets had a total carrying amount of $478,800. Equipment (eight-year remaining life) was undervalued on Sedona's financial records by $86,000. Any remaining excess fair over book value was attributed to a customer list developed by Sedona (four-year remaining life), but not recorded on its books. Phoenix applies the equity method to account for its...