Question

On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shThe companies financial statements for the year ending December 31, 2021, follow: $ $ Sales Cost of goods sold Depreciationinterest. a. Compute the amount of goodwill recognized in Hollands acquisition of Zeeland and the allocation of goodwill toAmount a1. Goodwill Controlling Interest NCI a2. Goodwill allocation Amount b. Initial Value Change in Zeelands RE Excess amNoncontrolling Interest Consolidated Totals Accounts Sales Consolidation Worksheet For Year Ending December 31, 2021 Consolid

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Answer-a:

Consideration transferred by Holland ($9*60,000 shares) $           540,000
Fair value of the non-controlling interest ($8*40,000 shares) $           320,000
Total Zeeland fair value at January 1 , 2020 $           860,000
Zeeland book value at January 1, 2020 ($100,000+220,000) $         (320,000)
Excess acquisition date fair value over book value $           540,000 Annual Amortization
To equipment $             50,000 5 years $                    10,000
To patent $           420,100 10 years $                    42,010
Goodwill $             69,900 Indefinite 0
Total $                    52,010
Goodwill Allocation Holland NCI
Acquisition date fair value $           540,000 $        320,000
Share of net identifiable assets $           474,060 $        316,040
Goodwill allocation $             65,940 $            3,960
Zeeland net identifiable net assets at acquisition date fair value:
Current assets $             15,700
Property and equipment (329,700 + 50,000) $           379,700
Patents (212,100 + 420,100) $           632,200
Liabilities $         (237,500)
Total fair value of net identifiable assets $           790,100

Answer-b:

Investment in Zeeland
Initial value $           540,000
Change in Zeeland's Retained earnings
($439,400 - 220,000)*60% $           131,640
Excess amortization ($52,010 * 60% * 2 yrs) $            (62,412)
Investment in Zeeland $           609,228

Answer-c

Consolidated net income attributable to non-controlling interest:
2021 Zeeland net income $           127,000
Excess depreciation $            (10,000)
excess amortization $            (42,010)
Adjusted net income $             74,990
NCI percent 40%
Consolidated net income attributable to non-controlling interest $             29,996
CONSOLIDATION WORKSHEET
For Year Ending December 31, 2021
Assets Holland Zeeland Consolidation Entries Noncontrolling Consolidated
Totals
Debit Credit interest
Income statement:
Sales $         (582,600) $      (445,500) $      (1,028,100)
Cost of goods sold                 295,400            208,500 $          503,900
Depreciation expense                 73,000              32,300                         10,000 $          115,300
Amortization expense                 15,700              19,300                         42,010 $             77,010
Other operating expenses                 58,800              58,400 $          117,200
Equity in Zeeland earnings                (44,994)                       -                           44,994                          -  
Separate company Net income         $         (184,694) $      (127,000) $                    97,004 $                -  
Consolidated net income             (214,690)
NCI in CNI               (29,996)                 29,996
Controlling interest in net income             (184,694)
Statement of Retained Earnings:
Retained earnings 1/1              (821,900)          (342,400)                      342,400             (821,900)
Net income $         (184,694) $      (127,000) $                  127,000 $         (184,694)
Dividends declared                 50,000              30,000            18,000                12,000                 50,000
Retained earnings 12/31 $         (956,594) $      (439,400) $                  469,400 $        18,000 $         (956,594)
Balance Sheet:
Current assets               126,700              98,500               225,200
Investment in Zeeland Inc.               609,228          609,228                          -  
Property and equipment (net)               854,000            276,000                         40,000            10,000           1,160,000
Patents               152,400            168,500                      378,090            42,010               656,980
Goodwill                         69,900                 69,900
Know the answer?
Add Answer to:
On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • On January 1, 2017, Holland Corporation paid $9 per share to a group of Zeeland Corporation...

    On January 1, 2017, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $8.00 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: S 14,200 328,200 Current assets Liabilities 215,000 Property and equipment (net) Patents Common...

  • On January 1, 2020, Holland Corporation paid $8 per share to a group of Zeeland Corporation...

    On January 1, 2020, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership Interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.00 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: Current assets Property and equipment (net) Patents $ 16,300 250, 300 219,900 $...

  • On January 1, 2020, Holland Corporation paid $8 per share to a group of Zeeland Corporation...

    On January 1, 2020, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 16,300 Liabilities $ 246,500 Property and equipment (net) 250,300 Common...

  • On January 1, 2020, Holland Corporation paid $7 per share to a group of Zeeland Corporation...

    On January 1, 2020, Holland Corporation paid $7 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 15,200 Liabilities $ 230,000 Property and equipment (net) 249,200 Common...

  • On January 1, 2017, Holland Corporatlon pald $9 per share to a group of Zeeland Corporation shareholders to acquire 60,...

    On January 1, 2017, Holland Corporatlon pald $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remalning 40,000 shares of Zeeland continued to trade in the market close to Its recent average of $8.00 per share both before and after the acquisition by Holland. Zeeland's acquisitlon date balance sheet follows: 236, 000 $ 15, 600 Liabilities Common stock Current assets Property and equipment...

  • On January 1, 2017, Holland Corporation paid $8 per share to a group of Zeeland Corporation...

    On January 1, 2017, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $7.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,900 Liabilities $ 225,500 Property and equipment (net) 288,900 Common...

  • On January 1, 2017, Holland Corporation paid $8 per share to a group of Zeeland Corporation...

    On January 1, 2017, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.50 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,000 Liabilities $ 212,000 Property and equipment (net) 268,000 Common...

  • The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...

    The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.80 per share on January 1, 2020. The remaining 20 percent of Devine's shares also traded actively at $6.80 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year future life was undervalued by $84,000 and a fully amortized trademark...

  • On January 1, 2020, Mcllroy, Inc., acquired a 60 percent interest in the common stock of...

    On January 1, 2020, Mcllroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $352,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $208,500. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $235,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $84,400 and an unrecorded customer list (15-year remaining life) assessed at a...

  • Please show me how to get the correct answers. Thank you. The Holtz Corporation acquired 80...

    Please show me how to get the correct answers. Thank you. The Holtz Corporation acquired 80 percent of the 100.000 outstanding voting shares of Devine, Inc., for $7:10 per share on January 1. 2020. The remaining 20 percent of Devine's shares also traded actively at $7.10 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT