? On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd.
Fantastic news! We've Found the answer you've been seeking!
Question:
?
Transcribed Image Text:
On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd. for $45,500 in cash. On that date, Sage had $20,000 in common shares outstanding and $20,000 in retained earnings. At the time of the acquisition, the book value of each of Sage's assets was equal to its fair value except for the following: Inventory Buildings and equipment Accumulated depreciation Book value $20,000 $60,000 ($10,000) Fair value $25,000 $60,000 The buildings and equipment had a remaining useful life of 10 years at January 1, 20X2, and the inventory on hand at the time of the purchase was sold in 20X2. Any excess paid over the fair value was for Sage's good reputation in the herb industry, which Page set up as goodwill. Following are the financial statements for Page and Sage at December 31, 20X9. Assets Cash Separate Entity Balance Sheets at December 31, 20X9 Accounts receivable (net) Inventory Investment in Sage (cost method) Buildings and equipment Accumulated depreciation PAGE $ 29,500 60,000 45,000 45,500 90,000 (20,000) $ 250,000 SAGE $ 10,000 20,000 30,000 100,000 (50,000) $ 110,000 Liabilities Current liabilities Deferred income taxes Shareholders' equity Ordinary shares Retained earnings $ 40,000 10,000 $ 50,000 $ 70,000 130,000 200,000 $ 250,000 $ 25,000 5,000 $ 30,000 $ 20,000 60,000 80,000 $ 110,000 Sales Cost of goods sold Statements of Income and Retained Earnings for the year ended December 31, 20X9 Depreciation expense Other expenses Income tax expense Net income Retained earnings - Beginning Retained earnings - Ending PANSY $ 650,000 (300,000) 350,000 14,000 231,000 42,000 287,000 63,000 67,000 $ 130,000 SAGE $225,000 (112,500) 112,500 12,000 75,500 10,000 97,500 15,000 45,000 $ 60,000 During 20X8 and 20X9, Sage sold merchandise to Page at a price that provides it with a gross profit of 50%. The 20X9 sale was $10,000. Page's December 31, 20X9, inventory contained $2,000 worth of these purchases from Sage, while the December 31, 20X8, inventory contained $1,000 worth of intercompany merchandise. At the end of 20X9, Page owed Sage $500 for merchandise inventory purchased on account. This liability is non-interest bearing. On December 31, 20X6, Page sold equipment having a cost of $5,000 and accumulated depreciation of $1,000 to Sage for $5,000. The remaining useful life of the equipment at the time of the sale was 10 years. In 20X5, the goodwill impairment test resulted in a $5,000 loss, and for 20X9, goodwill was further impaired by $714. Neither company paid dividends during 20X9. Both companies have a 40% tax rate. Page accounts for Sage using the FVE and cost methods. Required: 1. Prepare preliminary calculations as noted below: a) Calculation of goodwill using fair values b) Calculation and allocation of acquisition differential and calculation of goodwill, and calculation of initial NCI c) Acquisition differential amortization and goodwill impairment table d) Table of realized and unrealized intercompany inventory profits e) Table of intercompany profits in capital assets and other eliminations f) Calculation of consolidated net income and NCI-I/S g) Calculation of consolidated beginning of 20X9 retained earnings h) Calculation of end of 20X9 NCI-B/S 2. Prepare Page's consolidated income statement for the year ended December 31, 20X9, and the consolidated balance sheet for December 31, 20X9. On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd. for $45,500 in cash. On that date, Sage had $20,000 in common shares outstanding and $20,000 in retained earnings. At the time of the acquisition, the book value of each of Sage's assets was equal to its fair value except for the following: Inventory Buildings and equipment Accumulated depreciation Book value $20,000 $60,000 ($10,000) Fair value $25,000 $60,000 The buildings and equipment had a remaining useful life of 10 years at January 1, 20X2, and the inventory on hand at the time of the purchase was sold in 20X2. Any excess paid over the fair value was for Sage's good reputation in the herb industry, which Page set up as goodwill. Following are the financial statements for Page and Sage at December 31, 20X9. Assets Cash Separate Entity Balance Sheets at December 31, 20X9 Accounts receivable (net) Inventory Investment in Sage (cost method) Buildings and equipment Accumulated depreciation PAGE $ 29,500 60,000 45,000 45,500 90,000 (20,000) $ 250,000 SAGE $ 10,000 20,000 30,000 100,000 (50,000) $ 110,000 Liabilities Current liabilities Deferred income taxes Shareholders' equity Ordinary shares Retained earnings $ 40,000 10,000 $ 50,000 $ 70,000 130,000 200,000 $ 250,000 $ 25,000 5,000 $ 30,000 $ 20,000 60,000 80,000 $ 110,000 Sales Cost of goods sold Statements of Income and Retained Earnings for the year ended December 31, 20X9 Depreciation expense Other expenses Income tax expense Net income Retained earnings - Beginning Retained earnings - Ending PANSY $ 650,000 (300,000) 350,000 14,000 231,000 42,000 287,000 63,000 67,000 $ 130,000 SAGE $225,000 (112,500) 112,500 12,000 75,500 10,000 97,500 15,000 45,000 $ 60,000 During 20X8 and 20X9, Sage sold merchandise to Page at a price that provides it with a gross profit of 50%. The 20X9 sale was $10,000. Page's December 31, 20X9, inventory contained $2,000 worth of these purchases from Sage, while the December 31, 20X8, inventory contained $1,000 worth of intercompany merchandise. At the end of 20X9, Page owed Sage $500 for merchandise inventory purchased on account. This liability is non-interest bearing. On December 31, 20X6, Page sold equipment having a cost of $5,000 and accumulated depreciation of $1,000 to Sage for $5,000. The remaining useful life of the equipment at the time of the sale was 10 years. In 20X5, the goodwill impairment test resulted in a $5,000 loss, and for 20X9, goodwill was further impaired by $714. Neither company paid dividends during 20X9. Both companies have a 40% tax rate. Page accounts for Sage using the FVE and cost methods. Required: 1. Prepare preliminary calculations as noted below: a) Calculation of goodwill using fair values b) Calculation and allocation of acquisition differential and calculation of goodwill, and calculation of initial NCI c) Acquisition differential amortization and goodwill impairment table d) Table of realized and unrealized intercompany inventory profits e) Table of intercompany profits in capital assets and other eliminations f) Calculation of consolidated net income and NCI-I/S g) Calculation of consolidated beginning of 20X9 retained earnings h) Calculation of end of 20X9 NCI-B/S 2. Prepare Page's consolidated income statement for the year ended December 31, 20X9, and the consolidated balance sheet for December 31, 20X9.
Expert Answer:
Answer rating: 100% (QA)
Consolidated statements Calculation of consolidated retained earnings ... View the full answer
Related Book For
Managerial Accounting Tools for business decision making
ISBN: 978-1118096895
6th Edition
Authors: Jerry J. Weygandt, Paul D. Kimmel, Donald E. Kieso
Posted Date:
Students also viewed these accounting questions
-
2. On 12/31, Choco acquired Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share. The cake will remain incorporated. Choco has common stock with $15 par,...
-
On January 2, 2018 Pod Company purchased 25% of the outstanding common stock of Jobs, Inc. and subsequently used the equity method to account for the investment. During 2015 Jobs, Inc. reported net...
-
The current sections of Nasreen Inc.s balance sheets at December 31, 2013 and 2014, are presented here. Nasreens net income for 2014 was $153,000. Depreciation expense was $24,000. Instructions...
-
Aquarius -EAST B Capricornus Horizon Sagittarius SOUTH SUN Scorpius Libra WEST- E Description: If you could see both the Sun and the other stars during the day, this is what the sky would look like...
-
Your friend reasons that if ultraviolet light can activate the process of fluorescence, infrared light ought to also. Your friend looks to you for approval or disapproval of this idea. What is your...
-
Download the file Regional Sales Dataset.xlsx. Using Excel, summarize sales by month, by sales region (regions 14), and by both month and region using a pivot table. (This problem may require a...
-
In a wheel and axle, the diameter of wheel is 500 mm and that of the axle 150 mm. Find the velocity ratio. If the load to be lifted is 1500 N, find the effort required for machine efficiency of 60%.
-
Follow the instructions in the preceding the case 10.59. Write the audit approach section like the cases in the chapter. Rogue Trader In February 1989, 22- year- old Nicholas Leeson joined Barings...
-
Suppose that annual interest rates are 5% in the U.S. and 3% in the UK with the 60-day forward rate for the pound at USD1.408/GBP. What will the current spot rate? Determine the forward rate, if the...
-
1. Show how the sampling error calculations for the posttest measures were calculated. 2. If the CEO wanted to be sure that the estimates of awareness and positive image are within 2 percent of the...
-
For the next few weeks TJ Agency is offering a 20% trade discount when providing advertising services of $30,000 or more to its customers to encourage customers to buy more advertising. The Agency...
-
A 1400 kg coaster cart starts at rest on a blazing fast loop-De-loop track. The initial height of the track at the starting point is H = 35 m measured from the ground as shown. The loop on the track...
-
How does Rocky Balboa Film in 1976 analyze heroic interpretation in his journey?
-
Two point charges, 8 x 10-9 C and -2 x 10- C are separated by d = 4 m. The magnitude of the electric field midway be- tween them is (use 9 10 Nm/C for the electrostatic constant): 1. 13.5 N/C 2.9 10...
-
Evil Knievel blasts off a curved ramp as shown. The ramp is angled at 30 degrees at the location where he leaves the ramp. Fo The speed of the daredevil at the end of the ramp is 39.5 m/s. Determine...
-
Consider the three displacement vectors A = (41 - 31) m, B = (21 - 2) m, and C = (-8 + 1) m. Use the component method to determine the following. (a) The magnitude and direction of the vector D = A +...
-
In bread making, combining ingredients all at once, mixing to develop gluten, fermenting once or twice then proceeding with standard make-up procedures is known as Question 1 options: sour-dough...
-
Consider the reaction of acetic acid in water CH 3 CO 2 H(aq) + H 2 O(l) CH3CO 22 (aq) + H 3 O + (aq) where Ka 5 1.8 3 1025. a. Which two bases are competing for the proton? b. Which is the stronger...
-
Presented below are data for Kwik Appliance Repair Shop. Repair-technicians wages ....... $120,000 Fringe benefits ............. 40,000 Overhead ............... 50,000 The desired profit margin per...
-
Selected condensed data taken from a recent balance sheet of Morino Inc. are as follows. Morino Inc. Balance Sheet (partial) Cash ......................................$ 8,113,000 Short-term...
-
The following CVP income statements are available for Viejo Company and Nuevo Company. Instructions (a) Compute the break-even point in dollars and the margin of safety ratio for each company. (b)...
-
A circular loop of diameter \(150 \mathrm{~mm}\) is placed on a wooden table that makes angle of \(24.5^{\circ}\) with a uniform magnetic field. What must be the magnitude of the magnetic field if...
-
A square loop of side length \(1 \mathrm{~m}\) is placed on a wooden table in a uniform magnetic field of magnitude \(0.5 \mathrm{~T}\). The greatest magnetic flux through the loop is measured when...
-
An electron is moving at speed \(7.0 \times 10^{10} \mathrm{~m} / \mathrm{s}\) perpendicular to a uniform magnetic field of magnitude \(0.80 \mathrm{~T}\). (a) What is the diameter of the circular...
Study smarter with the SolutionInn App