? 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...
-
Using the data from the Gilmore Accounting firm found in the data file Gilmore (see Problem 15-21), a. Incorporate the client type into the regression analysis using dummy variables. Describe the...
-
F(x) = x 3 + ax 2 + bx 5 F(x) has a factor of x 1 and leaves a remainder of 3 when divided by x + 2. Find the value of a and of b.
-
Referring to the information in Brief Exercise 17-31, record the lessor's journal entries on December 31, 2020, assuming that the lease is properly classified as a sales-type lease. The carrying...
-
In recent years, Walz Company has purchased three machines. Because of frequent employee turnover in the accounting department, a different accountant was in charge of selecting the depreciation...
-
Robson and Mary have 4 dependent children and earn a grossbiweekly salary of $5,426. They will also make the followingtax-deductible purchases:Medical expenses: $6,447Educational expenses: $6,638 2...
-
Your client, Leona Ledford, was personally served with a summons and complaint on October 23 in the case of Masters v Ledford Her answer is due in 30 days. You will mail the answer to the court. What...
-
Steve needs to buy 6,000 kg of fine wool in November 2021. He has made forward sales of yarn based on today's spot price of $14.80 / kg, however, if this rises above $16.25 by November, Steve will...
-
Assume a low-flow rate of 1.5 gpm (gallons per minute). The water coming into your house is 10 C. You like hot showers at 40 C. Using your shower head's flow rate and the heat capacity equation...
-
How will the new operations fit with the firms global strategy? How will you manage the entry mode? Provide rationale for managing the entry mode Some questions I wanted to be covered: ? What is the...
-
John works in a reputable organization as a data analyst. His colleague Jerry also works with him in the same department. John notices that Jerry uses an office laptop for personal use during office...
-
A small charge q=0.1 nC is placed distance 4.0 cm away from a stationary charge Q-4.5 nC. At that spot charge q experiences acceleration of magnitude 600 m/s. What is the mass of the charge q?...
-
Ticketmaster contracts with the producer of Blue Man Group to sell tickets online. Ticketmaster charges each customer a fee of $18 per ticket and receives $44 per ticket from the producer....
-
Main Street Bakery offers its employees the option of contributing up to 5% of their salaries to a voluntary retirement plan, with the employer matching their contribution. The company also pays 100%...
-
Find the radius of convergence in two ways: (a) Directly by the CauchyHadamard formula in Sec. 15.2. (b) From a series of simpler terms by using Theorem 3 or Theorem 4.
-
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 companys balance sheet appears as follows: Required: (a) If 10,000 of the ordinary shares were purchased at par, there being no new issue of shares for the purpose, show the journal entries to...
-
Some years ago M plc had issued 375,000 of 10 per cent debentures 2006/2010 at par. The terms of the issue allow the company the right to repurchase these debentures for cancellation at or below par,...
-
Debentures of 30,000 are issued on 1 January 2003. Redemption is to take place, on equal terms, four years later. The company decides to put aside an equal amount to be invested at 5 per cent which...
Study smarter with the SolutionInn App