Answered step by step
Verified Expert Solution
Link Copied!

Question

00
1 Approved Answer

****I only need to understand where this previously answered question got the below figures of Retained Earnings for $340,000and Difference (Cash & book) for $260,400

****I only need to understand where this previously answered question got the below figures of Retained Earnings for $340,000and Difference (Cash & book) for $260,400 . I will post the original question below, but I only need to know where the Retained Earnings amount came from and Difference ( Cash & Books) Please show work. Thank you.

Common stock 100000
Retained earnings 1/1 340000
Difference (cash & book) 260400
To investment in oberin 700400

Patrick Corporation acquired 100 percent of OBrien Companys outstanding common stock on January 1 for $700,400 in cash. OBrien reported net assets with a carrying amount of $440,000 at that time. Some of OBriens assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows:

Book Values Fair Values
Trademarks (indefinite life) $ 94,500 $ 238,500
Customer relationships (5-year remaining life) 0 75,000
Equipment (10-year remaining life) 352,000 310,300

Any goodwill is considered to have an indefinite life with no impairment charges during the year.

The following are financial statements at the end of the first year for these two companies prepared from their separately maintained accounting systems. OBrien declared and paid dividends in the same period. Credit balances are indicated by parentheses.

Patrick O'Brien
Revenues $ (1,725,000 ) $ (676,000 )
Cost of goods sold 460,000 306,000
Depreciation expense 104,400 72,600
Amortization expense 34,800 0
Income from O'Brien (286,570 ) 0
Net income $ (1,412,370 ) $ (297,400 )
Retained earnings 1/1 $ (796,000 ) $ (340,000 )
Net income (1,412,370 ) (297,400 )
Dividends declared 167,000 105,000
Retained earnings 12/31 $ (2,041,370 ) $ (532,400 )
Cash $ 203,000 $ 154,500
Receivables 294,000 74,700
Inventory 181,000 205,000
Investment in O'Brien 881,970 0
Trademarks 516,000 69,900
Customer relationships 0 0
Equipment (net) 932,000 324,000
Goodwill 0 0
Total assets $ 3,007,970 $ 828,100
Liabilities $ (566,600 ) $ (195,700 )
Common stock (400,000 ) (100,000 )
Retained earnings 12/31 (2,041,370 ) (532,400 )
Total liabilities and equity $ (3,007,970 ) $ (828,100 )
Book value 440000
Excess of fairvalue over book value
trademark 144000
Customer relationship 75000
Equipment -41700
Fair value of net assets 617300
Purchase price 700400
Goodwill 83100
Amortisation depreciation differenctial
Customer relationship =excess of fair value over bookvalue/useful life
=75000/5
15000
Equipment =lowe of fairvalue over book value/useful life
=-41700/10
-4170
Patrick uses equity method
Net income of oberin 297400
Less amortisation differential -15000
Add: depreciation differential 4170
Income from Oberin 286570
Elimination entry
Income from oberin 286570
To dividend 105000
To investment in oberin 181750
Common stock 100000
Retained earnings 1/1 340000
Difference (cash & book) 260400
To investment in oberin 700400

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Intermediate Accounting Volume 1

Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield, Irene M. Wiecek, Bruce J. McConomy

12th Canadian edition

119-49633-5, 1119496497, 1119496330, 978-1119496496

Students also viewed these Accounting questions

Question

What do you mean by dual mode operation?

Answered: 1 week ago

Question

Explain the difference between `==` and `===` in JavaScript.

Answered: 1 week ago