Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time,

On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sanders book value was $925,000, Plymouth assessed Sanders total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock.

The book values of Sander's individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The undervalued patents had a five-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred.

Sander regularly sells inventory to Plymouth. Below are details of the intra-entity inventory sales for the past three years:

Year Intra-Entity Sales Intra-Entity Ending Inventory at Transfer Price Gross Profit Rate on Intra-Entity Inventory Transfers
2016 $ 125,000 $ 80,000 25 %
2017 220,000 125,000 28
2018 300,000 160,000 25

Separate financial statements for these two companies as of December 31, 2018, follow:

Plymouth Sander
Revenues $ (1,740,000 ) $ (950,000 )
Cost of goods sold 820,000 500,000
Depreciation expense 104,000 85,000
Amortization expense 220,000 120,000
Interest expense 20,000 15,000
Equity in earnings of Sander (124,000 ) 0
Net income $ (700,000 ) $ (230,000 )
Retained earnings 1/1/18 $ (2,800,000 ) $ (345,000 )
Net income (700,000 ) (230,000 )
Dividends declared 200,000 25,000
Retained earnings 12/31/18 $ (3,300,000 ) $ (550,000 )
Cash $ 535,000 $ 115,000
Accounts receivable 575,000 215,000
Inventory 990,000 800,000
Investment in Sander 1,420,000 0
Buildings and equipment 1,025,000 863,000
Patents 950,000 107,000
Total assets $ 5,495,000 $ 2,100,000
Accounts payable $ (450,000 ) $ (200,000 )
Notes payable (545,000 ) (450,000 )
Common stock (900,000 ) (800,000 )
Additional paid-in capital (300,000 ) (100,000 )
Retained earnings 12/31/18 (3,300,000 ) (550,000 )
Total liabilities and stockholders' equity $ (5,495,000 ) $ (2,100,000 )

A. Prepare a schedule that calculates the Equity in Earnings of Sander account balance.

2018 income reported by Sander
Excess patent fair value amortization
Deferred gross profit for 12/31/18 intra-entity inventory
Recognized gross profit for 1/1/18 intra-entity inventory
Sanders net income adjusted $0
To controlling interest
To noncontrolling interest

B. Prepare a worksheet to arrive at consolidated figures for external reporting purposes. At year end, there are no intra-entity payables or receivables.

PLYMOUTH AND SANDER
Consolidation Worksheet
For Year Ending December 31, 2018
Consolidation Entries
Accounts Plymouth Sander Debit Credit NCI Consolidated Totals
Revenues $(1,740,000) $(950,000)
Cost of goods sold 820,000 500,000
Depreciation expense 104,000 85,000
Amortization expense 220,000 120,000
Interest expense 20,000 15,000
Equity in earnings of Sander (124,000) 0
Separate company net income $(700,000) $(230,000)
Consolidated net income $0
To noncontrolling interest
to Plymouth Corp. 0
Retained earnings, 1/1 $(2,800,000) $(345,000)
Net income (700,000) (230,000)
Dividends declared 200,000 25,000
Retained earnings, 12/31 $(3,300,000) $(550,000) $0
Cash $535,000 $115,000
Accounts receivable 575,000 215,000
Inventory 990,000 800,000
Investment in Sander 1,420,000
Buildings and equipment 1,025,000 863,000
Patents 950,000 107,000
Goodwill
Total assets $5,495,000 $2,100,000 $0
Accounts payable $(450,000) $(200,000)
Notes payable (545,000) (450,000)
Noncontrolling interest 1/1
Noncontrolling interest 12/31
Common stock (900,000) (800,000)
APIC (300,000) (100,000)
Retained earnings, 12/31 (3,300,000) (550,000)
Total liab. and SE $(5,495,000) $(2,100,000) $0 $0 $0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Financial Accounting

Authors: Kermit D. Larson, William W. Pyle

4th Edition

0256067813, 978-0256067811

More Books

Students also viewed these Accounting questions

Question

discuss different sources of numerical data;

Answered: 1 week ago

Question

design and evaluate an effective survey instrument;

Answered: 1 week ago

Question

administer a survey to an appropriate sample of respondents;

Answered: 1 week ago