Question
PLEASE ANSWER THIS QUESTION IMMEDIATELY DUE TO ME REPOSTING 7 TIMES On January 1, 2021, Waddington Company acquired Middleton Co. by issuing 55,000 shares of
PLEASE ANSWER THIS QUESTION IMMEDIATELY DUE TO ME REPOSTING 7 TIMES
On January 1, 2021, Waddington Company acquired Middleton Co. by issuing 55,000 shares of its common Stock with a market value of $20 per share. A building on subs books was undervalued by $100,000, resulting in annual amortization of $10,000. Also, there was an unrecorded customer list valued at $150,000, resulting in annual amortization of $15,000; as well as a 10-year franchise agreement valued at $125,000. The separate 2021 financial statements for Waddington and Middleton follow.
| Waddington | Middleton |
Sales revenue | $3,600,000 | $ 975,000 |
Cost of goods sold | (2,520,000) | (585,000) |
Gross profit | 1,080,000 | 390,000 |
Operating expenses | (684,000) | (253,500) |
Equity income | 99,000 | _ |
Net Income | $ 495,000 | $ 136,500 |
|
|
|
Retained Earnings, 1/1/21 | $1,830,500 | $ 503,750 |
Net income | 495,000 | 136,500 |
Dividends | (32,040) | (20,475) |
Retained Earnings, 12/31/21 | $2,293,460 | $ 619,775 |
|
|
|
Cash and receivables | $ 772,275 | $ 477,425 |
Inventory | 698,400 | 290,550 |
Equity investment | 1,178,525 |
|
Property, plant & equipment (Net) | 3,719,520 | 537,550 |
Total Assets | $6,368,720 | $1,305,525 |
|
|
|
Accounts payable | $ 263,520 | $ 92,950 |
Accrued liabilities | 313,200 | 121,550 |
Notes payable | 1,250,000 | 325,000 |
Common stock | 407,000 | 65,000 |
Additional paid-in capital | 1,824,040 | 81,250 |
Retained Earnings, 12/31/11 | 2,293,400 | 619,775 |
Total Liabilities and Equities | $6,368,720 | $1,305,525 |
- Prepare FV allocation schedule
b. Prepare all necessary consolidation entries for 2021 consolidated financial statements.
- Now assume that at year-end a goodwill impairment test is conducted before the consolidated statements are issued. The estimated fair value of the subsidiary is $1,100,000. The fair value of the identifiable net assets is $1,050,000. Prepare any journal entries resulting from the test.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started