The Patterson Corporation acquired 70 percent of the 100,000 outstanding voting shares of Shapiro, Inc., for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Patterson Corporation acquired 70 percent of the 100,000 outstanding voting shares of Shapiro, Inc., for $7.20 per share on January 1, 2021. The remaining 30 percent of Shapiro's shares traded actively at $4.80 per share before and after Patterson's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Shapiro's underlying accounts except that a building with a 5-year future life was undervalued (i.e., book value is lower than fair value) by $85,500 and a fully amortized trademark (i.e., zero book value) with an estimated 10-year remaining life had a $64,000 fair value. At the acquisition date, Shapiro reported common stock of $100,000 and a retained earnings balance of $226,500. Following are the separate financial statements for the year ending December 31, 2023: Patterson Corporation $ (641,000) Shapiro Inc. $ (399,000) 198,000 176,000 273,000 126,000 (51,450) -0- Sales Cost of goods sold Operating expenses Equity income Net income Retained earnings, 1/1 $ (221,450) $ (97,000) (799,200) (386,500) Net income (above) (221,450) (97,000) Dividends declared 70,000 18,000 Retained earnings, 12/31 $ (950,650) $ (465,500) Current assets 133,700 120,500 Investment in Shapiro 621,950 -0- Buildings and equipment (net) Trademarks Total assets 887,000 149,000 335,000 236,000 $ 1,791,650 $ 691,500 Liabilities Common stock (535,000) (306,000) (126,000) (100,000) Retained earnings, 12/31 (above) Total liabilities and equities (950,650) (465,500) $ (1,791,650) $ (691,500) Credit balances are in parentheses. At year-end, there were no intra-entity receivables or payables. Required: 1. (12 points) Prepare an acquisition-date fair value allocation schedule. Determine the annual amortization of excess value for the investment in Shapiro, the amount of goodwill, if any, and how the goodwill will be allocated between Patterson and the noncontrolling interest. 2. (6 points) Given the information provided, determine all entries made to Investment in Shapiro in Patterson's book during 2023. Show the t-account, the beginning Investment balance on January 1, 2023, all entries posted during 2023, and the ending balance on December 31, 2023. (Hint: Work backwards from the Investment balance on 12.31.23 (given) to obtain the Investment balance on 1.1.23) 3. (32 points) Use the provided worksheet (in Excel) to consolidate these two companies as of December 31, 2023 and do the following: (20 points) Prepare a list of consolidation entries (12 points) Determining the consolidated totals Patterson Corporation and Shapiro, Inc. Consolidation Worksheet For Year Ending December 31, 2023 Consolidation Entries Accounts Sales Cost of goods sold Operating expenses Equity Income in Shapiro Separate company net income Patterson Corporation Shapiro Inc. -641,000 -399,000 198,000 176,000 273,000 126,000 -51,450 0 -221,450 -97,000 Consolidated net income NI attributable to noncontrolling interest NI attributable to Patterson Corp. Retained earnings, 1/1 -799,200 -386,500 Net income (above) -221,450 -97,000 Dividends declared 70,000 18.000 Retained earnings, 12/31 -950,650 -465,500 Current assets 133,700 120,500 Investment in Shapiro 621,950 Buildings and equipment (net) 887,000 335,000 Trademarks 149,000 236,000 Goodwill Total assets 1,791,650 691,500 Liabilities -535,000 -126,000 Common stock -306,000 -100,000 Retained earnings, 12/31 (above) -950,650 -465,500 NCI in Shapiro, 1/1 NCI in Shapiro, 12/31 Total liabilities and equities -1,791,650 -691,500 Debit Consolidated Credit Interest Totals The Patterson Corporation acquired 70 percent of the 100,000 outstanding voting shares of Shapiro, Inc., for $7.20 per share on January 1, 2021. The remaining 30 percent of Shapiro's shares traded actively at $4.80 per share before and after Patterson's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Shapiro's underlying accounts except that a building with a 5-year future life was undervalued (i.e., book value is lower than fair value) by $85,500 and a fully amortized trademark (i.e., zero book value) with an estimated 10-year remaining life had a $64,000 fair value. At the acquisition date, Shapiro reported common stock of $100,000 and a retained earnings balance of $226,500. Following are the separate financial statements for the year ending December 31, 2023: Patterson Corporation $ (641,000) Shapiro Inc. $ (399,000) 198,000 176,000 273,000 126,000 (51,450) -0- Sales Cost of goods sold Operating expenses Equity income Net income Retained earnings, 1/1 $ (221,450) $ (97,000) (799,200) (386,500) Net income (above) (221,450) (97,000) Dividends declared 70,000 18,000 Retained earnings, 12/31 $ (950,650) $ (465,500) Current assets 133,700 120,500 Investment in Shapiro 621,950 -0- Buildings and equipment (net) Trademarks Total assets 887,000 149,000 335,000 236,000 $ 1,791,650 $ 691,500 Liabilities Common stock (535,000) (306,000) (126,000) (100,000) Retained earnings, 12/31 (above) Total liabilities and equities (950,650) (465,500) $ (1,791,650) $ (691,500) Credit balances are in parentheses. At year-end, there were no intra-entity receivables or payables. Required: 1. (12 points) Prepare an acquisition-date fair value allocation schedule. Determine the annual amortization of excess value for the investment in Shapiro, the amount of goodwill, if any, and how the goodwill will be allocated between Patterson and the noncontrolling interest. 2. (6 points) Given the information provided, determine all entries made to Investment in Shapiro in Patterson's book during 2023. Show the t-account, the beginning Investment balance on January 1, 2023, all entries posted during 2023, and the ending balance on December 31, 2023. (Hint: Work backwards from the Investment balance on 12.31.23 (given) to obtain the Investment balance on 1.1.23) 3. (32 points) Use the provided worksheet (in Excel) to consolidate these two companies as of December 31, 2023 and do the following: (20 points) Prepare a list of consolidation entries (12 points) Determining the consolidated totals Patterson Corporation and Shapiro, Inc. Consolidation Worksheet For Year Ending December 31, 2023 Consolidation Entries Accounts Sales Cost of goods sold Operating expenses Equity Income in Shapiro Separate company net income Patterson Corporation Shapiro Inc. -641,000 -399,000 198,000 176,000 273,000 126,000 -51,450 0 -221,450 -97,000 Consolidated net income NI attributable to noncontrolling interest NI attributable to Patterson Corp. Retained earnings, 1/1 -799,200 -386,500 Net income (above) -221,450 -97,000 Dividends declared 70,000 18.000 Retained earnings, 12/31 -950,650 -465,500 Current assets 133,700 120,500 Investment in Shapiro 621,950 Buildings and equipment (net) 887,000 335,000 Trademarks 149,000 236,000 Goodwill Total assets 1,791,650 691,500 Liabilities -535,000 -126,000 Common stock -306,000 -100,000 Retained earnings, 12/31 (above) -950,650 -465,500 NCI in Shapiro, 1/1 NCI in Shapiro, 12/31 Total liabilities and equities -1,791,650 -691,500 Debit Consolidated Credit Interest Totals
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 978-0077431808
10th edition
Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik
Posted Date:
Students also viewed these accounting questions
-
The use of quantitative capnography in intubated pt's does what?
-
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.90 per share on January 1, 2017. The remaining 20 percent of Devine's shares also traded...
-
Starting with acetylene as your only source of carbon atoms, identify how you would prepare each member of the following homologous series of aldehydes: a. Ethanal b. Propanal c. Butanal d. Pentanal
-
Label this diagram of the reproduce system. n. b. C. d. h.
-
You are managing a pension fund with a value of $300 million and a beta of 1.07. You are concerned about a market decline and wish to hedge the portfolio. You have decided to use SPX calls. How many...
-
Vogue Skincare has 5,000 shares of \(5 \%, \$ 20\) par value preferred stock and 100,000 shares of \(\$ 1.50\) par common stock outstanding. During a three-year period, Vogue declared and paid cash...
-
The Metropolitan Arts Council (MAC) wants to advertise its upcoming season of plays, concerts, and ballets. A television commercial that costs $25,000 will supposedly reach 53,000 potential arts...
-
A firm has earnings before taxes of $128 million and taxes of $39 million. The company pays $12 million in preferred dividends and $31 million in common dividends. There are 24 million shares of...
-
Sarah Smith is the marketing manager for Activa. She decides to run a sales promotion to boost the brand's business and is interested in evaluating the success of the promotion. The following is key...
-
a. Create the logic for a dice game. The application randomly ?throws:? five dice for the computer and five dice for the player. After each random throw, store the results in an array. The...
-
The risk mitigation strategy that would most likely allow Payne to achieve her primary objective with respect to the Solar Falls Power ownership position is to: A. have Solar Falls Power conduct a...
-
The engineering team at Manuel's Manufacturing, Inc., is planning to purchase an enterprise resource planning (ERP) system. The software and installation from Vendor A costs \(\$ 380,000\) initially...
-
Barnard College is about to bury a time capsule. To maintain and protect the time capsule in perpetuity, three options are available. Barnards MARR is 6 percent/year. Based on a capitalized cost...
-
A flood control project at Pleasant Valley dam is projected to cost \($2\),000,000 today, have annual maintenance costs of \($50\),000, and have major inspection and upkeep after each 5-year interval...
-
How does the number of options necessary to hedge a well-diversified portfolio change as the beta of the portfolio changes?
-
1. J.K. is a 65-year old man hospitalized for recurring chest pain. He is currently taking Lipitor to lower blood cholesterol and beta-blockers for hypertension. An angiogram showed that he has three...
-
Write a paper detailing a geographic information system (GIS) of your own design that would utilize data in an original manner.
-
In 2010, the City of Coyote received a $320,000 cash grant from the state to stop air pollution. Assume that although a special revenue fund could have been set up, the money remained in the General...
-
Riggins Company accounts for its investment in Bostic Company using the equity method. During the past fiscal year, Bostic reported an extraordinary gain on its income statement. How would this...
-
Under what circumstances might it be acceptable for a company preparing IFRS financial statements to follow an accounting treatment developed by the FASB?
-
Several sources of GAAP consulted by an auditor are in conflict as to the application of an accounting principle. Which of the following should the auditor consider the most authoritative? a. FASB...
-
The existence of audit risk is recognized by the statement in the auditor's standard report that the a. Auditor is responsible for expressing an opinion on the financial statements, which are the...
-
In the opening paragraph of the standard audit report, auditors acknowledge their responsibility to a. Conduct their audit in accordance with generally accepted auditing standards. b. Evaluate the...
Study smarter with the SolutionInn App