Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

(X) Inc. purchased 80% of the outstanding voting shares of (Y) for $360,000 on July 1, 2017. On that date, (Y) had common shares and

(X) Inc. purchased 80% of the outstanding voting shares of (Y) for $360,000 on July 1, 2017. On that date, (Y) had common shares and retained earnings worth $180,000 and $90,000, respectively. The equipment had a remaining useful life of 5 years from the date of acquisition. Y's bonds mature on July 1, 2027. Both companies use straight line amortization, and no salvage value is assumed for assets. The trademark is assumed to have an indefinite useful life. Goodwill is tested annually for impairment. The balance sheets of both companies, as well as Y's fair market values on the date of acquisition are disclosed below:

(X)

(Y)

(Y)

(carrying value)

(carrying value)

(fair value)

Cash

$800,000

$245,000

$245,000

Accounts Receivable

$240,000

$40,000

$40,000

Inventory

$60,000

$45,000

$50,000

Equipment (net)

$900,000

$80,000

$72,000

Trademark

$90,000

$193,000

Total Assets

$2,000,000

$500,000

Current Liabilities

$200,000

$160,000

$160,000

Bonds Payable

$260,000

$70,000

$40,000

Common Shares

$900,000

$180,000

Retained Earnings

$640,000

$90,000

Total Liabilities and Equity

$2,000,000

$500,000

The following are the financial statements for both companies for the fiscal year ended June 30, 2020: Income Statements:

(X)

(Y)

Sales

$640,000

$240,000

Investment Revenue

$8,480

Less: Expenses:

Cost of Goods Sold

$300,000

$160,000

Depreciation

$81,000

$34,000

Interest Expense

$34,000

$26,000

Other Expenses

$5,000

$8,000

Net Income

$228,480

$12,000

Retained Earnings Statements

(X)

(Y)

Balance, July 1, 2019

$960,560

$48,000

Net Income

$228,480

$12,000

Dividends

$20,000

$2,000

Balance, June 30, 2020

$1,169,040

$58,000

Balance Sheets

(X)

(Y)

Cash

$1,200,000

$365,000

Accounts Receivable

$270,000

$55,000

Investment in (Y)

$319,040

Inventory

$70,000

$70,000

Equipment (net)

$820,000

$65,000

Trademark

$85,000

Total Assets

$2,679,040

$640,000

Current Liabilities

$350,000

$332,000

Bonds Payable

$260,000

$70,000

Common Shares

$900,000

$180,000

Retained Earnings

$1,169,040

$58,000

Total Liabilities and Equity

$2,679,040

$640,000

An impairment test conducted in September 2018 on (X) 's goodwill resulted in an impairment loss of $10,000 being recorded. Both companies use a FIFO system, and (Y) 's entire inventory on the date of acquisition was sold during the following year. During 2020, (Y) Inc. borrowed $20,000 in cash from (X) Inc. interest free to finance its operations. (X) uses the Equity Method to account for its investment in (Y) Assume that the fair value enterprise (FVE) method applies.

Required:

Calculate the following:

1. The value of Common Shares appearing on (X) 's consolidated balance sheet on June 30, 2020 (3 marks)

2. The amount of Accounts Receivable appearing on (X) 's consolidated balance sheet as at June 30, 2020 (3 marks)

3. The amount of Current Liabilities appearing on (X) 's consolidated balance sheet as at June 30, 2020 (3 marks)

4. The net amount appearing on (X) 's consolidated balance sheet for Equipment as at June 30, 2020 (3 marks)

5. The amount of goodwill appearing on (X) 's consolidated balance sheet as at June 30, 2020 (5 marks)

6. What amount would appear as (X)'s investment in (Y) on its June 30, 2020 consolidated balance sheet? (3 marks)

7. The amount of non-controlling interest appearing on (X) 's consolidated balance sheet as at June 30, 2020 (5 marks)

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

Telecom Audit

Authors: M S. Mastel

1st Edition

0071410546, 9780071410540

More Books

Students also viewed these Accounting questions