Phoenix Inc. purchased 75% of the voting shares of Sky Inc. for $525,000 on December 31,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Phoenix Inc. purchased 75% of the voting shares of Sky Inc. for $525,000 on December 31, 2017. On that date, Sky Inc.'s Common Stock and Retained Earnings had book values of $200,000 and $100,000, respectively. Sky's fair values approximated its carrying values with the following exceptions: • Inventory had a fair value $30,000 higher than carrying value, Equipment had a fair value $150,000 higher than carrying value (8 years remaining), • Patents that meet the intangible asset recognition criteria of $125,000 were identified. The patents have a legal life of 10 years and are expected to become obsolete in 5 years. The Financial Statements of both companies for the Year ended December 31, 2020 are shown below: Income Statement & Statement of Retained Earnings: Sales Other Revenues Cost of Goods Sold Depreciation Expense Other Expenses Income Tax Expense Net Income Retained Earnings, Dec 31, 2019 Dividends Retained Earnings, Dec 31, 2020 Balance Sheets: Cash Accounts Receivable Inventory Investment in Sky Inc Land Equipment - Net Current Liabilities Common Shares Retained Earnings Phoenix $500,000 100,000 (400,000) (20,000) (60,000) (48,000) 72,000 200,000 (22,000) 250,000 $150,000 325,000 200,000 525,000 40,000 360,000 1,600,000 $850,000 500,000 250,000 1,600,000 Sky $400,000 60,000 (320,000) (10,000) (30,000) (40,000) 60,000 240,000 (30,000) 270,000 $120,000 160,000 180,000 240,000 700,000 $230,000 200,000 270,000 700,000 Other Information: . During 2019, Sky sold $90,000 worth of inventory to Phoenix, 50% of which was sold to outsiders during the year. During 2020, Sky sold inventory to Phoenix for $120,000. 80% of this inventory was resold by Phoenix to outside parties in 2020. In 2019, Sky sold a lot of Land to Phoenix for $40,000. The land was recorded at cost of $24,000 on Sky's book prior to the sale. Phoenix has not yet sold the land. All intercompany inventory sales as well as sales to outsiders are priced to generate a gross profit of 20% of sales. The effective tax rate for both companies is 40%. On January 1, 2019, Sky sold equipment to Phoenix at a gain of $100,000. The remaining useful life of the equipment is 5 years. Required - (Please use the Fair Value Enterprise Method (Entity Method) for the below) A) Prepare the purchase price allocation. (3.5 Points) B) Prepare the amortization of the acquisition differential schedule as at December 31, 2020. Please show movements from December 31 2017 to December 31, 2020. (3 Points) C) What is the unrealized equipment gain as at December 31, 2019 and December 31, 2020? What is the realized equipment gain for the year ended December 31, 2020? (2.5 Points) For parts D-G, calculate the balances as they would appear on the consolidated income statement for the year ended December 31, 2020: D) Other revenues (1 Point) E) Cost of goods sold (4 Points) F) Depreciation and amortization expense (3 Points) G) Income tax expense (3 Points) For parts H-I, calculate the balances as they would appear on the consolidated balance sheet as at December 31, 2020: H) Net Equipment (2 Points) 1) Non-Controlling Interest (5.5 Points) J) What three criteria must be met for the patents to be recorded on the consolidated financial statements as at the date of the acquisition? Explain each criteria in no more than 1-2 sentences (2.5 points) Phoenix Inc. purchased 75% of the voting shares of Sky Inc. for $525,000 on December 31, 2017. On that date, Sky Inc.'s Common Stock and Retained Earnings had book values of $200,000 and $100,000, respectively. Sky's fair values approximated its carrying values with the following exceptions: • Inventory had a fair value $30,000 higher than carrying value, Equipment had a fair value $150,000 higher than carrying value (8 years remaining), • Patents that meet the intangible asset recognition criteria of $125,000 were identified. The patents have a legal life of 10 years and are expected to become obsolete in 5 years. The Financial Statements of both companies for the Year ended December 31, 2020 are shown below: Income Statement & Statement of Retained Earnings: Sales Other Revenues Cost of Goods Sold Depreciation Expense Other Expenses Income Tax Expense Net Income Retained Earnings, Dec 31, 2019 Dividends Retained Earnings, Dec 31, 2020 Balance Sheets: Cash Accounts Receivable Inventory Investment in Sky Inc Land Equipment - Net Current Liabilities Common Shares Retained Earnings Phoenix $500,000 100,000 (400,000) (20,000) (60,000) (48,000) 72,000 200,000 (22,000) 250,000 $150,000 325,000 200,000 525,000 40,000 360,000 1,600,000 $850,000 500,000 250,000 1,600,000 Sky $400,000 60,000 (320,000) (10,000) (30,000) (40,000) 60,000 240,000 (30,000) 270,000 $120,000 160,000 180,000 240,000 700,000 $230,000 200,000 270,000 700,000 Other Information: . During 2019, Sky sold $90,000 worth of inventory to Phoenix, 50% of which was sold to outsiders during the year. During 2020, Sky sold inventory to Phoenix for $120,000. 80% of this inventory was resold by Phoenix to outside parties in 2020. In 2019, Sky sold a lot of Land to Phoenix for $40,000. The land was recorded at cost of $24,000 on Sky's book prior to the sale. Phoenix has not yet sold the land. All intercompany inventory sales as well as sales to outsiders are priced to generate a gross profit of 20% of sales. The effective tax rate for both companies is 40%. On January 1, 2019, Sky sold equipment to Phoenix at a gain of $100,000. The remaining useful life of the equipment is 5 years. Required - (Please use the Fair Value Enterprise Method (Entity Method) for the below) A) Prepare the purchase price allocation. (3.5 Points) B) Prepare the amortization of the acquisition differential schedule as at December 31, 2020. Please show movements from December 31 2017 to December 31, 2020. (3 Points) C) What is the unrealized equipment gain as at December 31, 2019 and December 31, 2020? What is the realized equipment gain for the year ended December 31, 2020? (2.5 Points) For parts D-G, calculate the balances as they would appear on the consolidated income statement for the year ended December 31, 2020: D) Other revenues (1 Point) E) Cost of goods sold (4 Points) F) Depreciation and amortization expense (3 Points) G) Income tax expense (3 Points) For parts H-I, calculate the balances as they would appear on the consolidated balance sheet as at December 31, 2020: H) Net Equipment (2 Points) 1) Non-Controlling Interest (5.5 Points) J) What three criteria must be met for the patents to be recorded on the consolidated financial statements as at the date of the acquisition? Explain each criteria in no more than 1-2 sentences (2.5 points)
Expert Answer:
Answer rating: 100% (QA)
Fair value measurment given under Journal Entries Year 4 Jan01 Trading Securities Cash Entry ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
You are evaluating a project to produce a new mix of juices which enhances the flavor of your existing product. Which of the following expenditures should be included as an incremental (unlevered)...
-
On 1 October 2010 Prodigal purchased 75% of the equity shares in Sentinel. The acquisition was through a share exchange of two shares in Prodigal for every three shares in Sentinel. The stock market...
-
The following are the major balance sheet classifications: Current assets (CA) Current liabilities (CL) Long-term investments (LTI) Long-term liabilities (LTL) Property, plant, and equipment (PPE)...
-
Signaling molecules interact with cells through specic macromolecular receptors. For each of the four receptors identied below, list all characteris-tics, by number, which accurately describe that...
-
As stated in the chapter, most accounting-related errors are detected and corrected in the current period. Of those that go undetected, some will fix themselves over two periods, while other errors...
-
For each of the following situations, calculate the \(t\)-statistic \((t)\) : a. \(\mathrm{X}^{-}=4.00 ; \mu=5 ; s=3.00 ; N=36\) b. \(\mathrm{X}^{-}=1.50 ; \mu=1.25 ; s=.75 ; N=25\) c....
-
Sharp Motor Company has two operating divisionsan Auto Division and a Truck Division. The company has a cafeteria that serves the employees of both divisions. The costs of operating the cafeteria are...
-
What strategies can leaders employ to cultivate a culture of collaboration that transcends geographical boundaries and time zones, especially within multinational corporations operating in diverse...
-
Reynolds Corporation plans to purchase equipment at a cost of $5 million. The company's tax-rate is 21%, the equipment's depreciation would be $1,000,000 per year for 5 years, and no salvage value is...
-
Latourneau Company had the following account balances as of August 1, 2010: Raw Material (direct and indirect) Inventory $25,300 Work in Process Inventory 10,000 Finished Goods Inventory 20,000...
-
which annuity producer has made a correct and appropriate statement? A. rosa: only a fixed annuity can be used to fund a qualified plan' a variable annuity cannot. b. toby: the primary reason you...
-
A particular type of purple light has a frequency of 7.32 10 14 s-1. Calculate the energy (J) of a single photon of this electromagnetic radiation. Enter your answer with no units.
-
The marketing and underwriting teams at Shelby Insurance have decided that they need some new forms and endorsements to address the growing cyber risk loss exposure. Which one of the following...
-
Inflation refers to the sustained boom inside the standard charge stage of merchandise and services through the years. As a financial corporation, inflation influences our clients' funding...
-
The most recent cabinet department that was established occurred in 2002 was the Department of _________________________. The most recent cabinet department that was established occurred in 2002 was...
-
Solve 1. f(x) = ln(2x-1) 2. f(x)=(x-1) 5x3+x 3. f(x) = e+x = 3 4. f(x) = e 5. f(x)=(3x -2x+1) 6. f(x)=2x-2x+3 7. f(x)= 8. f(x) = 1 2x-1 1 (4x + x)
-
The graph of the sequence whose general term is an = n - 1 is which of the following? [8.1] A. B. TITTT 3-2-1 23.45 2.3.4
-
Discuss the accounting treatment or disclosure that should be accorded a declared but unpaid cash dividend; an accumulated but undeclared dividend on cumulative preferred stock; a stock dividend...
-
Briefly describe the convergence efforts related to financial statement presentation.
-
Flynn Inc. has two temporary differences at the end of 2012. The first difference stems from installment sales, and the second one results from the accrual of a loss contingency. Flynns accounting...
-
If a politician running for office does not speak in general terms, does not try to move to the middle of the political spectrum, and does not take polls, is the median voter model therefore wrong?
-
Voters often criticize politicians running for office who do not speak in specific terms (i.e., who do not specify which spending programs will be cut, whose taxes will be raised, etc.). If voters...
-
Why is rent-seeking activity socially wasteful?
Study smarter with the SolutionInn App