On January 1, Year 1, Porter Inc. purchased 85% of the voting shares of Sloan Ltd. for $3,026,000 in cash. On this date, Sloan had common shares outstanding in the amount of $2,200,000 and retained earnings of $1,100,000. The identifiable assets and liabilities of Sloan had fair values that were equal to their carrying amount, except for the following:
€¢ Plant and equipment (net) had a fair value $200,000 greater than its carrying amount. The remaining useful life on January 1, Year 1, was 20 years with no anticipated salvage value.
€¢ Accounts receivable had a fair value $75,000 less than carrying amount.
€¢ Long-term liabilities had a fair value $52,680 less than carrying amount. These liabilities were issued at par and mature on December 31, Year 10.
Additional Information
€¢ Between January 1, Year 1, and December 31, Year 3, Sloan earned $345,000 and paid dividends of $115,000.
€¢ Goodwill impairment tests yielded losses as follows: Year 1, $30,300; Year 2, $6,075; Year 4, $12,125.
€¢ On January 1, Year 2, Sloan sold a patent to Porter for $160,000. On this date, the patent had a carrying amount on the books of Sloan of $185,000 and a remaining useful life of five years.
€¢ On September 1, Year 3, Porter sold land to Sloan for $93,000. The land had a carrying amount on the books of Porter of $72,000. Sloan still owned this land on December 31, Year 4.
€¢ For the year ending December 31, Year 4, the income statements revealed the following:

Porter records its investment in Sloan using the cost method and includes dividend income from Sloan in its total revenues.
€¢ Porter and Sloan paid dividends of $125,000 and $98,000, respectively, in Year 4.
€¢ Sloan issued no common shares subsequent to January 1, Year 1. Selected balance sheet accounts for the two companies as at December 31, Year 4, were as follows:

€¢ During Year 4, Porter€™s merchandise sales to Sloan were $150,000. The unrealized profits in Sloan€™s inventory on January 1 and December 31, Year 4, were $14,000 and $10,000, respectively. At December 31, Year 4, Sloan still owed Porter $5,000 for merchandise purchases.
€¢ During Year 4, Sloan€™s merchandise sales to Porter were $55,000. The unrealized profits in Porter€™s inventory on January 1 and December 31, Year 4, were $1,500 and $2,500, respectively. At December 31, Year 4, Porter still owed Sloan $2,000 for merchandise purchases.
€¢ Use income tax allocation at a rate of 40% and straight-line amortization of property, plant, and equipment and long-term liabilities.
Required:
(a) Compute the balances that would appear in the consolidated balance sheet of Porter and Sloan as at December 31, Year 4, for the following:
(i) Patent (net)
(ii) Goodwill
(vi) Retained earnings
(iv) Non-controlling interest
(v) Long-term liabilities
(b) Now assume that Porter is a private company, uses ASPE, and chooses to use the equity method to report its investment in K Co. Calculate the total revenues, including investment income, that would be presented in the income statement drawn up by Porter for the year ended December 31, Year 4.
(c) Assume that Sloan pays interest annually at the rate of 6% on its long-term liabilities. When Porter acquired Sloan on January 1, Year 1, the fair value of Sloan€™s long-term liabilities would have produced an effective yield of 7%. Calculate long-term liabilities on the consolidated financial statements, assuming that Porter and Sloan use the effective-interest method to account for their long-term liabilities.

Transcribed Image Text:

Sloan $973,000 467,000 176,000 44,700 108,300 796,000 $177,000 Porter $2,576,000 1,373,000 483,000 Total revenues Cost of goods sold Amortization expense Interest expense Other expenses (including income tax) Total expenses 115,000 237,000 2,208,000 S 368,000 Net income Accounts receivable (net) Inventories Plant and equipment (net) Patent (net) Land Long-term liabilities Retained earnings Porter $987,000 1,436,000 3,467,000 263,000 872,000 1,876,000 4,833,000 Sloan $133,000 787,000 1,234,000 342,000 750,000 1,409,000