? On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd.
Fantastic news! We've Found the answer you've been seeking!
Question:
?
Transcribed Image Text:
On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd. for $45,500 in cash. On that date, Sage had $20,000 in common shares outstanding and $20,000 in retained earnings. At the time of the acquisition, the book value of each of Sage's assets was equal to its fair value except for the following: Inventory Buildings and equipment Accumulated depreciation Book value $20,000 $60,000 ($10,000) Fair value $25,000 $60,000 The buildings and equipment had a remaining useful life of 10 years at January 1, 20X2, and the inventory on hand at the time of the purchase was sold in 20X2. Any excess paid over the fair value was for Sage's good reputation in the herb industry, which Page set up as goodwill. Following are the financial statements for Page and Sage at December 31, 20X9. Assets Cash Separate Entity Balance Sheets at December 31, 20X9 Accounts receivable (net) Inventory Investment in Sage (cost method) Buildings and equipment Accumulated depreciation PAGE $ 29,500 60,000 45,000 45,500 90,000 (20,000) $ 250,000 SAGE $ 10,000 20,000 30,000 100,000 (50,000) $ 110,000 Liabilities Current liabilities Deferred income taxes Shareholders' equity Ordinary shares Retained earnings $ 40,000 10,000 $ 50,000 $ 70,000 130,000 200,000 $ 250,000 $ 25,000 5,000 $ 30,000 $ 20,000 60,000 80,000 $ 110,000 Sales Cost of goods sold Statements of Income and Retained Earnings for the year ended December 31, 20X9 Depreciation expense Other expenses Income tax expense Net income Retained earnings - Beginning Retained earnings - Ending PANSY $ 650,000 (300,000) 350,000 14,000 231,000 42,000 287,000 63,000 67,000 $ 130,000 SAGE $225,000 (112,500) 112,500 12,000 75,500 10,000 97,500 15,000 45,000 $ 60,000 During 20X8 and 20X9, Sage sold merchandise to Page at a price that provides it with a gross profit of 50%. The 20X9 sale was $10,000. Page's December 31, 20X9, inventory contained $2,000 worth of these purchases from Sage, while the December 31, 20X8, inventory contained $1,000 worth of intercompany merchandise. At the end of 20X9, Page owed Sage $500 for merchandise inventory purchased on account. This liability is non-interest bearing. On December 31, 20X6, Page sold equipment having a cost of $5,000 and accumulated depreciation of $1,000 to Sage for $5,000. The remaining useful life of the equipment at the time of the sale was 10 years. In 20X5, the goodwill impairment test resulted in a $5,000 loss, and for 20X9, goodwill was further impaired by $714. Neither company paid dividends during 20X9. Both companies have a 40% tax rate. Page accounts for Sage using the FVE and cost methods. Required: 1. Prepare preliminary calculations as noted below: a) Calculation of goodwill using fair values b) Calculation and allocation of acquisition differential and calculation of goodwill, and calculation of initial NCI c) Acquisition differential amortization and goodwill impairment table d) Table of realized and unrealized intercompany inventory profits e) Table of intercompany profits in capital assets and other eliminations f) Calculation of consolidated net income and NCI-I/S g) Calculation of consolidated beginning of 20X9 retained earnings h) Calculation of end of 20X9 NCI-B/S 2. Prepare Page's consolidated income statement for the year ended December 31, 20X9, and the consolidated balance sheet for December 31, 20X9. On January 1, 20X2, Page Company acquired 70% of the outstanding common shares of Sage Ltd. for $45,500 in cash. On that date, Sage had $20,000 in common shares outstanding and $20,000 in retained earnings. At the time of the acquisition, the book value of each of Sage's assets was equal to its fair value except for the following: Inventory Buildings and equipment Accumulated depreciation Book value $20,000 $60,000 ($10,000) Fair value $25,000 $60,000 The buildings and equipment had a remaining useful life of 10 years at January 1, 20X2, and the inventory on hand at the time of the purchase was sold in 20X2. Any excess paid over the fair value was for Sage's good reputation in the herb industry, which Page set up as goodwill. Following are the financial statements for Page and Sage at December 31, 20X9. Assets Cash Separate Entity Balance Sheets at December 31, 20X9 Accounts receivable (net) Inventory Investment in Sage (cost method) Buildings and equipment Accumulated depreciation PAGE $ 29,500 60,000 45,000 45,500 90,000 (20,000) $ 250,000 SAGE $ 10,000 20,000 30,000 100,000 (50,000) $ 110,000 Liabilities Current liabilities Deferred income taxes Shareholders' equity Ordinary shares Retained earnings $ 40,000 10,000 $ 50,000 $ 70,000 130,000 200,000 $ 250,000 $ 25,000 5,000 $ 30,000 $ 20,000 60,000 80,000 $ 110,000 Sales Cost of goods sold Statements of Income and Retained Earnings for the year ended December 31, 20X9 Depreciation expense Other expenses Income tax expense Net income Retained earnings - Beginning Retained earnings - Ending PANSY $ 650,000 (300,000) 350,000 14,000 231,000 42,000 287,000 63,000 67,000 $ 130,000 SAGE $225,000 (112,500) 112,500 12,000 75,500 10,000 97,500 15,000 45,000 $ 60,000 During 20X8 and 20X9, Sage sold merchandise to Page at a price that provides it with a gross profit of 50%. The 20X9 sale was $10,000. Page's December 31, 20X9, inventory contained $2,000 worth of these purchases from Sage, while the December 31, 20X8, inventory contained $1,000 worth of intercompany merchandise. At the end of 20X9, Page owed Sage $500 for merchandise inventory purchased on account. This liability is non-interest bearing. On December 31, 20X6, Page sold equipment having a cost of $5,000 and accumulated depreciation of $1,000 to Sage for $5,000. The remaining useful life of the equipment at the time of the sale was 10 years. In 20X5, the goodwill impairment test resulted in a $5,000 loss, and for 20X9, goodwill was further impaired by $714. Neither company paid dividends during 20X9. Both companies have a 40% tax rate. Page accounts for Sage using the FVE and cost methods. Required: 1. Prepare preliminary calculations as noted below: a) Calculation of goodwill using fair values b) Calculation and allocation of acquisition differential and calculation of goodwill, and calculation of initial NCI c) Acquisition differential amortization and goodwill impairment table d) Table of realized and unrealized intercompany inventory profits e) Table of intercompany profits in capital assets and other eliminations f) Calculation of consolidated net income and NCI-I/S g) Calculation of consolidated beginning of 20X9 retained earnings h) Calculation of end of 20X9 NCI-B/S 2. Prepare Page's consolidated income statement for the year ended December 31, 20X9, and the consolidated balance sheet for December 31, 20X9.
Expert Answer:
Answer rating: 100% (QA)
Consolidated statements Calculation of consolidated retained earnings ... View the full answer
Related Book For
Managerial Accounting Tools for business decision making
ISBN: 978-1118096895
6th Edition
Authors: Jerry J. Weygandt, Paul D. Kimmel, Donald E. Kieso
Posted Date:
Students also viewed these accounting questions
-
2. On 12/31, Choco acquired Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share. The cake will remain incorporated. Choco has common stock with $15 par,...
-
On January 2, 2018 Pod Company purchased 25% of the outstanding common stock of Jobs, Inc. and subsequently used the equity method to account for the investment. During 2015 Jobs, Inc. reported net...
-
The current sections of Nasreen Inc.s balance sheets at December 31, 2013 and 2014, are presented here. Nasreens net income for 2014 was $153,000. Depreciation expense was $24,000. Instructions...
-
Aquarius -EAST B Capricornus Horizon Sagittarius SOUTH SUN Scorpius Libra WEST- E Description: If you could see both the Sun and the other stars during the day, this is what the sky would look like...
-
Using the employee payroll entry from 6-4B, complete the General Journal entry for the issuance of Cosmic Comics' pay for the September15 pay date.
-
What is output by each of the pseudocode segments in Figure 5-30? a. b. . a = 1 b - 2 C - 5 while a < c a = a + 1 b = b + c endwhile output a, b, c e = 6 f - 7 while d > f d - d + 1 e = e - 1...
-
What are the key factors behind a successful report presentation?
-
Given the information below for Seger Corporation, compute the expected share price at the end of 2008 using price ratioanalysis. Year Price EPS CFPS SPS 2003 94.50 4.34 7.27 52.60 2005 $99.10 5.22...
-
2. Another dielectrics-filled spherical capacitor Given a spherical capacitor with dielectrics in between for two different cases below, find the net capacitance of the spherical capacitor for both...
-
The Brady & Matthew Camera Company has just come out with their newest professional quality digital camera, the ToughPix1. The company is selling this camera only through its new mobile app at a...
-
Smith is saving for his eventual retirement. He plans to make 18 contributions to his retirement account at the beginning of each of the next 18 years. The first contribution will be made right now...
-
A pool ball that is struck gently will roll smoothly across the felt surface of a pool table. However, it is possible to strike the ball in a way that produces "backspin", such that the ball is...
-
Similar to perceived loudness in hearing, the brightness the human eye and brain perceive for light is logarithmic rather than linear. For example, you do not perceive light that has an intensity of...
-
A traveller walks \(30 \mathrm{~m}\) along a train platform, dragging their suitcase behind them using a strap attached to the top. The traveller's hand is \(0.25 \mathrm{~m}\) above the top of the...
-
If the angle between vectors \(\vec{A}\) and \(\vec{B}\) is \(110^{\circ}\) and if \(A=1.7 \mathrm{~N}\) and \(B=2.0 \mathrm{~m}\), what is the value of \(\vec{A} \cdot \vec{B}\) ?
-
A runner is training on a perfectly circular track with radius \(85 \mathrm{~m}\). They run at \(7.0 \mathrm{~m} / \mathrm{s}\) for 1.0 minute. What are the athlete's (a) displacement, (b) average...
-
What is the future value of $ 4 0 0 invested as a lump sum today in 8 years if the annual stated rate of interest is 1 2 % and is compounded monthly?
-
Consider the reaction of acetic acid in water CH 3 CO 2 H(aq) + H 2 O(l) CH3CO 22 (aq) + H 3 O + (aq) where Ka 5 1.8 3 1025. a. Which two bases are competing for the proton? b. Which is the stronger...
-
Presented below are data for Kwik Appliance Repair Shop. Repair-technicians wages ....... $120,000 Fringe benefits ............. 40,000 Overhead ............... 50,000 The desired profit margin per...
-
Selected condensed data taken from a recent balance sheet of Morino Inc. are as follows. Morino Inc. Balance Sheet (partial) Cash ......................................$ 8,113,000 Short-term...
-
The following CVP income statements are available for Viejo Company and Nuevo Company. Instructions (a) Compute the break-even point in dollars and the margin of safety ratio for each company. (b)...
-
According to the ACFE 2016 Report to the Nations, which of the following is the most frequent source of initial fraud detection? 1. A call to the police 2. Tips 3. Accidental discovery 4. The...
-
Select the statement that is most accurate with regard to materiality. 1. Materiality does not create discretionary choices for managers, executives, and auditors. 2. Earnings management is not...
-
Which of the following is not a step in the targeted fraud risk assessment process? 1. Identify the parties who have the ability to commit the potential fraud. 2. Place the parties who most likely...
Study smarter with the SolutionInn App