PAR Company (PAR) purchased 75% of the outstanding common shares of SUB Company on December 31,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PAR Company (PAR) purchased 75% of the outstanding common shares of SUB Company on December 31, Year 5, for $105,000. At that date, SUB had common shares outstanding. which had been issued for $100,000, and retained earnings of $30,000. Both companies use the straight-line method for capital assets and bonds. The condensed financial statements were as follows: Balance Sheets At December 31, Year 9 PAR Assets: Cash Accounts receivable Inventories Investment in Sub common shares Land Capital assets Accumulated depreciation Liabilities and Equities: Accounts payable Other current liabilities Bonds payable Common shares Preferred shares Retained earnings Sales Other Income Cost of goods sold Depreciation expense Other expenses Income tax expense Net income $ 10,000 100,000 85,000 105,000 50,000 84,000 19,000 $415.000 Retained earnings, beginning Dividends Retained earnings, ending $ 40,000 20,000 300,000 Statements of Income and Retained Earnings For year ended December 31, Year 9 55,000 $415.000 PAR $420,000 26.000 446,000 315,000 21,000 37,000 25,000 48,000 25,000 (18.000) $ 55.000 SUB $ 18,000 82,000 90,000 12,000 104,000 25,000 $281.000 $ 30,400 5,000 50,600 100,000 20,000 75.000 $281.000 SUB $280,000 30.000 310,000 240,000 10,000 15,000 19,000 26,000 59,000 (10.000) $ 75.000 1. Both companies pay tax at the rate of 35%. 2. On July 1, Year 6, PAR purchased a parcel of land from SUB for $15,000. The land originally cost SUB $22,000. In Year 9, PAR sold 60% of this land to an outsider. 3. On December 31, Year 8, SUB's inventory included $50,000 of inventory purchased from PAR. Sales to SUB were priced at 30% markup on sales. 4. On October 1, Year 8, SUB sold a building to PAR for $30,000. The building's carrying value was $22,000 on this date. PAR estimated the remaining life of the building was 10 years at the time of the purchase from SUB. 5. SUB sold $90,000 of inventory to PAR during Year 9. At December 31, Year 9, 30% of this inventory was sold. PAR had not paid SUB for $8,000 of the sales at December 31, Year 9. SUB charges a 20% gross profit margin on sales to PAR 6. PAR provided management services to the SUB for $2,000 during Year 7. On January 1, Year 7, $20,000 of 5% cumulative preferred shares, redeemable at 1.04, were issued by SUB. PAR purchased none of the preferred shares. Dividends were last declared and paid December 31, Year 7. Calculation and allocation of Acquisition differential: Cost of 75% of SUB Implied value (105,000/.75) Book value of SUB: Common shares Retained earnings Acquisition differential Allocated: Capital assets Bonds payable Balance goodwill $100,000 30,000 Capital assets (10) Bonds payable (10) Goodwill Total 16,000 (14,000) $105,000 140,000 130.000 10,000 2,000 $ 8,000 Acquisition differential amortization and goodwill impairment schedule Balance at Amortization Amortization/ Acquisition Impairment Impairment Year 9 Dec. 31 Yr 5 Yr 6-Yr 8 $ 16,000 $4,800 $ 1,600 (1,400) (14,000) 8,000 1,000 $ 10,000 $ 1,200 (4,200) 3,000 3,600 Remaining at Dec. 31'Yr 9 $ 9,600 (8,400) 4.000 $ 5,200 Required: Round calculations to the nearest dollar a) Prepare the 3rd schedule: Intercompany profit, gains and losses (6 marks) b) Calculate the following amounts on the consolidated income statement for the year ended December 31, Year 9: (26 marks) (3.5) 1) Cost of goods sold (12) ii) Consolidated Net income (Note: show the allocation of Consolidated NI to the Parent, NCI for common and NCI for preferred) (4.5) iii) Income tax expense (3.5) iv) Other income (2.5) v) Depreciation expense c) Calculate the following amounts on the consolidated balance sheet at December 31, Year 9: (19 marks) (2.5) i) Capital assets (2.5) (1.5) ii) Accumulated depreciation iii) Land (7) (1) (1) vi) Bonds payable (3.5) vii) Deferred income tax (must indicate if asset or liability) iv) Noncontrolling interest (show common and preferred separately) v) Accounts receivable Show all calculations and amounts in brackets for the consolidated statements line items for any marks PAR Company (PAR) purchased 75% of the outstanding common shares of SUB Company on December 31, Year 5, for $105,000. At that date, SUB had common shares outstanding. which had been issued for $100,000, and retained earnings of $30,000. Both companies use the straight-line method for capital assets and bonds. The condensed financial statements were as follows: Balance Sheets At December 31, Year 9 PAR Assets: Cash Accounts receivable Inventories Investment in Sub common shares Land Capital assets Accumulated depreciation Liabilities and Equities: Accounts payable Other current liabilities Bonds payable Common shares Preferred shares Retained earnings Sales Other Income Cost of goods sold Depreciation expense Other expenses Income tax expense Net income $ 10,000 100,000 85,000 105,000 50,000 84,000 19,000 $415.000 Retained earnings, beginning Dividends Retained earnings, ending $ 40,000 20,000 300,000 Statements of Income and Retained Earnings For year ended December 31, Year 9 55,000 $415.000 PAR $420,000 26.000 446,000 315,000 21,000 37,000 25,000 48,000 25,000 (18.000) $ 55.000 SUB $ 18,000 82,000 90,000 12,000 104,000 25,000 $281.000 $ 30,400 5,000 50,600 100,000 20,000 75.000 $281.000 SUB $280,000 30.000 310,000 240,000 10,000 15,000 19,000 26,000 59,000 (10.000) $ 75.000 1. Both companies pay tax at the rate of 35%. 2. On July 1, Year 6, PAR purchased a parcel of land from SUB for $15,000. The land originally cost SUB $22,000. In Year 9, PAR sold 60% of this land to an outsider. 3. On December 31, Year 8, SUB's inventory included $50,000 of inventory purchased from PAR. Sales to SUB were priced at 30% markup on sales. 4. On October 1, Year 8, SUB sold a building to PAR for $30,000. The building's carrying value was $22,000 on this date. PAR estimated the remaining life of the building was 10 years at the time of the purchase from SUB. 5. SUB sold $90,000 of inventory to PAR during Year 9. At December 31, Year 9, 30% of this inventory was sold. PAR had not paid SUB for $8,000 of the sales at December 31, Year 9. SUB charges a 20% gross profit margin on sales to PAR 6. PAR provided management services to the SUB for $2,000 during Year 7. On January 1, Year 7, $20,000 of 5% cumulative preferred shares, redeemable at 1.04, were issued by SUB. PAR purchased none of the preferred shares. Dividends were last declared and paid December 31, Year 7. Calculation and allocation of Acquisition differential: Cost of 75% of SUB Implied value (105,000/.75) Book value of SUB: Common shares Retained earnings Acquisition differential Allocated: Capital assets Bonds payable Balance goodwill $100,000 30,000 Capital assets (10) Bonds payable (10) Goodwill Total 16,000 (14,000) $105,000 140,000 130.000 10,000 2,000 $ 8,000 Acquisition differential amortization and goodwill impairment schedule Balance at Amortization Amortization/ Acquisition Impairment Impairment Year 9 Dec. 31 Yr 5 Yr 6-Yr 8 $ 16,000 $4,800 $ 1,600 (1,400) (14,000) 8,000 1,000 $ 10,000 $ 1,200 (4,200) 3,000 3,600 Remaining at Dec. 31'Yr 9 $ 9,600 (8,400) 4.000 $ 5,200 Required: Round calculations to the nearest dollar a) Prepare the 3rd schedule: Intercompany profit, gains and losses (6 marks) b) Calculate the following amounts on the consolidated income statement for the year ended December 31, Year 9: (26 marks) (3.5) 1) Cost of goods sold (12) ii) Consolidated Net income (Note: show the allocation of Consolidated NI to the Parent, NCI for common and NCI for preferred) (4.5) iii) Income tax expense (3.5) iv) Other income (2.5) v) Depreciation expense c) Calculate the following amounts on the consolidated balance sheet at December 31, Year 9: (19 marks) (2.5) i) Capital assets (2.5) (1.5) ii) Accumulated depreciation iii) Land (7) (1) (1) vi) Bonds payable (3.5) vii) Deferred income tax (must indicate if asset or liability) iv) Noncontrolling interest (show common and preferred separately) v) Accounts receivable Show all calculations and amounts in brackets for the consolidated statements line items for any marks
Expert Answer:
Answer rating: 100% (QA)
a Intercompany profit gains and losses Intercompany transactions On July 1 Year 6 PAR purchased a parcel of land from SUB for 15000 The land originally cost SUB 22000 In Year 9 PAR sold 60 of this lan... View the full answer
Related Book For
Financial Statement Analysis
ISBN: 978-0078110962
11th edition
Authors: K. R. Subramanyam, John Wild
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,...
-
Par Corporation acquired 70 percent of the outstanding common stock of Set Corporation on January 1, 2011, for $350,000 cash. Immediately after this acquisition the balance sheet information for the...
-
A pistoncylinder device contains superheated steam. During an actual adiabatic process, the entropy of the steam will (never, sometimes, always) increase.
-
Consider the two mutually exclusive projects in Table P5.49. Salvage values represent the net proceeds (after tax) from disposal of the assets if they are sold at the end of each year. Both projects...
-
A system of linear equations with fewer equations than unknowns is sometimes called an underdetermined system. Can such a system have a unique solution? Explain.
-
Explain briefly how you discover business classes and provide an example.
-
GameDay sells recreational vehicles along with secure parking storage to customers. GameDay sells the FB7 model for $ 62,000, and this price includes one year of secure parking storage. GameDay also...
-
What is the network used for? What networking components can you see? Are there any networking components that you can't see? If so, what other networking components do you expect are involved behind...
-
Students should read the Harvard Business School case study entitled 'Investments: Delineating an Efficient Portfolio' and answer the following questions. Students should note that the risk of the...
-
Ammonia can be determined spectrophotometrically by reaction with phenol in the presence of hypochlorite. A 2.39 mg of sample of protein of unknown concentration was chemically digested to convert...
-
Describe in detail the entire signaling pathway, from LH binding to its receptor to increased gene expression of 3-HSD. Name at least three ways that granulosa cells may become desensitized to the LH...
-
1.Think of a person who did something morally right, at least to your way of thinking. (This is not a matter of finding something they did well, like efficiently changing a tire, but something good.)...
-
Explain the answer, in detail to each of the two questions based on the information below Do you feel this accurately reflects who you are? Why or Why Not? Yes, except I consider myself an Extrovert....
-
Krebs and Henseleit observed that urea formation in liver tissue was increased by addition of ornithine, citrulline or arginine. Other amino acids did not produce such effects. Briefly explain
-
Assume that Armstrong ships the first tai parts of the press with no problem but anticipates a significant delay for the third part. Knowing that GCI requires the press to be ready on July 1,...
-
Thistle Theatre Company sells annual subscriptions to its customers for plays to be performed for the upcoming season. There are 10 plays, and each play provides the same amount of revenue. The total...
-
What is a lobbyist in US? How did this term emerge?
-
Interim financial reports are subject to limitations and distortions. Identify and discuss at least two reasons for this.
-
Refer to the annual report of Campbell Soup Company in Appendix A. Required: a. Determine the book value per share of Campbell Soup's common stock for Year 11. b. Identify the par value of Campbell...
-
Describe the calculation of compensation expense associated with employee stock options. Is it necessary for a company to charge option-related compensation expense to income? Where in the income...
-
In what way are glaciers like dirty snowballs?
-
Distinguish between mechanical and chemical weathering.
-
Name an environment where wind shapes the landscape to a significant degree.
Study smarter with the SolutionInn App