POP Inc. purchased 90% of the voting shares of SOS Inc for $1,000,000 cash on January...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
POP Inc. purchased 90% of the voting shares of SOS Inc for $1,000,000 cash on January 1, 2013; in addition, the purchase agreement also included a contingent consideration payable in cash on January 1, 2019. Assume that since the acquisition date management believes that $170,000 is the contingent consideration likely to become payable on January 1, 2019 (ignore time value of money). POP uses the cost method to account for its investment. On that date, SOS's Common Stock and Retained Earnings were valued at $300,000 and $600,000 respectively. SO's fair values approximated its carrying values with the following exceptions: • The equipment had a fair value which was $ 80,000 higher than its carrying value, and was estimated to have a remaining useful life of 8 years from the date of acquisition with no salvage value. • SOS's inventory had a fair value which was $2,000 less than book value. This inventory was sold by SOS in 2013. SO's skilled workforce had an exceptional reputation in the industry. Experts believed that the reputation of the work force should be valued at $200,000. Both companies use straight line amortization exclusively for all assets and liabilities. The effective tax rate for both companies is 40%. The Financial Statements of POP & SOS for the Year ended December 31, 2016 are shown below: Income Statements РОP Inc. SOS Inc. Sales $1,300,000 $400,000 $830,000 $200,000 Other Revenues Less: Expenses: Cost of Goods Sold: Depreciation Expense Other Expenses Income Tax Expense $700,000 $30,000 $120,000 $170,000 $330,000 $20,000 $140,000 $120,000 Net Income S680,000 $420,000 Retained Earnings Statements Balance, Jan 1, 2016 Net Income Less: Dividends $1,000,000 $680,000 ($200,000) $800,000 $420,000 ($140,000) Retained Earnings $1,480,000 $1.080,000 Balance Sheets POP Inc. SOS Inc. Cash $100,000 $300,000 $320,000 $1,000,000 $100,000 $220,000 Accounts Receivable Inventory $340,000 $410,000 $475,000 Investment in SOS Inc. $80,000 $210,000 Land Equipment (net) Total Assets S2,040,000 S1,515,000 $160,000 $400,000 $1,480,000 $135,000 $300,000 $1,080,000 Current Liabilities Common Shares Retained Earnings Total Liabilities and Equity S2,040,000 S1,515,000 Other Information: 1. During 2016, SOS sold a parcel of land to POP for $100,000. SsoS had purchased this land in 2012 for $20,000. POP is currently using the land to hold excess inventory. 2. During 2016 POP charged SOS $25,000 of rental fees. SOS did not pay this amount in 2016 but expects to pay the full $25,000 sometime in 2017. 3. During December 2016, SOS sold inventory to POP for $100,000, the cost of the inventory to SOS was $70,000. 50% of these goods remained in POP's inventory at the end of 2016. 4. During December 2015, POP sold inventory to SOS for $60,000, the cost of the inventory to POP was $40,000. 40% of these goods remained in SOS's inventory at the end of 2015. SOS eventually sold the entire inventory to an outside customer in 2016. REQUIRED: a) Prepare a schedule showing the calculation of goodwill at the date of acquisition of so under the entity theory, and a purchase price discrepancy amortization schedule. b) Prepare a schedule showing the inter-company realized and unrealized profits for 2013 to 2016. Your schedule should include both pre-tax and after-tax amounts. c) Prepare the consolidated financial statements under the entity theory: Income statement and Retained Earnings for the year ended December 31*, 2016, and Balance Sheet as at December 31t, 2016. Show all supporting calculations. NOTE: In preparing Consolidated Statement of Retained Earnings you need to first calculate the opening retained earnings. POP Inc. purchased 90% of the voting shares of SOS Inc for $1,000,000 cash on January 1, 2013; in addition, the purchase agreement also included a contingent consideration payable in cash on January 1, 2019. Assume that since the acquisition date management believes that $170,000 is the contingent consideration likely to become payable on January 1, 2019 (ignore time value of money). POP uses the cost method to account for its investment. On that date, SOS's Common Stock and Retained Earnings were valued at $300,000 and $600,000 respectively. SO's fair values approximated its carrying values with the following exceptions: • The equipment had a fair value which was $ 80,000 higher than its carrying value, and was estimated to have a remaining useful life of 8 years from the date of acquisition with no salvage value. • SOS's inventory had a fair value which was $2,000 less than book value. This inventory was sold by SOS in 2013. SO's skilled workforce had an exceptional reputation in the industry. Experts believed that the reputation of the work force should be valued at $200,000. Both companies use straight line amortization exclusively for all assets and liabilities. The effective tax rate for both companies is 40%. The Financial Statements of POP & SOS for the Year ended December 31, 2016 are shown below: Income Statements РОP Inc. SOS Inc. Sales $1,300,000 $400,000 $830,000 $200,000 Other Revenues Less: Expenses: Cost of Goods Sold: Depreciation Expense Other Expenses Income Tax Expense $700,000 $30,000 $120,000 $170,000 $330,000 $20,000 $140,000 $120,000 Net Income S680,000 $420,000 Retained Earnings Statements Balance, Jan 1, 2016 Net Income Less: Dividends $1,000,000 $680,000 ($200,000) $800,000 $420,000 ($140,000) Retained Earnings $1,480,000 $1.080,000 Balance Sheets POP Inc. SOS Inc. Cash $100,000 $300,000 $320,000 $1,000,000 $100,000 $220,000 Accounts Receivable Inventory $340,000 $410,000 $475,000 Investment in SOS Inc. $80,000 $210,000 Land Equipment (net) Total Assets S2,040,000 S1,515,000 $160,000 $400,000 $1,480,000 $135,000 $300,000 $1,080,000 Current Liabilities Common Shares Retained Earnings Total Liabilities and Equity S2,040,000 S1,515,000 Other Information: 1. During 2016, SOS sold a parcel of land to POP for $100,000. SsoS had purchased this land in 2012 for $20,000. POP is currently using the land to hold excess inventory. 2. During 2016 POP charged SOS $25,000 of rental fees. SOS did not pay this amount in 2016 but expects to pay the full $25,000 sometime in 2017. 3. During December 2016, SOS sold inventory to POP for $100,000, the cost of the inventory to SOS was $70,000. 50% of these goods remained in POP's inventory at the end of 2016. 4. During December 2015, POP sold inventory to SOS for $60,000, the cost of the inventory to POP was $40,000. 40% of these goods remained in SOS's inventory at the end of 2015. SOS eventually sold the entire inventory to an outside customer in 2016. REQUIRED: a) Prepare a schedule showing the calculation of goodwill at the date of acquisition of so under the entity theory, and a purchase price discrepancy amortization schedule. b) Prepare a schedule showing the inter-company realized and unrealized profits for 2013 to 2016. Your schedule should include both pre-tax and after-tax amounts. c) Prepare the consolidated financial statements under the entity theory: Income statement and Retained Earnings for the year ended December 31*, 2016, and Balance Sheet as at December 31t, 2016. Show all supporting calculations. NOTE: In preparing Consolidated Statement of Retained Earnings you need to first calculate the opening retained earnings.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Kho Inc. purchased 90% of the voting shares of Lan Inc. for $600,000 on January 1, 2019. On that date, Lan's common shares and retained earnings were valued at $200,000 and $250,000 respectively....
-
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,...
-
Slanted Building Supplies purchased 32 percent of the voting shares of Flat Flooring Company in March 20X3. On December 31, 20X3, the officers of Slanted Building Supplies indicated they needed...
-
Does the performance of kinross gold cooperation affect the performance S&P/TSX Composite index? Explain why or why not using this graph in brief Kinross Gold Corporation (K.TO) Toronto - Toronto...
-
a. Using the facts given in problem 11, what would be the anticipated realized yield if the forecast is that the bond can be sold in three years for $1,280? Use Formula 124 on page 322. Continue to...
-
Perform the same computation as in Sec. 32.3 but for the system depicted inFigure. V 40 V- 20 V= 10 V- 10 V-5 V 0
-
An electron is fired into one end of the solenoid in Figure P28.66. Viewed along the positive \(x\) axis from a negative \(x\) coordinate, the electron enters from below at a \(65^{\circ}\) angle to...
-
1. Help Rowena put together a cash budget for the 6 months beginning in April. 2. Does it appear that Rowenas business will remain solvent, or could the company be heading for a cash crisis? 3. What...
-
The DD-AA model predicts that a permanent increase in foreign money demand will lead to an improvement in the domestic current account. True/False/Uncertain, explain and support your answer with ONE...
-
Sports of All Sorts produces, distributes, and sells high-quality skateboards. Its supply chain consists of three factories (located in Detroit, Los Angeles, and Austin) that produce skateboards. The...
-
Give a geometric description of the set of points whose coordinates satisfy the given conditions. x2 + y2 9, z=-10 All points on or within the circle x + y = 9 and in the plane z = -10 O All points...
-
Rayan Manufacturing Company produces a product in two departments: (1) Mixing and (2) Finishing. The company had the following transactions in March: Manufacturing overhead is applied to the product...
-
On 1 January 20x2, Bonjour Company granted 100,000 shares to its chief financial officer, conditional upon the completion of three years service. The share price of Bonjour Company was $3.00 at the...
-
Mountain Packs manufactures backpacks. Its plant records include the following materials-related data: Journalize the entries to record the transactions, post to the Raw Materials Inventory account,...
-
Icon Company initiated a share option plan for its chief executive officer on 1 January 20x1. The terms of the share option plan are as follows: (a) The vesting date is 31 December 20x3 and the chief...
-
To the extent that there is no change in control arising from the corporate restructuring process, the corporate restructuring within the group should have an impact on the consolidated financial...
-
TMP236A2DCKT Temperature sensor, and PIC12F1840-E/P, can they interface with each other? Why?
-
Organizations are increasing their use of personality tests to screen job applicants. What are some of the advantages and disadvantages of this approach? What can managers do to avoid some of the...
-
A second-order dynamic system is modeled as \[9 \ddot{x}+6 \dot{x}+\frac{10}{9} x=14 \delta(t), \quad x(0)=0, \quad \dot{x}(0)=-\frac{1}{4}\] a. Find the response \(x(t)\) in closed form. b. Plot the...
-
Consider a first-order system with time constant \(\tau\) and zero initial condition. Find the system's unit-step response for \(\tau=\frac{1}{3}\) and \(\frac{2}{3}\), plot the two curves versus \(0...
-
a. Identify the damping type and find the free response. b. Plot the free response by using the initial command. \(\ddot{x}+3 \dot{x}+4 x=0, \quad x(0)=\frac{2}{5}, \quad \dot{x}(0)=0\)
Study smarter with the SolutionInn App