Question 2 On January 1, 2016, Paganini Inc. bought 80% of Strauss Inc.'s 500,000 outstanding ordinary...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 2 On January 1, 2016, Paganini Inc. bought 80% of Strauss Inc.'s 500,000 outstanding ordinary shares for $1.40 per share, the fair value of all of Strauss' ordinary shares. On this day, Strauss had ordinary shares of $400,000 and retained earnings of $250,000 on its statement of financial position. All assets and liabilities of Strauss were fairly valued on this date, except for the following items: Inventory: Equipment: Land Bonds payable Overvalued by $30,000 Overvalued by $48,000 (16 years useful life left) Undervalued by $100,000 See point 5 below Additional information: 1. Paganini is a public company and uses the cost method to account for its investment in Strauss. 2. Paganini charges Strauss $4,000 management fee per month. 3. Goodwill on acquisition was impaired by $35,000 and $10,000 in 2020 and 2022, respectively. 4. Paganini paid dividends of $37,000 and Strauss paid dividends of $43,000 during 2022. 5. On January 1, 2011, Strauss issued $100,000, 15-year bonds at par. The bonds have a coupon rate of 8.5% and pays interest annually. The market rate of interest on similar bonds on January 1, 2016 was 7.0%. Any premium or discount on bonds are amortized using the effective interest rate method. 6. The abbreviated financial statements of both companies are provided in a separate Excel spreadsheet. Required: (SHOW ALL CALCULATIONS CLEARLY) a) b) Using Excel, prepare the consolidated income statement and consolidated statement of financial position for the Paganini Group for the year ended December 31, 2022. Show the necessary journal entries in the records of Paganini for 2022, assuming Paganini is using the equity method to account for its investment in Strauss. STATEMENTS OF FINANCIAL POSITION December 31, 2022 Paganini Strauss Sales Assets Property, plant & equipment - Cost - Accumulated depreciation $735,200 $1,516,000 -$331,300 -$682,200 $403,900 $833,800 Investment in Strauss $560,000 Non-current loan to subsidiary $75,000 Inventory $488,700 $544,200 Current receivables $171,300 $191,000 Cash $86,000 $1,784,900 $61,400 $1,630,400 Shareholders' equity and liabilities Ordinary shares $780,000 $400,000 Retained earnings Bonds payable $551,300 $547,600 $100,000 Other non-current liabilities $400,000 $356,000 Current payables $53,600 $226,800 $1,784,900 $1,630,400 INCOME STATEMENTS For the year ended December 31, 2022 Cost of goods sold Gross profit Depreciation expense Other expenses Operating income Net income before taxes Paganini Strauss $5,880,000 $6,000,000 $4,404,000 $4,500,000 $1,476,000 $1,500,000 $129,600 $59,000 $1,123,000 $1,146,500 $294,000 $223,900 Non-operating income and expenses $83,200 $62,300 $377,200 $286,200 Income tax $94,300 $71,600 Profit $282,900 $214,600 Question 2 On January 1, 2016, Paganini Inc. bought 80% of Strauss Inc.'s 500,000 outstanding ordinary shares for $1.40 per share, the fair value of all of Strauss' ordinary shares. On this day, Strauss had ordinary shares of $400,000 and retained earnings of $250,000 on its statement of financial position. All assets and liabilities of Strauss were fairly valued on this date, except for the following items: Inventory: Equipment: Land Bonds payable Overvalued by $30,000 Overvalued by $48,000 (16 years useful life left) Undervalued by $100,000 See point 5 below Additional information: 1. Paganini is a public company and uses the cost method to account for its investment in Strauss. 2. Paganini charges Strauss $4,000 management fee per month. 3. Goodwill on acquisition was impaired by $35,000 and $10,000 in 2020 and 2022, respectively. 4. Paganini paid dividends of $37,000 and Strauss paid dividends of $43,000 during 2022. 5. On January 1, 2011, Strauss issued $100,000, 15-year bonds at par. The bonds have a coupon rate of 8.5% and pays interest annually. The market rate of interest on similar bonds on January 1, 2016 was 7.0%. Any premium or discount on bonds are amortized using the effective interest rate method. 6. The abbreviated financial statements of both companies are provided in a separate Excel spreadsheet. Required: (SHOW ALL CALCULATIONS CLEARLY) a) b) Using Excel, prepare the consolidated income statement and consolidated statement of financial position for the Paganini Group for the year ended December 31, 2022. Show the necessary journal entries in the records of Paganini for 2022, assuming Paganini is using the equity method to account for its investment in Strauss. STATEMENTS OF FINANCIAL POSITION December 31, 2022 Paganini Strauss Sales Assets Property, plant & equipment - Cost - Accumulated depreciation $735,200 $1,516,000 -$331,300 -$682,200 $403,900 $833,800 Investment in Strauss $560,000 Non-current loan to subsidiary $75,000 Inventory $488,700 $544,200 Current receivables $171,300 $191,000 Cash $86,000 $1,784,900 $61,400 $1,630,400 Shareholders' equity and liabilities Ordinary shares $780,000 $400,000 Retained earnings Bonds payable $551,300 $547,600 $100,000 Other non-current liabilities $400,000 $356,000 Current payables $53,600 $226,800 $1,784,900 $1,630,400 INCOME STATEMENTS For the year ended December 31, 2022 Cost of goods sold Gross profit Depreciation expense Other expenses Operating income Net income before taxes Paganini Strauss $5,880,000 $6,000,000 $4,404,000 $4,500,000 $1,476,000 $1,500,000 $129,600 $59,000 $1,123,000 $1,146,500 $294,000 $223,900 Non-operating income and expenses $83,200 $62,300 $377,200 $286,200 Income tax $94,300 $71,600 Profit $282,900 $214,600
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 978-1259444951
13th edition
Authors: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupni
Posted Date:
Students also viewed these finance questions
-
George and Chris were the two best players on their high school soccer team, and had a tendency to compete with each other both on and off the field. Over the course of their senior year, what...
-
Bovine Company, a wholesale distributor of umbrellas, has been experiencing losses for some time, as shown by its most recent monthly contribution format income statement: Sales Variable expenses...
-
The unclassified statement of financial position accounts for Sorkin Corporation, which is a public company using IFRS, for the year ended December 31, 2016 and its statement of comprehensive income...
-
Jim Redman purchased a car from Bill Branch Chevrolet. However, the car had been reported stolen and Jim was unable to secure a good title. Redman sued Bill Branch Chevrolet on the breach of the...
-
Consult Sections 204 and 301 of SARBOX. What is the role of the audit committee in the financial reporting process? Do you believe that an audit committee can be effective in providing oversight of a...
-
Write Lewis structures for the following molecules and ions: (a) OF2, (b) N2F2, (c) Si2H6, (d) OH2, (e) CH2ClCOO2, (f) CH3NH3+.
-
Explain what the advantages of responsibility accounting are and explain the various responsibility centres that exist.
-
The Filling Department of Savannah Lotion Company had 3,000 ounces in beginning work in process inventory (60% complete). During the period, 40,400 ounces were completed. The ending work in process...
-
Various dilations of square A are shown. Which square was obtained by dilating square A by the scale factor of 3? A Square D B Square C C Square E D Square B E
-
Mrs. Sam Taffer was a brilliant engineer at IBM and made a lot of money from stock options. Since then, she has worked as a musician and raised her two sons. She wishes to have most of her property...
-
Question 2 Broxton Ltd. makes a specialised chemical, X14 in barrels at its factory. The factory has two departments: the processing department and the finishing department. Because of the technology...
-
dH dt The size of an unborn fetus of a certain species depends on its age. Data for Head circumference (H) as a function of age (t) in weeks were fitted using the formula H = -29.24 + 1.613t -0.2906t...
-
Charles works ten hours a day. He receives a 20 minute unpaid break each shift. His hourly wage is $15.00 per hour. He normally works six days a week for a total of 60 hours per week. Charles has...
-
You just got your first job in a chemical plant. You want to maximize the profit of a polypropylene process. The variables that you can control are feed flowrate, temperature, and pressure (no need...
-
TranscribedText: 1. UBC offers a rental service for bikes to students who need transportation. The monthly demand for bikes (in thousand hours] is demate =18P. UBC determines that the cost per...
-
3.1 Brawny Drills Ltd and Power Tools Ltd both specialise in drilling devices. They wish to combine their businesses, by entering into a transaction in terms of which the entire assets and...
-
The "law of equivalent retaliation" was an early form of: A. federalization B. retribution C. deterrence D. rehabilitation The rising crime rate of the 1980s was fuled by: A. a large population of 30...
-
Suppose a population of bacteria doubles every hour, but that 1.0 x 106 individuals are removed before reproduction to be converted into valuable biological by-products. Suppose the population begins...
-
The balance sheets of Parkway plc for 20X7 and 20X8 are given below, together with the profit and loss account for the year ended 30 June 20X8. 1 The freehold land and buildings were purchased on 1...
-
Aspirations Ltd commenced trading as wholesale suppliers of office equipment on 1 January 20X1, issuing ordinary shares of 1 each at par in exchange for cash.The shares were fully paid on issue, the...
-
The historical cost accounts of Smith plc are as follows: 1 Land and buildings were acquired in 20X0 with the buildings component costing 800,000 and depreciated over 40 years. 2 Share capital was...
Study smarter with the SolutionInn App