ACCT 301 Lecture Notes - Cost Accounting, Chapter 27, Equity (Finance)
Document Summary
Get access
Related Documents
Related Questions
Determining ending balances of accounts on the consolidated balance sheet
Assume that the parent company acquires its subsidiary by exchanging 75,400 shares of its Common Stock, with a fair value on the acquisition date of $30 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary’s assets and liabilities at an amount equaling their book values except for a building that is undervalued by $480,000, an unrecorded License Agreement with a fair value of $230,000, and an unrecorded Customer List owned by the subsidiary with a fair value of $120,000. Any further discrepancy between the purchase price and the book value of the subsidiary’s Stockholders’ Equity is attributed to expected synergies to be realized by the consolidated company as a result of the acquisition.
a. Given the following acquisition-date balance sheets of the parent and subsidiary, at what amounts will each of the following be reported on the consolidated balance sheet? (see table numbered 1-7 to answer)
Balance Sheet | Parent | Subsidiary |
---|---|---|
Assets | ||
Cash | $728,400 | $181,440 |
Accounts receivable | 307,200 | 375,840 |
Inventory | 465,600 | 482,760 |
Equity investment | 2,262,000 | |
Property, plant and equipment (PPE), net | 2,000,000 | 893,160 |
Total Assets | $5,763,200 | $1,933,200 |
Liabilities and stockholders’ equity | ||
Accounts payable | $150,480 | $114,300 |
Accrued liabilities | 176,640 | 198,900 |
Long-term liabilities | 1,062,320 | 540,000 |
Common stock | 176,000 | 108,000 |
APIC | 2,992,000 | 135,000 |
Retained earnings | 1,205,760 | 837,000 |
Total Liabilities and stockholders’ equity | $5,763,200 | $1,933,200 |
1. | Accounts Receivable $_________ | |
2. | Equity Investment $_________ |
3. | PPE, net $________ | |
4. | Goodwill $________ | |
5. | Common Stock $________ | |
6. | APIC $________ | |
7. | Retained Earnings | $________ |
b. What intangible assets will be reported on the consolidated balance sheet and at what amounts?
License Agreement $________ | |
Customer List $________ Goodwill $________ |
Lea Company acquired all of Tenzing Corporation's stock on January 1, 20X6 for $150,000 cash. On December 31, 20X8, the trial balances of the two companies were as follows:
Lea company | Tenzing Corp. | |||
Debit | Credit | Debit | Credit | |
Cash | $90,000 | $58,000 | ||
Accounts Receivable | 97,000 | 55,000 | ||
Land | 80,000 | 45,000 | ||
Buildings and Equipment | 300,000 | 200,000 | ||
Investment in Tenzing Corporation | 180,000 | |||
Cost of Services Provided | 140,000 | 75,000 | ||
Depreciation Expense | 30,000 | 20,000 | ||
Other Expenses | 70,000 | 35,000 | ||
Dividends Declared | 40,000 | 20,000 | ||
Accumulated Depreciation | $180,000 | $100,000 | ||
Accounts Payable | 42,000 | 18,000 | ||
Taxes Payable | 20,000 | 20,000 | ||
Notes Payable | 75,000 | 50,000 | ||
Common Stock | 100,000 | 50,000 | ||
Retained Earnings | 265,000 | 90,000 | ||
Service Revenue | 300,000 | 180,000 | ||
Income from Subsidiary | 45,000 | |||
$1,027,000 | $1,027,000 | $508,000 | $508,000 |
Tenzing Corporation reported retained earnings of $75,000 at the date of acquisition. The difference between the acquisition price and underlying book value is assigned to buildings and equipment with a remaining economic life of five years from the date of acquisition. At December 31, 20X8, Tenzing owed Lea $4,000 for services provided.
4. Based on the preceding information, all of the following are consolidating entries required on December 31, 20X8, to prepare consolidated financial statements, except:
A) | Common Stock | 50,000 | |
Retained Earnings | 90,000 | ||
Income from Tenzing Corp. | 50,000 | ||
Dividends declared | 20,000 | ||
Investment in Tenzing Corp. | 170,000 | ||
B) | Accounts Payable | 4,000 | |
Accounts Receivable | 4,000 | ||
C) | Depreciation Expense | 5,000 | |
Income from Tenzing Corp. | 5,000 | ||
D) | Buildings and Equipment | 20,000 | |
Accumulated Depreciation | 10,000 | ||
Investment in Tenzing Corp. | 10,000 |
Option A
Option B
Option C
Option D
5. Based on the preceding information, what amount will be reported as total assets in the consolidated balance sheet for 20X8?
$666,000
$747,000
$651,000
$946,000
6. Based on the preceding information, what amount will be reported for total accounts payable in the consolidated balance sheet for the year 20X8?
$56,000
$46,000
$60,000
$42,000
On December 31, 200X P Corporation paid $300,000 cash for 80% ofthe | ||||
common stock of S Company which becomes a subsidiary.Following | ||||
information is shown prior to the acquisition beingrecorded: | ||||
P Company | ||||
Assets | Liabilities and Equity | |||
Cash | 580,000 | Liabilities | 90,000 | |
Inventories | 60,000 | |||
Plant | 340,000 | Common Stock, $5pv | 100,000 | |
Paid in Capital | 200,000 | |||
Retained Earnings | 590,000 | |||
Total | 980,000 | Total | 980,000 | |
S Company | ||||
Assets | Liabilities and Equity | |||
Inventories | 20,000 | Liabilities | 30,000 | |
Other assets | 40,000 | Long Term Debt | 50,000 | |
Plant | 140,000 | Common Stock, $10pv | 40,000 | |
Paid in Capital | 20,000 | |||
Retained Earnings | 60,000 | |||
Total | 200,000 | Total | 200,000 | |
S market values are: | ||||
Plant | $250,000 | |||
Inventory | $50,000 | |||
1. Prepare the entries in journal format to record theacquisition | ||||
and post to the general edger accounts. | ||||
2. Prepare a consolidation workpaper. | ||||
3. Prepare consolidated balance sheet. |