80.2K

Verified Solution

Link Copied!

As per Chegg Rules, please answer NUMBER 5 of Question 1. Financial Statement for both companies provided. Please show ALL work. Please comment specifically any questions.

QUESTION 1 On January 1, 2018, Plymouth Corp purchased 100.00% of the net assets of Shelby Corp. for $244,118. The write-up of the Buildings and Equipment from book value to fair market value amounted to 54.00% of the total differential. The write-up of the Land from book value to fair market value amounted to 12.00% of the total differential. The remaining 34.00% of the total differential is attributable to Goodwill. The remaining useful life of the Buildings and Equipment is assumed to be 10 years. Goodwill is impaired at the end of 2018 and 2019 and must be written down, each year, by 14.00% of its original (initial) value. The company uses the equity method approach to account for the goodwill impairment. A complete set of financial statements for fiscal years 2018 and 2019 for Plymouth Corp. is located in Exhibit 1. A complete set of financial statements for fiscal years 2018 and 2019 for Shelby Corp. is located in Exhibit 2. 1) Based on the purchase price, calculate the total differential (in dollars), as well as the differential (in dollars) applied to: i) Buildings and Equipment, ii) Land and in) Goodwill. (SHOW ALL WORK IN THE CALCULATION). 2) For fiscal year 2018, provide ALL journal entries (and t-accounts) used by the parent company to account for its investment in the subsidiary using the equity method. 3) For fiscal year 2018 provide ALL eliminating entries (and t-accounts) necessary to create consolidated financial statements. 4) For fiscal year 2018, create the consolidated financial statements using the 3-step worksheet. 5) For fiscal year 2019, provide ALL journal entries (and t-accounts) used by the parent company to account for its investment in the subsidiary using the equity method. 6) For fiscal year 2019 provide ALL eliminating entries (and t-accounts) necessary to create consolidated financial statements. 7) For fiscal year 2019, create the consolidated financial statements using the 3-step worksheet. Plymouth Plymouth 12/31/18 12/31/19 $ 941,500 $1,035,650 $ 672,500 $ 739,750 $ 33,625 $ 33,625 $ 100,875 $ 110,963 $ 134,500 $ 151,313 $ 76,395 $ 84,264 $ 210,895 $ 235,576 INCOME STATEMENT Sales CGS Deprec and Amort Other Expenses Company Net Income Income from Subsidiary (Shelby) Net Income STATEMENT OF RETAINED EARNINGS Retained Earnings 1/1/X7 Net Income (from Above) Dividends Declared Retained Earnings 12/31/X7 BALANCE SHEET Cash AR Inventory Land $ 290,000 $ 433,645 $ 210,895 $ 235,576 $ 67,250 $ 117,788 $ 433,645 $ 551,434 $ 350,733 $ 429,772 $ 94,150 $ 103,565 $ 235,375 $ 258,913 $ 107,600 $ 107,600 Build&Equip-HC Acc Dep Build&Equip-Net $ 672,500 $ 672,500 $ 163,625 $ 197,250 $ 508,875 $ 475,250 Investment in Subsidiary (Sanchez) Goodwill Differential Total Assets $ 293,613 $ 342,449 $ $ $ $ $ 1,590,345 $1,717,549 AP Bonds Payable Total Liabilities $ 94,150 $ 103,565 $ 524,550 $ 524,550 $ 618,700 $ 628,115 Shareholders Equity Common Stock Retained Earnings (from above) Total Shareholders Equity TL +TSE $ 538,000 $ 538,000 $ 433,645 $ 551,434 $ 971,645 $1,089,434 $ 1,590,345 $ 1,717,549 Balance Shelby Shelby 12/31/18 12/31/19 INCOME STATEMENT Sales Income from Subsidiary Total Sales $ 538,000 $ 564,900 $ $ $ 538,000 $ 564,900 CGS Deprec and Amort Other Expenses Net Income $ 336,250 $ 350,238 $ 20,175 $ 20,175 $ 100,875 $ 105,919 $ 80,700 $ 88,568 $ 134,500 $ 188,300 $ 80,700 $ 88,568 $ 26,900 $ 35,427 $ 188,300 $ 241,441 STATEMENT OF RETAINED EARNINGS Retained Earnings (BOY) Net Income (from Above) Dividends Declared Retained Earnings (EOY) BALANCE SHEET Cash AR Inventory Land A A A A $ 33,625 $ 63,565 $ 73,975 $ 84,735 $ 134,500 $ 169,470 $ 26,900 $ 26,900 Build&Equip-HC Acc Dep Build&Equip-Net $ 201,750 $ 201,750 $ 100,875 $ 121,050 $ 100,875 $ 80,700 Total Assets $ 369,875 $ 425,370 AP Bonds Payable Total Liabilities $ 47,075 $ 49,429 $ 67,250 $ 67,250 $ 114,325 $ 116,679 A Shareholders Equity Common Stock Retained Earnings (from above) Total Shareholders Equity $ 67,250 $ 67,250 $ 188,300 $ 241,441 $ 255,550 $ 308,691 TL +TSE $ 369,875 $ 425,370 Balance $ $

Answer & Explanation Solved by verified expert

See Answer