Equity in earnings of sander account balance

Assignment Help Managerial Accounting

Reference no: EM13918308

On January 1, 2013, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander's book value was $925,000, Plymouth assessed Sander's total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock.
The book values of Sander's individual assets and liabilities approximated their acquisition date fair values except for the patent account, which was undervalued by $350,000. The undervalued patents had a 5-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred.
Sander regularly sells inventory to Plymouth. Below are details of the intra-entity inventory sales for the past three years:
Year	Intra-Entity Sales			Intra-Entity Ending Inventory at Transfer Price			Gross Profit Rate on Intra-Entity Inventory Transfers
2013	$	125,000		$	80,000			25%
2014		220,000			125,000			28%
2015		300,000			160,000			25%

Separate financial statements for these two companies as of December 31, 2015, follow:
				Plymouth		Sander
Revenues			$	(1,740,000)	$	(950,000)
Cost of goods sold				820,000		500,000
Depreciation expense				104,000		85,000
Amortization expense				220,000		120,000
Interest expense				20,000		15,000
Equity in earnings of Sander				(124,000)		0

Net income			$	(700,000)	$	(230,000)

Retained earnings 1/1/15			$	(2,800,000)	$	(345,000)
Net income				(700,000)		(230,000)
Dividends declared				200,000		25,000

Retained earnings 12/31/15			$	(3,300,000)	$	(550,000)

Cash			$	535,000	$	115,000
Accounts receivable				575,000		215,000
Inventory				990,000		800,000
Investment in Sander				1,420,000		0
Buildings and equipment				1,025,000		863,000
Patents				950,000		107,000

Total assets			$	5,495,000	$	2,100,000

Accounts payable			$	(450,000)	$	(200,000)
Notes payable				(545,000)		(450,000)
Common stock			$	(900,000)	$	(800,000)
Additional paid-in capital				(300,000)		(100,000)
Retained earnings 12/31/15				(3,300,000)		(550,000)

Total liabilities and stockholders' equity			$	(5,495,000)	$	(2,100,000)

a.Prepare a schedule that calculates the Equity in Earnings of Sander account balance.

b.Prepare a worksheet to arrive at consolidated figures for external reporting purposes. At year end, there are no intra-entity payables or receivables.

Reference no: EM13918308

Questions Cloud

Develop a decision tree for the given video tech problem : Develop a decision tree for the Video Tech problem. For planning purposes, Video Tech believes there is a 0.6 probability that its competitor will produce a new game similar to Space Pirates.

Psychology and human an intimate relationship review : Psychology and Human An Intimate Relationship Review Ch. 18 of Introduction to Psychology and the American Psychological Association websiteto review career possibilities for psychology majors.

Performance management model : Which of the following is not part of the performance management model? Choose one answer.

Old machinery with a book value : The following accounts and corresponding balances were drawn from Delsey Company's 2014 and 2013 year end balance sheets:

Equity in earnings of sander account balance : Prepare a schedule that calculates the Equity in Earnings of Sander account balance.Prepare a worksheet to arrive at consolidated figures for external reporting purposes. At year end, there are no intra-entity payables or receivables.

Analysis debate anastasi-urbina present brief debate notion : Item Analysis debate Anastasi and Urbina present a brief debate of the notion that using item analysis allows tests to be shortened while reliability and validity are improved.Item Analysis debate Anastasi and Urbina present a brief debate of the ..

Identify the specific wireless management issues : Describe the topic you selected, identify the specific wireless management issues, and present background/facts that will enable the reader to clearly understand the topic. A draft of your introduction is due at the end of Week 3.

Local, national and international emergency incidents : Follow the news for a minimum of one week and make note of all emergency incidents to get an idea of the number and diversity of incidents occurring in communities everywhere. Please follow local, national, and international emergency incidents.

Supervisor style as directing-coaching-supporting : In general, would you describe your supervisor's style as Directing, Coaching, Supporting, or Delegating?

User Account

All Pages