You will continue your work with Roberts Corporation and William Company that you began during the week 1 course project.Let’s change some of the assumptions from what was used in week 1. Assume,...

1 answer below »



You will continue your work with Roberts Corporation and William Company that you began during the week 1 course project.




Let’s change some of the assumptions from what was used in week 1. Assume, instead, that on January 1, 2014, Roberts Corporation acquired 80 percent of the outstanding voting stock of William Company in exchange for $1,200,000 cash. At that time, although William’s book value was $925,000, Roberts assessed William’s total business fair value at $1,500,000.




The book values of William’s individual assets and liabilities approximated their fair values at the acquisition date, except for the equipment account, which was undervalued by $350,000. The undervalued equipment had a five-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred.




During its first year of combined operations, William earned net income of $180,000 and paid dividends totaling $30,000. William immediately began supplying inventory to Roberts. Below are the details of the intercompany inventory sales for the current year:























































Year











Intercompany sales











Intercompany ending inventory at transfer price











Gross profit rate on intercompany inventory transfers








2014







$125,000







$80,000







25%











Separate financial statements for both companies as of December 31, 2014, are shown below.








































































































































































































































































































































































































































Roberts











William








Revenues







$(1,740,000)







$(900,000)







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







Income from Subsidiary










$(72,000)











0








Net Income










$(648,000)











$(180,000)








Retained earnings, 1/1/14







$(2,800,000)







$(125,000)







Net Income (above)







$(648,000)







$(180,000)







Dividends paid










$200,000











$30,000








Retained earnings, 12/31/14










$(3,248,000)











$(275,000)








Cash







$691,000







$115,000







Accounts receivable







$500,000







$215,000







Inventory







$990,000







$800,000







Investment in William Stock







$1,248,000







0







Buildings and equipment (net)







$1,025,000







$863,000







Patents










$950,000











$107,000








Total assets










$5,404,000











$2,100,000








Accounts payable







$(411,000)







$(200,000)







Notes payable







$(545,000)







$(825,000)







Common stock







$(900,000)







$(700,000)







Additional paid-in capital







$(300,000)







$(100,000)







Retained earnings, 12/31/14 (above)










$(3,248,000)











$(275,000)








Total liabilities and stockholders' equity










$(5,404,000)











$(2,100,000)











Tasks:





Based on the information given above, complete the following tasks:







  • Assuming that Roberts accounts for its investment in William using the equity method, prepare all necessary general journal entries for the year ending December 31, 2014. Include supporting calculations of all amounts in a separate schedule.



  • Next, prepare the eliminating entries needed at January 1, 2014, to prepare the consolidated balance sheet as of the date of acquisition. You are not required to prepare the actual consolidated balance sheet.



  • Finally, prepare the eliminating entries needed at December 31, 2014, and prepare the consolidated income statement, retained earnings statement, and balance sheet as of December 31, 2014, using spreadsheet software (Microsoft Excel). Be sure to show clearly the noncontrolling interest in both net income and stockholders’ equity on your worksheet.



Answered 2 days AfterJan 19, 2023

Answer To: You will continue your work with Roberts Corporation and William Company that you began during the...

Prince answered on Jan 22 2023
32 Votes
Deal Sheet
    Cash In        $ 1,200,000.00
    Equity Ownership        80%
    Imputed Valuation        $ 1,500,000.00
    Williams Book Value        $
925,000.00
    Change        $ 575,000.00
    Total FMV        $ 1,500,000.00
    Fixed Assets        $ 350,000.00
    Goodwill        $ 225,000.00
            As of 31/12/14                Eliminations                Minority         Consolidated
            Roberts        Williams        Dr        Cr        Owner        Balances
    Cash        691,000.00        115,000.00                                806,000.00
    Accounts Receivable        500,000.00        215,000.00                200,000.00                515,000.00
    Inventory        990,000.00        800,000.00        175,000.00                        1,965,000.00
    Total Current Assets        2,181,000.00        1,130,000.00                                3,286,000.00
    P,P & E (net)        1,025,000.00        863,000.00        340,000.00                        2,228,000.00
    Patents        950,000.00        107,000.00                                1,057,000.00
    Investment in Sub        1,248,000.00                        1,200,000.00                - 0
                                    48,000.00
    Difference (Cost and Book)                        340,000.00        340,000.00                - 0
    Goodwill                                                - 0
    Total Assets        5,404,000.00        2,100,000.00                                6,571,000.00
    Accounts Payable        411,000.00        200,000.00                                611,000.00
    Notes Payable        545,000.00        825,000.00                                1,370,000.00
    Total Liabilities        956,000.00        1,025,000.00                                1,981,000.00
    Additional Paid In Capital        300,000.00        100,000.00        100,000.00                        300,000.00
    Common...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers