On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,649,200 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $2,100,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $246,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $586,250 in cash. On its internal records, Palka uses the equity method to account for its shares of Sellinger.
During the two years following the acquisition, Sellinger reported the following net income and dividends:
2017 | 2018 | |||||
Net income | $ | 350,000 | $ | 515,000 | ||
Dividends declared | 180,000 | 220,000 | ||||
Show Palka’s journal entry to record its January 1, 2018, acquisition of an additional 25 percent ownership of Sellinger Company shares.
Prepare a schedule showing Palka’s December 31, 2018, equity method balance for its Investment in Sellinger account.
a)
Calculation the fair value using the mathematical Model :-
= n * 0.70 = $1649200
= n * 0.70 / 0.70 = $1649200 / 0.70
n = $1649200 * 0.70
n = $2356000
Amortization of Undervalue Amount divided in Six remaining Year :-
= $246000 / 6
= $41000
Calculation of fair Value :-
= Initial Fair Value + Net Income - Dividends - Amortization
= $2356000 + $350000 - $180000 - $41000
= $2485000
Journal Emtry :-
Particulars | Debit($) | Credit($) |
Investment in Company S A/c Dr. ($2485000*25%) | 621250 | |
To Cash A/c | 586250 | |
To Additional paid in Capital - Company S ($621250 - $586250) | 35000 |
b) Copmany P's Share of Earnings
= ($350000 - $41000) * 0.70
= $216300
Company P's share of Dividend :-
= $180000 * 0.70
= $126000
Total Interest in Company S
= 0.70 + 0.25
= 0.95
Company P's Share of Earning:-
= ($515000 - $41000) * 0.95
= $450300
Company P's Share of Dividends ;-
= $220000 * 0.95
= $209000
Schedule for the Investment Balance Company P has in Company S :-
Particulars | Amount ($) |
Fair Value of 2017 Acquisition | 1649200 |
70% of Adjusted Subsidiary Income | 216300 |
70% of 2012 subsidiary Dividends | (126000) |
Adjusted fair value of 2018 Acquisition | 621250 |
95% of Adjusted Subsidiary Income | 450300 |
95% of 2018 subsidiary dividends | (209000) |
Investment in Company S | 2602050 |
Get Answers For Free
Most questions answered within 1 hours.