problem 1 balance sheetsdecember 31

Question

Problem 1

Balance Sheets

December 31, 20X6

	Peony Ltd.	Aster Ltd.
Assets:
Cash	$  62,500	$  25,000
Accounts receivable	187,500	200,000
Inventories	225,000	125,000
Equipment	6,250,000	3,375,000
Accumulated amortization	(2,212,500)	(1,550,000)
Investment in Aster Ltd.	1,000,000	-
Other investments	125,000	____-____
Total assets	$5,637,500	$2,175,000
Liabilities and Shareholders' Equity
Accounts payable	$  562,500	$  250,000
Bonds payable	375,000	625,000
Total liabilities	937,500	875,000
Common shares	1,500,000	375,000
Retained earnings	3,200,000	925,000
Total shareholders' equity	4,700,000	1,300,000
Total liabilities and shareholders' equity	$5,637,500	$2,175,000

Income Statements

Year Ended December 31, 20X6

	Peony Ltd.	Aster Ltd.
Sales revenue	$2,500,000	$1,875,000
Royalty revenue	187,500	-
Dividend income	93,750	____-____
Total revenue	2,781,250	1,875,000
Cost of sales	1,500,000	1,125,000
Other expenses	700,000	513,750
Total expenses	2,200,000	1,638,750
Net income	$  581,250	$  236,250

Statements of Retained Earnings

December 31, 20X6

	Peony Ltd.	Aster Ltd.
Retained earnings, beginning of year	$2,993,750	$ 801,250
Net income	581,250	236,250
Dividends declared	(375,000)	(112,500)
Retained earnings, end of year	$3,200,000	$ 925,000

• At January 1, 20X1, Peony Ltd. acquired 80% of the  common shares of Aster Ltd. by issuing 500,000 Peony common shares valued  at $2 per share. This resulted in Peony having 1,500,000 issued and  outstanding shares.
• Peony has provided the following information ab out Aster at the acquisition date:
  
  Aster's shareholders' equity consisted of the following:
  
  Common shares    $375,000
    Retained earnings   693,750
  
  Fair value of Aster's net identifiable assets equalled their carry ing value, with the exception of the following items:
  
  Exc ess of fair value
    over  carrying value:
    Inventories            $ 12,500
    Equipment              93,750
    Investments            12,500
  
  The accumulated amortization on the equipment was $718,750. The equipment is amortized o n a straight-line basis. At the acquisition date, the equipment is estimated to have a remaining life of 10 years with no residual value.
• In 20X3, Aster sold its investments to parties  outside the consolidated entity for $56,250 over carrying value.
• From the acquisition date to December 31, 20X5,  Aster paid royalties of $625,000 to Peony.  During 20X6, Aster paid $112,500 in royalties to Peony.
• At the beginning of 20X4, Peony purchased some  equipment from Aster for $113,750.  Aster had originally acquired the equipment for $125,000 and was  amortizing it at a rate of $12,500 per year. When Aster sold the equipment to Peony,  it had a carrying value of $87,500.  At that time, Peony estimated that the equipment had a remaining  life of 7 years and started amortizing the equipment in 20X4, using the  straight-line method with no residual value.
• At December 31, 20X5, Aster's inventory included  $25,000 of goods purchased from Peony.  Peony's gross margin on the sale was 40%. The goods were sold to third parties in  20X6.
• At December 31, 20X5, Peony's inventory included  $125,000 of goods purchased from Aster.  Aster's gross margin on the sale was 40%. The goods were sold to third parties in  20X6.
• During 20X6, Peony sold goods to Aster for  $125,000. Peony's gross margin on  the sale was 40%. At December 31,  20X6, $50,000 of the goods are still in Aster's inventory.
• During 20X6, Aster sold goods to Peony for  $875,000. Aster's gross margin on  the sale was 40%. At December 31,  20X6, $87,500 of the goods are still in Peony's inventory.
• Peony uses the entity method to report business  combinations.

Required:

Prepare the consolidated financial statements for Peony at December 31, 20X6 using the direct method. Show all your work. Ignore income taxes.

Problem 2 

On January 1, 20X4, Chee Co. purchased 80% of the outstanding shares of Tyme Ltd. for $2,000,000 in cash. On the acquisition date, Tyme's shareholders' equity consisted of the following:

Common shares        $1,600,000
  Retained earnings          800,000

At the time of acquisition, the carrying values of Tyme's identifiable net assets equalled their fair market values with the following exceptions:

• The fair value of a building with an estimated  remaining life of 10 years was $480,000 less than its carrying value.
• A long-term liability that matures in 8 years has  a fair value that is $400,000 less than its carrying value.

The condensed income statements for Chee and Tyme are presented below:

Income Statements

Year ended December 31, 20X8

	Chee Co.	Tyme Ltd.
Sales	$1,600,000	$ 720,000
Investment income	800,000	80,000
Gain on sale of land	___-___	54,400
Total revenue	2,400,000	854,400
Cost of goods sold	1,040,000	400,000
Other expenses	768,000	256,000
Total expenses	1,808,000	656,000
Net income	$  592,000	$ 198,400

Additional information:

• At the beginning of 20X5, Chee acquired a piece of  equipment from Tyme for $168,000.  Tyme had purchased the equipment 5 years ago for $320,000. When Tyme purchased the equipment, it  had expected that it would have a useful life of 20 years, with no  residual value. Chee concurred with  this estimate (i.e., at the time of purchase, Chee expected that the  equipment would have a remaining useful life of 15 years). Both Tyme and Chee use the straight-line  method of amortization.
• Sale of goods from Chee to Tyme:
  
  Gross    Unsold Goods in Tyme's
  Year     Sales Margin   Inventory at Year-End
  20X7    $400, 000 30%       $80,000
  20X8    320,000 30%     72,000
• Sale of goods from Tyme to Chee:
  
  Gross    Unsold Goods in Chee's
  Year     Sales Margin   Inventory at Year-End
  20X7    $240, 000 40%       $56,000
  20X8    200,000 40%     48,000
• All goods in inventory at year-end were sold to  third parties in the subsequent year.
• On August 31, 20X8, Chee purchased a tract of land  from Tyme for $106,400 in cash.  Tyme had acquired the land 12 years previously for $52,000.
• During 20X8, Chee declared and paid dividends of  $200,000 and Tyme declared and paid dividends of $32,000.
• There was no impairment of goodwill at the end of  20X8.
• Chee accounts for its investments using the cost  method and uses the entity theory method to report its business  combinations.

Required:

a) Prepare a consolidated income statement for Chee Co. for the year ended December 31, 20X8. Be sure to show your supporting calculations.

b) Prove that your calculation of net income attributable to the shareholders of Chee Co. in (a) is correct by calculating Chee's net income using the equity method.

Ignore income taxes.

Problem 3 

At the beginning of 20X3, Jong Ltd. acquired 80% of the outstanding shares of Nye Co. for $1,400,000. At the acquisition date, Nye's shareholders' equity consisted of the following:

  Common shares    $350,000

Retained earnings    875,000

At the time of acquisition, all of Nye's net identifiable assets had carrying values that equalled their fair values with the exception of its patents. The fair value of the patents exceeded their carrying values by $525,000 and had a remaining life of 8 years.

The trial balances for Jong and Nye for December 31, 20X6 are as follows:

Jong Ltd.        Nye Co.

	DR	CR	DR	CR
Cash	700,000		350,000
Accounts receivable	1,400,000		249,200
Inventory	2,100,000		1,575,000
Plant and equipment	9,800,000		1,750,000
Accumulated amortization		2,800,000		700,000
Patents			280,000
Investment in Nye	1,400,000
Investment in Jong bonds			170,800
Accounts payable		1,744,400		1,734,950
Bonds payable		350,000
Premium on bonds payable		5,600
Common shares		3,150,000		350,000
Retained earnings		7,000,000		1,400,000
Dividends	420,000		175,000
Sales		3,430,000		1,400,000
Dividend revenue		140,000
Interest revenue				15,050
Cost of goods sold	1,680,000		595,000
Operating expenses	673,400		210,000
Interest expense	26,600
Income tax expense	420,000	_________	245,000	________
	18,620,000	18,620,000	5,600,000	5,600,000

Additional information:

• 20X6 net income for Jong is  $770,000 and for Nye, $365,050.
• At the beginning of 20X6, Jong  purchased a piece of equipment from Nye for $350,000. At the time of purchase, the equipment  had a net book value of $280,000 to Nye and an estimated useful life of 5  years.
• At the end of 20X5, Jong's  inventory included $350,000 of goods purchased from Nye. Nye's had recorded a gross profit of  $140,000 on this sale.
• During 20X6, Nye sold goods to  Jong for $700,000. Nye earned a  gross profit of $280,000 on this sale.
• At the end of 20X6, Jong had  sold all the goods in its opening inventory to third parties but still had  $210,000 of the goods purchased from Nye during 20X6 in its ending  inventory. All of those goods will  be sold to third parties in 20X7.
• Amortization expense for the  plant, equipment, and patent are included in operating expenses.
• At the beginning of 20X4, Jong  issued bonds for $359,800. These  bonds have an interest rate of 8%, mature in 7 years, and have a face  value of $350,000. Interest will be  paid annually at the end of the year.  Nye purchased half of these bonds at the beginning of 20X6 for  $169,750. Any intercompany gains or  losses on these bonds are to be allocated between the two companies.
• Both companies have an average income  tax rate of 40%.

Required:

Assume that Jong used the equity method of accounting for its investment in Nye instead of the cost method. Calculate the balance of its "Investment in Nye" account.