2018undefined balance sheet plant ($) seed ($) cash 148 B u s i n e s s F i n a n c e

Plant Inc. a calendar year reporting company acquired 80% of Seed Inc.’s outstanding common stock for $ 484,000 on Dec. 31, 2018, when the fair value of Seed’s Net Assets was $ 568,000. The following data summarize the fair value calculation: (2 Marks)

undefined

Book Value Element	Amount $	Life Remaining
Common Stock	150,000
Retained Earnings	135,000
Under –Or-Over Valuation
Inventory	(9700)	2 Months
Land	48,000	Indefinite
Equipment	96,000	8 Years
Covenant –Not-To Compete	40,000	5 Years
Goodwill Element	108,700	Indefinite
Total Cost	568,000

undefined

Plant Inc. & Seed Inc.

undefined

Worksheet

undefined

As at Dec. 31, 2018

undefined

Balance Sheet	Plant($)	Seed ($)
Cash	148,000	47,000
Account Receivable	103,500	118,000
Inventory	152,500	126,000
Investment in Seed –
Book Value	228,000
Excess Cost	226,400
Land	168,000	127,000
Building & Equipment	400,000	309,000
Accumulated Depreciation	-16,000	-102,000
Total Assets	1,410,400	625,000
Payable & Accruals	265,400	120,000
Long Term Assets	290,000	220,000
Common Stock	450,000	150,000
Retained Earnings	405,000	135,000
Total Liabilities & Equity	1,410,400	625,000

undefined

You are required to

undefined

(a) Prepare an Analysis of the Investment Account Through Dec. 31, 2018. Show clearly Book Value and Excess Value calculation by preparing tables.

undefined

(b) Prepare all consolidation (Elimination Entries) as of Dec. 31, 2018.

undefined

(c) Prepare a Consolidated Worksheet as at Dec. 31, 2018.

undefined

2) The following intercompany transactions occurred during the year:

undefined

(1.5 Marks)

undefined

• Parent loaned $12500 to Sub. To keep things simple, assume that there is no interest revenue or interest expense associated with this loan.
• Parent made a sale to Sub for $13000 cash. The inventory had originally cost Parent $12220. Sub then sold that same inventory to an outsider for $14000.
• Parent made a sale to Sub for $15000 cash. The inventory had originally cost Parent $11280. Sub has not yet sold that same inventory to an outsider. (Don’t forget equity method entry!)

undefined

Based on our “conceptual discussion,” what consolidation worksheet entries would you make?

undefined

3) Peter Corp. purchased a machine on Jan 1, 2011 for $ 120,000 and estimated that the machine would have a useful life of 10 years with no salvage value. After two years, on Dec. 31, 2012, Peter corp. sold the machine to its 100 % owned subsidiary, Sonu Co. for $ 100,000. Sonu Co. estimated that the asset had a remaining useful life of five years.

undefined

What is the amount of the gain or loss recorded by Peter Corp.at the time of the fixed transfer? What balance would have existed if the transfer had not taken place?

undefined

Show the worksheet entry on Dec. 31, 2012 to eliminate the asset transfer to make adjustment to change form ‘Actual’ to ‘As If’ the asset hadn’t been transferred.

undefined

(1.5 Marks)