Concept explainers
(a)
Concept Introduction: The value analysis is more of a systematic production review which includes the purchase process and the design of product to make sure the costs are reduced. This can be done using a set of activities including the product designs to make use of parts that have low-tolerance which are affordable, to switch to the components that cost low, including standardization of the parts to ensure the volume discounts are achieved.
To Prepare: The value analysis schedule and the determination and distribution of excess schedules.
(a)
Explanation of Solution
Given: Quail company purchases 80 of the common stock of Commo Company for $800000. At the time of purchase, Commo has framed its
Calculating fair value of total assets.
Fair value of total assets = Cash equivalents + Inventory + Land + Building + Equipment
Calculating net liabilities,
Net liabilities = Current liabilities + Bonds payable 
Now, calculate the fair value of net assets:
Fair value of net assets = Fair value of total assets - Liabilities payable = $1420000-$600000 = $820000
Value analysis schedule.
| Value analysis Schedule | Company-implied fair value | Parent Price (80%) | Non-controlling interest value (20%) |
| Company fair value | $1000000 | $800000 | $200000 |
| Fair value of net assets excluding | $820000 | $656000 | $164000 |
| Goodwill | $180000 | $1440000 | $36000 |
Along with total equity and excess of fair value over book value.
| Value analysis Schedule | Company-implied fair value | Parent Price (80%) | Non-controlling interest value (20%) |
| Fair value of subsidiary | $1000000 | $800000 | $200000 |
| Less: Book value of interest acquired Common stock Paid-in capital excess of par | $100000 $150000 $250000 | ||
| Total equity | $500000 | $500000 | $500000 |
| Interest acquired | 80% | 20% | |
| Book value (b) | $500000 | $400000 | $100000 |
| Excess of fair value over book value (a)-(b) | $500000 | $400000 | $100000 |
Inventory Adjustment = Fair value - book value
Land Adjustment = Fair value - book value
Building Adjustment = Fair value - book value
Equipment Adjustment = Fair value - book value
Adjustment of Identifiable Accounts
| Particulars | Adjustments | Worksheet key |
| Inventory | $1000000 | Debit D1 |
| Land | $100000 | Debit D2 |
| Building | $200000 | Debit D3 |
| Equipment | (30000) | Credit D4 |
| Goodwill | $180000 | Debit D5 |
| Total | $500000 |
(b)
Concept Introduction: The value analysis is more of a systematic production review which includes the purchase process and the design of product to make sure the costs are reduced. This can be done using a set of activities including the product designs to make use of parts that have low-tolerance which are affordable, to switch to the components that cost low, including standardization of the parts to ensure the volume discounts are achieved.
The value analysis schedule and the determination and distribution of excess schedules.
(b)
Explanation of Solution
Given: Quail company purchases 80% of the common stock of Commo Company for $800000. At the time of purchase, Commo has framed its balance sheet.
Market value of shares = Total number of shares x value per share
= 4000 shares x $45 per share = $980000
Goodwill under market value
| Value analysis Schedule | Company-implied fair value | Parent Price (80%) | Non-controlling interest value (20%) |
| Fair value of company | $980000 | $800000 | $180000 |
| Fair value of net assets excluding goodwill | $820000 | $656000 | $164000 |
| Goodwill | $160000 | $144000 | $16000 |
Value analysis schedule
| Value analysis Schedule | Company-implied fair value | Parent Price (80%) | Non-controlling interest value (20%) |
| Fair value of subsidiary (a) | $980000 | $800000 | $180000 |
| Less: Book value of interest acquired Common stock Paid-in capital excess of par retained earnings | $100000 $150000 $250000 | ||
| Total equity | $500000 | $500000 | $500000 |
| Interest acquired | 80% | 20% | |
| Book value (b) | $500000 | $400000 | $100000 |
| Excess of fair value over book value (a)-(b) | $500000 | $400000 | $100000 |
Adjustment of identifiable accounts
| Particulars | Adjustments | Worksheet Key |
| Inventory | $50000 | Debit D1 |
| Land | $100000 | Debit D2 |
| Building | $200000 | Debit D3 |
| equipment | ($30000) | Credit D4 |
| Goodwill | $160000 | Debit D6 |
| Total | $480000 |
c.
Concept Introduction: The value analysis is more of a systematic production review which includes the purchase process and the design of product to make sure the costs are reduced. This can be done using a set of activities including the product designs to make use of parts that have low-tolerance which are affordable, to switch to the components that cost low, including standardization of the parts to ensure the volume discounts are achieved.
The value analysis schedule and the determination and distribution of excess schedules.
c.
Explanation of Solution
Given: Quail company purchases 80 of the common stock of Commo Company for $800000. At the time of purchase, Commo has framed its balance sheet.
Value analysis schedule
| Value analysis Schedule | Company-implied fair value | Parent Price (80%) | Non-controlling interest value (20%) |
| Fair value of subsidiary (a) | $964000 | $800000 | $164000 |
| Less: Book value of interest acquired Common stock Paid-in capital excess of par retained earnings | $100000 $150000 $250000 | ||
| Total equity | $500000 | $500000 | $500000 |
| Interest acquired | 80% | 20% | |
| Book value (b) | $500000 | $400000 | $100000 |
| Excess of fair value over book value (a)-(b) | $464000 | $400000 | $64000 |
Adjustment of Identifiable Accounts
| Particulars | Adjustments | Worksheet Key |
| Inventory | $50000 | Debit D1 |
| Land | $100000 | Debit D2 |
| Building | $200000 | Debit D3 |
| equipment | ($30000) | Credit D4 |
| Goodwill | $144000 | Debit D6 |
| Total | $464000 |
Want to see more full solutions like this?
Chapter 2 Solutions
Advanced Accounting
- On January 1, 20X1, Pinnatek Inc., which uses the straight-line method, purchases a machine for $72,000 that it expects to last for 12 years; Pinnatek expects the machine to have a residual value of $6,000. What is the annual depreciation rate? a. 9.7% b. 11.5% c. 12.5% d. 6.25% e. 7.64% helparrow_forwardWhat was it's P/E ratio ?arrow_forwardDetermine the predetermined overhead rate for 2019arrow_forward
- Need answerarrow_forwardCalculate the depreciation for Year 1 using the units-of-production (activity-based) depreciation method. 40 service trucks were purchased at a cost of $38,000 each. Each truck is estimated to be driven a total of 80,000 miles and then be sold for an estimated $8,000. In Year 1, the trucks were driven 1,120,000 miles. HELP me with thisarrow_forwardAccurate Answerarrow_forward
- A machine has a cost of $18,500, an estimated residual value of $4,500, and an estimated useful life of five years. The machine is being depreciated on a straight-line basis. At the end of the second year, what amount will be reported for accumulated depreciation? Answerarrow_forwardHelp me with thisarrow_forwardWhat is the balance in accumulated depreciationarrow_forward
Individual Income TaxesAccountingISBN:9780357109731Author:HoffmanPublisher:CENGAGE LEARNING - CONSIGNMENT
Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning