Concept explainers
a.
Find the annual amortization resulting from the acquisition-date fair-value allocations.
a.
Explanation of Solution
Particulars | Amount | ||
Consideration paid | $ 342,000 | ||
Fair value of non-controlling interest | $ 38,000 | ||
Fair value on date of acquisition | $ 380,000 | ||
Book value of the subsidiary | $ (326,000) | ||
Excess fair value over book value | $ 54,000 | ||
Remaining life | Annual amortization | ||
Building | $ 18,000 | 9 years | $ 2,000 |
Patented technology | $ 36,000 | 6 years | $ 6,000 |
Total | $ 54,000 | $ 8,000 |
Table: (1)
b.
Identify whether the intra-entity transfers are upstream or downstream.
b.
Explanation of Solution
Company B has transferred goods to Company P which implies that it is an upstream transfer because goods are transferred from the subsidiary to the parent.
c.
Find the intra-entity gross profit in inventory existed as of January 1, 2018.
c.
Explanation of Solution
Computation of unrealized gross profit:
Particulars | Amount |
Intra-entity gross profit percentage | 40% |
Inventory unsold at year end | $ 37,500 |
Unrealized gross profit as on January 1, 2018 | $ 15,000 |
Table: (2)
d.
Find the intra-entity gross profit in inventory existed as of December 31, 2018.
d.
Explanation of Solution
Computation of unrealized gross profit:
Particulars | Amount |
Intra-entity gross profit percentage | 42% |
Inventory unsold at year end | $ 37,500 |
Unrealized gross profit as on December 31, 2018 | $ 21,000 |
Table: (3)
e.
Find the amounts which make up the $68,400 Equity Earnings of Company B account balance for 2018.
e.
Explanation of Solution
Computation of the amounts which make up the $68,400 Equity Earnings of Company B account balance for 2018:
Particulars | Amount |
Reported income of Subsidiary | $ 90,000 |
Add: Unrealized gross profit of 2017 | $ 15,000 |
Less: Unrealized gross profit of 2018 | $ (21,000) |
Less: Amortization of patented technology | $ (6,000) |
Less: Excess amortization of building | $ (2,000) |
Adjusted income of subsidiary | $ 76,000 |
Percent of ownership of controlling interest | 90% |
Equity in earnings of Company B | $ 68,400 |
Table: (4)
f.
Find the net income attributable to the non-controlling interest for 2018.
f.
Explanation of Solution
Computation of the net income attributable to the non-controlling interest for 2018:
Particulars | Amount |
Reported income of Subsidiary | $ 90,000 |
Add: Unrealized gross profit of 2017 | $ 15,000 |
Less: Unrealized gross profit of 2018 | $ (21,000) |
Less: Amortization of patented technology | $ (6,000) |
Less: Excess amortization of building | $ (2,000) |
Adjusted income of subsidiary | $ 76,000 |
Percent of ownership of controlling interest | 10% |
Equity in earnings of Company B | $ 7,600 |
Table: (5)
g.
Find the amounts which make up the $450,000 Investment in Company B account balance as of December 31, 2018.
g.
Explanation of Solution
Computation of the amounts which make up the $450,000 Investment in Company B account balance as of December 31, 2018:
Particulars | Amount |
Investment purchased | $ 342,000 |
Reported net income of 2016 | $ 64,000 |
Less: Amortization of patented technology | $ (6,000) |
Add: Excess | $ (2,000) |
Deferred profit of 2016 | $ (10,000) |
Adjusted net income of year 2017 | $ 46,000 |
Percent of ownership of controlling interest | 90% |
Net income attributable to controlling interest | $ 41,400 |
Equity in earnings of Company B | $ 41,400 |
Share of Company P in dividends | $ (17,100) |
Balance as on 31/12/2016 | $ 366,300 |
Reported income of Company B | $ 80,000 |
Less: Amortization of patented technology | $ (6,000) |
Add: Excess depreciation of building | $ (2,000) |
Deferred profit of 2016 recognized | $ 10,000 |
Deferred profit of 2017 | $ (15,000) |
Adjusted net income of year 2017 | $ 67,000 |
Percent of ownership of controlling interest | 90% |
Net income attributable to controlling interest | $ 60,300 |
Equity in earnings of Company B | $ 60,300 |
Share of Company P in dividends | $ (20,700) |
Balance as on 31/12/2017 | $ 405,900 |
Reported income of Company B | $ 90,000 |
Less: Amortization of patented technology | $ (6,000) |
Add: Excess depreciation of building | $ (2,000) |
Deferred profit of 2017 recognized | $ 15,000 |
Deferred profit of 2018 | $ (21,000) |
Adjusted net income of year 2018 | $ 76,000 |
Percent of ownership of controlling interest | 90% |
Net income attributable to controlling interest | $ 68,400 |
Equity in earnings of Company B | $ 68,400 |
Share of Company P in dividends | $ (24,300) |
Balance as on 31/12/2018 | $ 450,000 |
Table: (6)
h.
Prepare the 2018 worksheet entry to eliminate the subsidiary’s beginning owners’ equity balances.
h.
Explanation of Solution
The worksheet entry to eliminate the subsidiary’s beginning owners’ equity balances:
Entry S | ||||
Date | Accounts Title and Explanation | Post Ref. | Debit ($) | Credit ($) |
Common stock | $ 150,000 | |||
| $ 263,000 | |||
Investment in Company B | $ 371,700 | |||
Non controlling interest | $ 41,300 | |||
(being controlling and non-controlling interest recorded) |
Table: (7)
i.
Determine the consolidation balances for these two companies.
i.
Explanation of Solution
The consolidation balances for these two companies are as follows:
Company P and Company B | ||||||
Consolidation Worksheet | ||||||
Year ending December 31, 2018 | ||||||
Income statement | Company P | Company B | Debit | Credit | Non-controlling interest | Consolidated Balances |
Revenues | $ (862,000) | $ (366,000) | $ 160,000 | $ (1,068,000) | ||
Cost of goods sold | $ 515,000 | $ 209,000 | $ 21,000 | $ 15,000 | $ 570,000 | |
$ 160,000 | ||||||
Operating expense | $ 185,400 | $ 67,000 | $ 8,000 | $ 260,400 | ||
Equity in income of Company B | $ (68,400) | $ 68,400 | $ - | |||
Net income | $ (230,000) | $ (90,000) | ||||
Consolidated net income | $ (237,600) | |||||
Share of non-controlling interest in net income | $ (7,600) | $ 7,600 | ||||
Share of controlling interest in net income | $ (230,000) | |||||
Balance Sheet | ||||||
Cash | $ 146,000 | $ 98,000 | $ 16,000 | $ 228,000 | ||
Inventory | $ 255,000 | $ 136,000 | $ 21,000 | $ 370,000 | ||
Investment in Company B | $ 450,000 | |||||
Building and equipment | $ 964,000 | $ 328,000 | $ 18,000 | $ 6,000 | $ 1,304,000 | |
Patented technology | $ 36,000 | $ 18,000 | $ 18,000 | |||
Total assets | $ 1,815,000 | $ 562,000 | $ 1,920,000 | |||
Liabilities | $ (718,000) | $ (71,000) | $ 16,000 | $ (773,000) | ||
Common stock | $ (515,000) | $ (150,000) | $ (515,000) | |||
Retained earnings | $ (582,000) | $ (341,000) | $ (582,000) | |||
Non-controlling interest in Company B | $ (50,000) | |||||
Total liabilities and equity | $ (1,815,000) | $ (562,000) | $ 1,920,000 |
Table: (8)
Working note:
Statement of retained earnings | Company P | Company B | Debit | Credit | Non-controlling interest | Consolidated Balances |
Retained earnings on 01/01 | $ (488,000) | $ (278,000) | $ 15,000 | $ (488,000) | ||
$ (263,000) | ||||||
Net Income | $ (230,000) | $ (90,000) | $ (230,000) | |||
Dividends declared | $ 136,000 | $ 27,000 | $ 24,300 | $ 2,700 | $ 136,000 | |
Retained earnings on 31/12 | $ (582,000) | $ (341,000) | $ (582,000) |
Table: (9)
Want to see more full solutions like this?
Chapter 5 Solutions
ACNT 2333 PRINT UPGRADE
- On January 1, 2017, Stream Company acquired 30 percent of the outstanding voting shares of Q-Video, Inc., for $770,000. Q-Video manufactures specialty cables for computer monitors. On that date, Q-Video reported assets and liabilities with book values of $1.9 million and $700,000, respectively. A customer list compiled by Q-Video had an appraised value of $300,000, although it was not recorded on its books. The expected remaining life of the customer list was five years with straight-line amortization deemed appropriate. Any remaining excess cost was not identifiable with any particular asset and thus was considered goodwill.Q-Video generated net income of $250,000 in 2017 and a net loss of $100,000 in 2018. In each of these two years, Q-Video declared and paid a cash dividend of $15,000 to its stockholders.During 2017, Q-Video sold inventory that had an original cost of $100,000 to Stream for $160,000. Of this balance, $80,000 was resold to outsiders during 2017, and the remainder was…arrow_forwardFoxx Corporation acquired all of Greenburg Company’s outstanding stock on January 1, 2016, for $600,000 cash. Greenburg’s accounting records showed net assets on that date of $470,000, although equipment with a 10-year remaining life was undervalued on the records by $90,000. Any recognized goodwill is considered to have an indefinite life. Greenburg reports net income in 2016 of $90,000 and $100,000 in 2017. The subsidiary declared dividends of $20,000 in each of these two years. Account balances for the year ending December 31, 2018, follow. Credit balances are indicated by parentheses. a. Determine the December 31, 2018, consolidated balance for each of the following accounts: Depreciation Expense Dividends Declared Revenues Equipment Buildings Goodwill Common Stock b. How does the parent’s choice of an accounting method for its investment affect the balances computed in requirement (a)? c. Which method of accounting for this subsidiary is the parent actually using for internal…arrow_forwardOn January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,141,000 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 $1,380,000. 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 $240,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $415,000 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: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…arrow_forward
- On January 1, 2016, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sander’s book value was $925,000, Plymouth assessed Sander’s total business fair value at $1,500,000. Since that time, Sander has neither issued nor reacquired any shares of its own stock. The book values of Sander’s individual assets and liabilities approximated their acquisition-date fair values except for the patent account, which was undervalued by $350,000. The undervalued patents had a five-year remaining life at the acquisition date. Any remaining excess fair value was attributed to goodwill. No goodwill impairments have occurred. Sander regularly sells inventory to Plymouth. Below are details of the intra-entity inventory sales for the past three years: Gross Profit Intra-Entity Rate on Ending Inv. Intra-Entity Intra-Entity Transfer Inventory Year Sales Price Transfers 2016 $…arrow_forwardOn January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s stockholders’ equity was $2,500,000 including retained earnings of $1,700,000. Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows: Asset Book Value Fair Value RemainingUseful Life Patented technology $ 140,000 $ 2,240,000 7 years Computer software 60,000 1,260,000 12 years Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff…arrow_forwardOn January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s stockholders’ equity was $2,500,000 including retained earnings of $1,700,000. Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows: Asset Book Value Fair Value RemainingUseful Life Patented technology $ 140,000 $ 2,240,000 7 years Computer software 60,000 1,260,000 12 years Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff…arrow_forward
- On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s stockholders’ equity was $2,500,000 including retained earnings of $1,700,000. Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows: Asset Book Value Fair Value RemainingUseful Life Patented technology $ 140,000 $ 2,240,000 7 years Computer software 60,000 1,260,000 12 years Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff…arrow_forwardOn July 1, 2016, Killearn Company acquired 120,000 of the outstanding shares of Shaun Company for $15 per share. This acquisition gave Killearn a 20 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $7 million and liabilities of $148,000. At the time, Shaun held equipment appraised at $581,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,235,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $566,000 in 2016, $593,400 in 2017,…arrow_forwardOn July 1, 2016, Killearn Company acquired 80,000 of the outstanding shares of Shaun Company for $12 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $938,000. At the time, Shaun held equipment appraised at $350,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,160,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $585,000 in 2016, $617,600 in 2017,…arrow_forward
- On July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forwardOn July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee’s decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun’s policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun’s income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forwardPitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $351,000 in cash. The subsidiary's stockholders' equity accounts totaled $335,000, and the noncontrolling interest had a fair value of $39,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $15,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (four-year remaining life). Brey reported net income from its own operations of $65,000 in 2019 and $81,000 in 2020. Brey declared dividends of $19,500 in 2019 and $23,500 in 2020. Brey sells inventory to Pitino as follows: Year Cost to Brey Transfer Price to Pitino Inventory Remaining at Year-End (at transfer price) 2019 $ 70,000 $ 120,000 $ 26,000 2020 77,000 140,000 38,000 2021 99,000 165,000 40,000 At December 31, 2021, Pitino owes Brey $17,000 for inventory acquired during the…arrow_forward