On January 1, 2011, Monica Company acquired 70 percent of Young Company's outstanding common stock for $665,000. The fair value of the noncontrolling interest at the acquisition date was $285,000. Young reported stockholders' equity accounts on that date as follows:
Common stock-$10 par value . . . . . . . . . . . . . . . . . . . . . . . . . . . $300,000
Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 410,000
In establishing the acquisition value, Monica appraised Young's assets and ascertained that the accounting records undervalued a building (with a five-year life) by $50,000. Any remaining excess acquisition-date fair value was allocated to a franchise agreement to be amortized over 10 years.
During the subsequent years, Young sold Monica inventory at a 30 percent gross profit rate. Monica consistently resold this merchandise in the year of acquisition or in the period immediately following. Transfers for the three years after this business combination was created amounted to the following:
________________________________________________Inventory remaining at Year-End
_____________Year______________ Transfer Price _____________(at transfer price)
2011..........................$60,000...........................$10,000
2012...........................80,000.............................12,000
2013...........................90,000.............................18,000
In addition, Monica sold Young several pieces of fully depreciated equipment on January 1, 2012, for $36,000. The equipment had originally cost Monica $50,000. Young plans to depreciate these assets over a six-year period.
In 2013, Young earns a net income of $160,000 and distributes $50,000 in cash dividends. These figures increase the subsidiary's Retained Earnings to a $740,000 balance at the end of 2013. During this same year, Monica reported dividend income of $35,000 and an investment account containing the initial value balance of $665,000. No changes in Young's common stock accounts have occurred since Monica's acquisition.
Prepare the 2013 consolidation worksheet entries for Monica and Young. In addition, compute the noncontrolling interest's share of the subsidiary's net income for 2013.