57. Comprehensive consolidation subsequent to date of acquisition, AAP computation, goodwill, upstream and downstream intercompany inventory...

 

Transcribed Image Text:

57. Comprehensive consolidation subsequent to date of acquisition, AAP computation, goodwill, upstream and downstream intercompany inventory profits, downstream intercompany depreciable asset gain-Equity method A parent company acquired 100 percent of the stock of a subsidiary company on January 1, 2015, for $480,000. On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $291,200, and Retained Earnings, $31,360. On January 1, 2015, the subsidiary's recorded book values were equal to fair values for all items except four: (1) accounts receivable had a book value of $89,600 and a fair value of $80,640, (2) build- ings and equipment, net had a book value of $78,400 and a fair value of $118,720, (3) the Customer List intangible asset had a book value of $22,400 and a fair value of $116,480, and (4) notes payable had a book value of $48,000 and a fair value of $44,800. Both companies use the FIFO inventory method and sell all of their inventories at least once per year. The net balance of accounts receivable are collected in L01, 4 X the following year. On the acquisition date, the subsidiary's buildings and equipment, net had a remain- ing useful life of 6 years, the Customer List had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years. On January 1, 2018, the parent sold a building to the subsidiary for $145,600. On this date, the building was carried on the subsidiary's books (net of accumulated depreciation) at $112,000. Both companies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value. Each company routinely sells merchandise to the other company, with a profit margin of 25 per- cent of selling price (regardless of the direction of the sale). During 2019, intercompany sales amount to $33,600, of which $17,920 of merchandisc remains in the ending inventory of the parent. On De- cember 31, 2019, $8,960 of these intercompany sales remained unpaid. Additionally, the subsidiary's December 31, 2018 inventory includes $26,880 of merchandisc purchased in the preceding ycar from the parent. During 2018, intercompany sales amount to $44,000, and on December 31, 2018, $6,400 of these intercompany sales remained unpaid. Following are pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2019. The parent uses the equity method of pre-consolidation investment bookkeeping. Parent Subsidiary Parent Subsidiary Balance sheet: Income statement: Sales. . $ 76,480 $ 33,600 $1,088,000 (550,400) $403.200 Cash. Cost of goods sold (241,920) Accounts receivable Inventories Buildings and equipment, net Other assets. 120,000 291,200 281,600 108.800 104,000 201,600 224,000 Gross profit. 537,600 161,280 (26,880) (349,440) (21,440) (86,080) Deprec. & amort. expense 128,000 Operating expenses. Customer list. 22,400 Total expenses (376,320) (107,520) Equity investment 595,520 Income (loss) from subsidiary. 41,440 Total assets. $1,492,800 $694,400 Consolidated net income $ 202,720 $ 53,760 Accounts payable Notes payable. 2$ 72,000 $ 28.800 112,000 48.000 Retained earnings statement: Beg. retained earnings Net income Other liabilities Common stock 49,280 537,600 57,600 $ 653,600 $246,400 53,760 (31,360) 291,200 202,720 Retained earnings 721,920 268,800 Dividends (134,400) Total liabilities and equity $1,492,800 $694,400 Ending retained eamings $ 721,920 $268,800 Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP). Calculate and organize the profits and losses on intercompany transactions and balances. a. b. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation. C. d. e. Complete the consolidating entries according to the C-E-A-D-I sequence and complete the consolidation worksheet. 57. Comprehensive consolidation subsequent to date of acquisition, AAP computation, goodwill, upstream and downstream intercompany inventory profits, downstream intercompany depreciable asset gain-Equity method A parent company acquired 100 percent of the stock of a subsidiary company on January 1, 2015, for $480,000. On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $291,200, and Retained Earnings, $31,360. On January 1, 2015, the subsidiary's recorded book values were equal to fair values for all items except four: (1) accounts receivable had a book value of $89,600 and a fair value of $80,640, (2) build- ings and equipment, net had a book value of $78,400 and a fair value of $118,720, (3) the Customer List intangible asset had a book value of $22,400 and a fair value of $116,480, and (4) notes payable had a book value of $48,000 and a fair value of $44,800. Both companies use the FIFO inventory method and sell all of their inventories at least once per year. The net balance of accounts receivable are collected in L01, 4 X the following year. On the acquisition date, the subsidiary's buildings and equipment, net had a remain- ing useful life of 6 years, the Customer List had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years. On January 1, 2018, the parent sold a building to the subsidiary for $145,600. On this date, the building was carried on the subsidiary's books (net of accumulated depreciation) at $112,000. Both companies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value. Each company routinely sells merchandise to the other company, with a profit margin of 25 per- cent of selling price (regardless of the direction of the sale). During 2019, intercompany sales amount to $33,600, of which $17,920 of merchandisc remains in the ending inventory of the parent. On De- cember 31, 2019, $8,960 of these intercompany sales remained unpaid. Additionally, the subsidiary's December 31, 2018 inventory includes $26,880 of merchandisc purchased in the preceding ycar from the parent. During 2018, intercompany sales amount to $44,000, and on December 31, 2018, $6,400 of these intercompany sales remained unpaid. Following are pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2019. The parent uses the equity method of pre-consolidation investment bookkeeping. Parent Subsidiary Parent Subsidiary Balance sheet: Income statement: Sales. . $ 76,480 $ 33,600 $1,088,000 (550,400) $403.200 Cash. Cost of goods sold (241,920) Accounts receivable Inventories Buildings and equipment, net Other assets. 120,000 291,200 281,600 108.800 104,000 201,600 224,000 Gross profit. 537,600 161,280 (26,880) (349,440) (21,440) (86,080) Deprec. & amort. expense 128,000 Operating expenses. Customer list. 22,400 Total expenses (376,320) (107,520) Equity investment 595,520 Income (loss) from subsidiary. 41,440 Total assets. $1,492,800 $694,400 Consolidated net income $ 202,720 $ 53,760 Accounts payable Notes payable. 2$ 72,000 $ 28.800 112,000 48.000 Retained earnings statement: Beg. retained earnings Net income Other liabilities Common stock 49,280 537,600 57,600 $ 653,600 $246,400 53,760 (31,360) 291,200 202,720 Retained earnings 721,920 268,800 Dividends (134,400) Total liabilities and equity $1,492,800 $694,400 Ending retained eamings $ 721,920 $268,800 Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP). Calculate and organize the profits and losses on intercompany transactions and balances. a. b. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation. C. d. e. Complete the consolidating entries according to the C-E-A-D-I sequence and complete the consolidation worksheet.

Answer rating: 100% (QA)

a CORPORATE FINANCE ACCOUNTING CORPORATE FINANCE NonControlling Interest What Is NonControlling Interest A noncontrolling interest also known as a minority interest is an ownership position wherein a ... View the full answer