A parent company acquired its 70% interest in its subsidiary on January 1, 2014. On the acquisition date, the total fair value of the controlling interest and the noncontrolling interest was $455,000 in excess of the book value of the subsidiarys Stockholders Equity. All of that excess was allocated to a Royalty Agreement, which had a zero book value in the subsidiarys financial statements (i.e., there is no Goodwill). The Royalty Agreement has a 7 year estimated remaining economic life on the acquisition date. Both companies use straight line amortization, with no terminal value.

In January 2017, the subsidiary sold Equipment to the parent for a cash price of $325,000. The subsidiary acquired the equipment at a cost of $624,000 and depreciated the equipment over its 10-year useful life using the straight-line method (no salvage value). The subsidiary had depreciated the equipment for 6 years at the time of sale. The parent retained the depreciation policy of the subsidiary and depreciated the equipment over its remaining 4 year useful life.

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 to account for its Equity Investment.

	Parent	Subsidiary			Parent	Subsidiary
Income statement:				Balance sheet:
Sales	$4,420,000	$1,170,000		Assets
Cost of goods sold	(3,120,000)	(650,000)		Cash	$805,350	$325,000
Gross profit	1,300,000	520,000		Accounts receivable	689,000	546,000
Income (loss) from subsidiary	104,195			Inventory	1,170,000	715,000
Operating expenses	(678,600)	(325,000)		PPE, net	4,550,000	1,300,000
Net income	$725,595	$195,000		Equity investment	551,005
					$7,765,355	$2,886,000
Statement of retained earnings:
BOY retained earnings	$2,307,760	$260,000		Liabilities and stockholders equity
Net income	725,595	195,000		Accounts payable	$442,000	$325,000
				Other current liabilities	520,000	390,000
Dividends	(130,000)	(39,000)		Long-term liabilities	1,950,000	1,430,000
EOY retained earnings	$2,903,355	$416,000		Common stock	260,000	130,000
				APIC	1,690,000	195,000
				Retained earnings	2,903,355	416,000
					$7,765,355	$2,886,000

a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.

Do no enter any negative answers in part a.

	Unamortized		Unamortized		Unamortized		Unamortized		Unamortized		Unamortized		Unamortized
	AAP	2014	AAP	2015	AAP	2016	AAP	2017	AAP	2018	AAP	2019	AAP
	1/1/2014	Amortization	1/1/2015	Amortization	1/1/2016	Amortization	1/1/2017	Amortization	1/1/2018	Amortization	1/1/2019	Amortization	1/1/2020
Royalty agreement	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Controlling interest:
Royalty agreement	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Noncontrolling interest:
Royalty agreement	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer

b. Calculate and organize the profits and losses on intercompany transactions and balances.

Use negative signs with answers that are reductions.

		Downstream	Upstream
AnswerDeferred intercompany profit recognized during 2019Net intercompany profit deferred at 1/1/19Net intercompany profit deferred at 12/31/19		Answer	Answer
Less:	AnswerDeferred intercompany profit recognized during 2019Net intercompany profit deferred at 1/1/19Net intercompany profit deferred at 12/31/19	Answer	Answer
AnswerDeferred intercompany profit recognized during 2019Net intercompany profit deferred at 1/1/19Net intercompany profit deferred at 12/31/19		Answer	Answer

c. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders equity of the subsidiary.

Use negative signs with answers that are reductions.

Equity investment at 1/1/19:
Common stock		Answer
APIC		Answer
Retained earnings		Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP70% of upstream deferred intercompany profits30% of upstream deferred intercompany profits		Answer
Less:	AnswerCommon stockAPICRetained earningsUnamortized AAP70% of upstream deferred intercompany profits30% of upstream deferred intercompany profits	Answer
		Answer
Equity investment at 12/31/19:
Common stock		Answer
APIC		Answer
Retained earnings		Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP70% of upstream deferred intercompany profits30% of upstream deferred intercompany profits		Answer
Less:	AnswerCommon stockAPICRetained earningsUnamortized AAP70% of upstream deferred intercompany profits30% of upstream deferred intercompany profits	Answer
		Answer