Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Chapter 4 Problem 1 On January 1, 2020, John Doe Enterprises (JDE) acquired a 55% interest in Bubba Manufacturing, Inc. (BMI). JDE paid for the

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

Chapter 4 Problem 1 On January 1, 2020, John Doe Enterprises (JDE) acquired a 55% interest in Bubba Manufacturing, Inc. (BMI). JDE paid for the transaction with $3 million cash and 500,000 shares of JDE common stock (par value $1.00 per share). At the time of the acquisition, BMI's book value was $16,970,000. On January 1, JDE stock had a market value of $14.90 per share and there was no control premium in this transaction. Any consideration transferred over book value is assigned to goodwill. For internal reporting purposes, JDE employed the equity method to account for this investment. Required: 1. Determine the Excess of Fair value over Book value and allocate it to the 4 mentioned items. 2. Determine the amortization of the excess fair value over book value. 3. Determine the Equity in Bubba's earnings and allocate it to the controlling and non-controlling interest. 4. Determine the Ending balance of the Investment in Bubba Manufactuing account. 5. Complete the consolidation worksheet. (Total Assets = $70,530,000 and NCI = ($10,768,500) $3,000,000 Chapter 4 Problem 1 Consideration Given January 1, 2020 EQUITY Method Mkt Price $14.90 Cash Stock Tot consideration NCI Tot Acquisition V Shares 500,000 55% 45% BMI Book Value $16,970,000 BMI had the following balances on January 1, 2020. Book Value Land $1,700,000 Buildings (remaining life-7 yrs) $2,700,000 Equipment (remaining life-5 yrs) $3,700,000 Fair Value $2,550,000 $3,400,000 $3,300,000 115. The following account balances are for the year ending December 31, 2020 for both companies. Revenues Expenses Equity in income of Bubba Manufacturing Net income John Doe Bubba Enterprises Manufacturing (298.000.000) (103,750,000) 271,000,000 95,800,000 (4.361,500) 0 (31.361.500 (7.950.000 (2,500,000) Retained earnings, January 1, 2020 Net income (above) Dividends paid Retained earnings. December 31, 2020 (31,361,500) 5,000,000 (100,000) (7.950,000) 3,000,000 (28.861.500 (5.050.000) 30,500,000 20,800,000 13,161,500 Current Assets Investment in Bubba Manufacturing Land Buildings Equipment (net) Total assets 1,500,000 5,600,000 3.100.000 53.861,500 1,700,000 2.360,000 2,960,000 27.820.000 (3,100,000) Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings, Dec. 31, 2020 (above) Total liabilities and stockholders equity (2.900,000) (19,000,000) (28,861,500) (4,900,000) (1.000.000) (6.000.000) (10.870.000) (5,050,000) (53.861.500) (27.820.000) Consolidated Prepare a consolidation worksheet for this business combination. Assume goodwill has been reviewed and there is no goodwill impairment. Consolidation Worksheet for John Doe Enterprises and Bubba Manufacturing at 12/31/20. CONSOLIDATION WORKSHEET For the year ended 12/31/2020 Consolidation Entries John Doe Bubba MFG. NCI Income Statement DR CR Revenues (298,000,000) (103,750,000) Expenses 271,000,000 95,800,000 Equity in Sub Income (4,361,500) 0 Net Income (31.361.500) 17.950.000) Consolidated Net Income NCI share of CNI JDE share of CNI Statement of Retained Earnings R/E, 1/1/20 (2,500,000) (100,000) Net Income (31,361,500) (7,950,000) Dividends 5,000,000 3.000.000 R/E, 12/31/20 (28.861.500) 15.050.000) Balance Sheet Current assets 30,500,000 20,800,000 552 Investment in Bubba Mfg 13,161,500 1,500,000 5,600,000 3,100,000 1,700,000 2,360,000 2,960,000 Land Building (net) Equipment (net) Goodwill Total Assets Liabilities Notes Payable 45% NCI 1/1/20 53.861.500 (3,100,000) 27.820.000 (4,900,000) (1,000,000) NCI 12/31/20 Common Stock Additional Paid-in Capital R/E, 12/31/20 Total liabilities & Stockholders' Equity (2,900,000) (19,000,000) (28,861,500) (53,861,500) (6,000,000) (10,870,000) (5,050,000) (27,820,000)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

IT Auditing And Sarbanes Oxley Compliance Key Strategies For Business Improvement

Authors: Dimitris N. Chorafas

1st Edition

036738650X, 978-0367386504

More Books

Students also viewed these Accounting questions

Question

Comment should this MNE have a global LGBT policy? Why/ why not?

Answered: 1 week ago