Consolidation subsequent to date of acquisition - Equity method with noncontrolling interest and AAP Assume, on January 1, 2016, a parent company acquired an 80% interest in its subsidiary. The total fair value of the controlling and noncontrolling interests was $780,000 over the book value of the subsidiary's Stockholders' Equity on the acquisition date. The parent assigned the excess fair value to the following (A) assets: Initial Useful [A] Asset Fair Value Life (years) Property, plant and equipment (PPE). net $312.000 20 10 10 Indefinite Patent Customer list Goodwill 130.000 78.000 260.000 $780.000 80% of the Goodwill is allocated to the parent. The parent and the subsidiary report the following financial statements at December 31, 2019: Parent Subsidiary Parent Subsidiary Income statement: Balance sheet: Sales 510.790,000 $1,500,000 Cash $520,000 $370.500 Cost of goods sold (8.190.000) (780.000) Accounts receivable TO 000 325.000 Gross profit 2.600.000 780,000 Inventory 3. 70,000 429.000 Income (oss) from subsidiary 230.880 Equity investment 1,490,320 Operating expenses 12.080.000) (455.000) Property, plant and equipment (PPE). net 2.600,000 1.170.000 Net income 5750.800 $325.000 56.560.320 $2,294.500 Statement of retained earnings BOY retained earnings $713.440 5760.500 abilities and stockholders equity Net income 750.800 325.000 Current liabilities St. 16 DOO $$35.000 Dividends 1234,000) (65.000 Long term labilities 2. GOLDCO 741,000 EOY retained earnings 51.230,320 51.020.500 Common stock So, 000 91.000 1.040.000 ti 7.00 Retained earnings 1,230, 1.20 1. Den so 56.560 320 52.294.500 APIC a. Disaggregate and document the activity for the 100% Arn 2018 AAP 0 0 a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP, the controlling interest AAP and the noncontrolling interest AAP Note: Do not use negative signs with any of your answers below Unamortid Unamartired Unamortized Unamartired Unamortized AAP 2016 AAP 2017 AAP AAP 2019 1/1/2016 Amortization 12/31/2016 Amortization 12/31/2017 Amortization 12/31/2011 Amortization 12/31/2019 100% AAPproperty, part and equipment (DPE, ne 0 a 0 0 Datent 0 0 0 0 0 0 Customers D 0 0 o 10 0 0 Goodwill 0 0 0 0 0 0 0 D 0 0 Parent (604 Property, plant and equipment (Penet 0 0 Patient a Customer 0 0 Good O 0 0 0 Subsidiary (201) Property, plant and equipment PD net o 0 0 Patent Customer ist Goodwill 0 0 0 0 0 0 O 0 0 0 0 0 0 0 OOOOO lo ooo 0 0 0 o OOOOO OOOOO DOGOD OOOOO OOOOO OOOOO 0 0 OOOO 0 0 b. Calculate and organize the profits and losses on intercompany transactions and balances. Downstream Upstream jan. 1. 2019 0 Dec 31, 2019 0 0 0 C. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary. Round answers to the nearest whole number. Equity investment at 1/1/19: 80% book value of the net assets of subsidiary Ooo Equity investment at 12/31/19: 80% x book value of the net assets of subsidiary OOO d. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation Round answers to the nearest whole number. Equity Investment Balance at 1/1/19 0 0 Dividends 0 . 0 Balance at 12/31/19 0 0 0 e Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances Starting with the owners' equity of the subsidiary. Round answers to the nearest whole number. Noncontroling interest at 1/119: 20% of book value of the net assets of subsidiary 0 NG Noncontrolling interest at 12/31/19: 20% of book value of the net assets of subsidiary 0 0 e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary. Round answers to the nearest whole number. Noncontrolling interest at 1/1/19: 20% of book value of the net assets of subsidiary + NCI Noncontrolling interest at 12/31/19; 20% of book value of the net assets of subsidiary 0 0 0 0 0 NCI 0 f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net Income Round answers to the nearest whole number. Use negative signs with answers that reduce net income. Consolidated: Parent's stand-alone net income Subsidiary's stand-alone net income Less Consolidated net income Parent: Parent's stand-alone net income 80% of subsidiary's stand-alone net income Less . Consolidated net income attributable to the controlling interest Subsidiary 20% of subsidiary's stand-alone net income Less: Consolidated net income attributable to the noncontrolling Interest OOOO OOO 0 00 0 g. Complete the consolidating entries according to the C-E-A-D-I sequence. Consolidation Worksheet Description Debit (C) Equity income Credit 0 0 0 Dividends Equity investment 0 0 0 [E] Common stock APIC 0 0 0 Equity investment 0 0 0 [A] Property, plant and equipment (PPE), net Patent Customer list 0 0 0 4 0 0 Equity investment 0 0 0 0 [D] 0 0 0 Patent Customer list 0 0 0 0