Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 04, 2024

Consolidation subsequent to date of acquisition - Equity method with noncontrolling interest and AAP Assume, on January 1, 2016, a parent company acquired an 80%

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 subsidiarys Stockholders Equity on the acquisition date. The parent assigned the excess fair value to the following [A] assets:

[A] Asset Initial Fair Value Useful Life (years)

Property, plant and equipment (PPE), net $312,000 20

Patent 130,000 10

Customer list 78,000 10

Goodwill 260,000 Indefinite

$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 $10,790,000 $1,560,000 Cash $520,000 $370,500

Cost of goods sold (8,190,000) (780,000) Accounts receivable 780,000 325,000

Gross profit 2,600,000 780,000 Inventory 1,170,000 429,000

Income (loss) from subsidiary 230,880 Equity investment 1,490,320

Operating expenses (2,080,000) (455,000) Property, plant and equipment (PPE), net 2,600,000 1,170,000

Net income $750,880 $325,000 $6,560,320 $2,294,500

Statement of retained earnings:

BOY retained earnings $713,440 $760,500 Liabilities and stockholders equity

Net income 750,880 325,000 Current liabilities $1,170,000 $325,000

Dividends (234,000) (65,000) Long-term liabilities 2,600,000 741,000

EOY retained earnings $1,230,320 $1,020,500 Common stock 520,000 91,000

APIC 1,040,000 117,000

Retained earnings 1,230,320 1,020,500

$6,560,320 $2,294,500

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.

Unamortized Unamortized Unamortized Unamortized Unamortized

AAP 2016 AAP 2017 AAP 2018 AAP 2019 AAP

1/1/2016 Amortization 12/31/2016 Amortization 12/31/2017 Amortization 12/31/2018 Amortization 12/31/2019

100% AAPProperty, plant and equipment (PPE), net Answer Answer Answer Answer Answer Answer Answer Answer Answer

Patent Answer Answer Answer Answer Answer Answer Answer Answer Answer

Customer list Answer Answer Answer Answer Answer Answer Answer Answer Answer

Goodwill Answer Answer Answer Answer Answer Answer Answer Answer Answer

Answer Answer Answer Answer Answer Answer Answer Answer Answer

Parent (80%):

Property, plant and equipment (PPE), net Answer Answer Answer Answer Answer Answer Answer Answer Answer

Patent Answer Answer Answer Answer Answer Answer Answer Answer Answer

Customer list Answer Answer Answer Answer Answer Answer Answer Answer Answer

Goodwill Answer Answer Answer Answer Answer Answer Answer Answer Answer

Answer Answer Answer Answer Answer Answer Answer Answer Answer

Subsidiary (20%):

Property, plant and equipment (PPE), net Answer Answer Answer Answer Answer Answer Answer Answer Answer

Patent Answer Answer Answer Answer Answer Answer Answer Answer Answer

Customer list Answer Answer Answer Answer Answer Answer Answer Answer Answer

Goodwill Answer Answer Answer Answer Answer 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.

Downstream Upstream

Jan. 1, 2019 Answer Answer Answer

Dec. 31, 2019 Answer Answer Answer

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% x book value of the net assets of subsidiary Answer

AnswerCommon stockAPICRetained earningsUnamortized AAP Answer

Answer

Equity investment at 12/31/19:

80% x book value of the net assets of subsidiary Answer

AnswerCommon stockAPICRetained earningsUnamortized AAP Answer

Answer

d. Reconstruct the activity in the parents 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 Answer Answer

AnswerNet incomeDividendsAAP amortization Answer Answer Dividends

Answer Answer AnswerNet incomeDividendsAAP amortization

Balance at 12/31/19 Answer Answer

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 Answer

AnswerCommon stockAPICRetained earningsUnamortized AAP Answer

NCI Answer

Noncontrolling interest at 12/31/19:

20% of book value of the net assets of subsidiary Answer

AnswerCommon stockAPICRetained earningsUnamortized AAP Answer

NCI Answer

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 Answer

Subsidiary's stand-alone net income Answer

Answer100% AAP amortization80% AAP amortization20% AAP amortization Answer

Consolidated net income Answer

Parent:

Parent's stand-alone net income Answer

80% of subsidiary's stand-alone net income Answer

Answer100% AAP amortization80% AAP amortization20% AAP amortization Answer

Consolidated net income attributable to the controlling interest Answer

Subsidiary:

20% of subsidiary's stand-alone net income Answer

Answer100% AAP amortization80% AAP amortization20% AAP amortization Answer

Consolidated net income attributable to the noncontrolling interest Answer

g. Complete the consolidating entries according to the C-E-A-D-I sequence.

Consolidation Worksheet

Description Debit Credit

[C] Equity income Answer Answer

Answer Answer Answer

Dividends Answer Answer

Equity investment Answer Answer

Answer Answer Answer

[E] Common stock Answer Answer

APIC Answer Answer

Answer Answer Answer

Equity investment Answer Answer

Answer Answer Answer

[A] Property, plant and equipment (PPE), net Answer Answer

Patent

Answer Answer

Customer list Answer Answer

Answer Answer Answer

Equity investment Answer Answer

Answer Answer Answer

[D] Answer Answer Answer

Answer Answer Answer

Patent Answer Answer

Customer list Answer Answer

[A] Asset	Initial Fair Value	Useful Life (years)
Property, plant and equipment (PPE), net	$312,000	20
Patent	130,000	10
Customer list	78,000	10
Goodwill	260,000	Indefinite
	$780,000

	Parent	Subsidiary			Parent	Subsidiary
Income statement:		Balance sheet:
Sales	$10,790,000	$1,560,000		Cash	$520,000	$370,500
Cost of goods sold	(8,190,000)	(780,000)		Accounts receivable	780,000	325,000
Gross profit	2,600,000	780,000		Inventory	1,170,000	429,000
Income (loss) from subsidiary	230,880			Equity investment	1,490,320
Operating expenses	(2,080,000)	(455,000)		Property, plant and equipment (PPE), net	2,600,000	1,170,000
Net income	$750,880	$325,000			$6,560,320	$2,294,500
Statement of retained earnings:
BOY retained earnings	$713,440	$760,500		Liabilities and stockholders equity
Net income	750,880	325,000		Current liabilities	$1,170,000	$325,000
Dividends	(234,000)	(65,000)		Long-term liabilities	2,600,000	741,000
EOY retained earnings	$1,230,320	$1,020,500		Common stock	520,000	91,000
		APIC	1,040,000	117,000
		Retained earnings	1,230,320	1,020,500
			$6,560,320	$2,294,500

	Unamortized		Unamortized		Unamortized		Unamortized		Unamortized
100% AAPProperty, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Parent (80%):
Property, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Subsidiary (20%):
Property, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer

	Downstream	Upstream
Jan. 1, 2019	Answer	Answer	Answer
Dec. 31, 2019	Answer	Answer	Answer

Equity Investment
Balance at 1/1/19	Answer	Answer
AnswerNet incomeDividendsAAP amortization	Answer	Answer	Dividends
	Answer	Answer	AnswerNet incomeDividendsAAP amortization
Balance at 12/31/19	Answer	Answer

Consolidation Worksheet
[C]	Equity income	Answer	Answer
	Answer	Answer	Answer
	Dividends	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[E]	Common stock	Answer	Answer
	APIC	Answer	Answer
	Answer	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[A]	Property, plant and equipment (PPE), net	Answer	Answer
	Patent	Answer	Answer
	Customer list	Answer	Answer
	Answer	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[D]	Answer	Answer	Answer
	Answer	Answer	Answer
	Patent	Answer	Answer
	Customer list	Answer	Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

Get Instant Access with AI-Powered Solutions

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

Step: 2

Step: 3

Ace Your Homework with AI

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

Get Started

Students also viewed these Accounting questions

Question

10.107 Reaction Time III A psychologist wishes to verify that a certain drug increases the reaction time to a given stimulus. The following reaction times (in tenths of a second) were recorded before...

Answered: 1 week ago

Question

★★★★★

Open EndRunGuide. pdf, the EndRun Financial Services Guide to Investing, and read the information about the Guaranteed Investment Package ( GIP). Read the claims and examine the supporting data....

Answered: 1 week ago

Question

★★★★★

1. Generate 4 random numbers and copy them. By using the random numbers, compute manually the following: - Specify the type of distribution, uniform distribution for 2 variables and Normal...

Answered: 1 week ago

Question

★★★★★

Steinberg Company had the following direct materials costs for the manufacturing of product T in March: Actual purchase price per pound of direct materials Standard direct materials allowed for units...

Answered: 1 week ago

Question

★★★★★

An idealized model of the normalized power spectral density of a gas laser oscillating in $N$ equal-intensity axial modes is \[ \widehat{\mathcal{G}}(v)=\frac{1}{N} \sum_{n=-(N-1) / 2}^{(N-1) / 2}...

Answered: 1 week ago

Question

★★★★★

According to Figure 1.2, the EU is a major customer of exports from Africa and the Middle East. What types of products do you think these areas produce for export, and why do you think the EU is...

Answered: 1 week ago

Question

★★★★★

Compare the results of Exercise 3 with those obtained via the program arima.rob. Data From Exercise 3: Use the package tsoutliers to detect outliers in the 9th and 10th series of the data set...

Answered: 1 week ago

Question

★★★★★

D. J. Hills checkbook lists the following: Hills May bank statement shows the following: Requirements 1. Prepare Hills bank reconciliation at May 31, 2012. 2. How much cash does Hill actually have on...

Answered: 1 week ago

Question

★★★★★

In order to meet strong competition from Volkswagen as well as other foreign domestic subcompacts, Lee Iacocca, then president of Ford Motor Co., decided to introduce a new vehicle by 1970, to be...

Answered: 1 week ago

Previous Question Next Question

	Unamortized		Unamortized		Unamortized		Unamortized		Unamortized
	AAP	2016	AAP	2017	AAP	2018	AAP	2019	AAP
	1/1/2016	Amortization	12/31/2016	Amortization	12/31/2017	Amortization	12/31/2018	Amortization	12/31/2019
100% AAPProperty, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Parent (80%):
Property, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Subsidiary (20%):
Property, plant and equipment (PPE), net	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Patent	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Customer list	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer
	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer	Answer

Equity investment at 1/1/19:
80% x book value of the net assets of subsidiary	Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP	Answer
	Answer
Equity investment at 12/31/19:
80% x book value of the net assets of subsidiary	Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP	Answer
	Answer

Noncontrolling interest at 1/1/19:
20% of book value of the net assets of subsidiary	Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP	Answer
NCI	Answer
Noncontrolling interest at 12/31/19:
20% of book value of the net assets of subsidiary	Answer
AnswerCommon stockAPICRetained earningsUnamortized AAP	Answer
NCI	Answer

Consolidated:
Parent's stand-alone net income		Answer
Subsidiary's stand-alone net income		Answer
Answer100% AAP amortization80% AAP amortization20% AAP amortization		Answer
Consolidated net income		Answer
Parent:
Parent's stand-alone net income		Answer
80% of subsidiary's stand-alone net income		Answer
Answer100% AAP amortization80% AAP amortization20% AAP amortization		Answer
Consolidated net income attributable to the controlling interest		Answer
Subsidiary:
20% of subsidiary's stand-alone net income		Answer
Answer100% AAP amortization80% AAP amortization20% AAP amortization	Answer
Consolidated net income attributable to the noncontrolling interest		Answer

Consolidation Worksheet
Description		Debit	Credit
[C]	Equity income	Answer	Answer
	Answer	Answer	Answer
	Dividends	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[E]	Common stock	Answer	Answer
	APIC	Answer	Answer
	Answer	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[A]	Property, plant and equipment (PPE), net	Answer	Answer
	Patent	Answer	Answer
	Customer list	Answer	Answer
	Answer	Answer	Answer
	Equity investment	Answer	Answer
	Answer	Answer	Answer
[D]	Answer	Answer	Answer
	Answer	Answer	Answer
	Patent	Answer	Answer
	Customer list	Answer	Answer