In January 1, 2011, Cullmon Company acquired an 80% interest in Toner Company for a purchase price that was $550,000 over the book value of
In January 1, 2011, Cullmon Company acquired an 80% interest in Toner Company for a purchase price that was $550,000 over the book value of Toners Stockholders Equity on the acquisition date. The Cullmon allocated the excess to the following [A] assets:
[A] Asset | Initial Fair Value | Useful Life (years) |
Patent | 300,000 | 10 |
Goodwill | 250,000 | Indefinite |
| $550,000 |
|
Toner sells inventory to the Cullmon (upstream) which includes that inventory in products that it (Cullmon), ultimately, sells to customers outside of the controlled group. You have compiled the following data as of 2016 and 2017:
| 2016 | 2017 |
Transfer price for inventory sale | $ 671,000 | $ 733,000 |
Cost of goods sold | (615,000) | (653,000) |
Gross profit | $ 56,000 | $ 80,000 |
% inventory remaining | 25% | 35% |
Gross profit deferred | $ 14,000 | $ 28,000 |
|
|
|
EOY Receivable/Payable | $ 90,000 | $ 100,000 |
The inventory not remaining at the end of the year has been sold outside of the controlled group.
Cullmon and the Toner report the following financial statements at December 31, 2017:
Income Statement | ||
| Cullmon | Toner |
Sales | $ 6,770,000 | $ 2,518,500 |
Cost of goods sold | (4,739,000) | (1,511,100) |
Gross Profit | 2,031,000 | 1,007,400 |
Equity investment income | 246,872 |
|
Operating expenses | (1,242,600) | (654,810) |
Net income | $ 1,035,272 | $ 352,590 |
|
|
|
Statement of Retained Earnings | ||
| Cullmon | Toner |
BOY Retained Earnings | $3,401,248 | $1,301,225 |
Net income | 1,035,272 | 352,590 |
Dividends | (199,210) | (35,259) |
EOY Retained Earnings | $4,237,310 | $1,618,556 |
|
|
|
Balance Sheet | ||
| Cullmon | Toner |
Assets: |
|
|
Cash | $ 795,240 | $ 696,785 |
Accounts receivable | 866,560 | 584,292 |
Inventory | 1,313,380 | 750,513 |
Equity Investment | 1,846,665 |
|
PPE, net | 6,317,764 | 1,388,533 |
| $11,139,609 | $3,420,123 |
|
|
|
Liabilities and Stockholders Equity: |
|
|
Current Liabilities | $ 972,849 | $ 584,292 |
Long-term Liabilities | 4,000,000 | 839,500 |
Common Stock | 1,106,895 | 167,900 |
APIC | 822,555 | 209,875 |
Retained Earnings | 4,237,310 | 1,618,556 |
| $11,139,609 | $3,420,123 |
|
|
|
Compute the end of year noncontrolling interest equity balance.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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