Question
On January 1, 2019, Alpha acquired 80 percent of Delta. Of Delta's total business fair value, $187,000 was allocated to copyrights with a 20-year remaining
On January 1, 2019, Alpha acquired 80 percent of Delta. Of Delta's total business fair value, $187,000 was allocated to copyrights with a 20-year remaining life. Subsequently, on January 1, 2020, Delta obtained 70 percent of Omega's outstanding voting shares. In this second acquisition, $171,000 of Omega's total business fair value was assigned to copyrights that had a remaining life of 12 years. Delta's book value was $682,500 on January 1, 2019, and Omega reported a book value of $146,000 on January 1, 2020.
Delta has made numerous inventory transfers to Alpha since the business combination was formed. Intra-entity gross profits of $24,300 were present in Alpha's inventory as of January 1, 2021. During the year, $232,000 in additional intra-entity sales were made with $25,520 in Intra-entity gross profits in inventory remaining at the end of the period.
Both Alpha and Delta utilized the partial equity method to account for their investment balances.
Following are the individual financial statements for the companies for 2021 with consolidated totals.
Alpha Company | Delta Company | Omega Company | Consolidated Totals | ||||||||||||
Sales | $ | (1,069,600 | ) | $ | (548,030 | ) | $ | (329,600 | ) | $ | (1,715,230 | ) | |||
Cost of goods sold | 577,000 | 273,000 | 155,000 | 774,220 | |||||||||||
Operating expenses | 375,000 | 131,000 | 97,500 | 627,100 | |||||||||||
Income of subsidiary | (158,400 | ) | (53,970 | ) | 0 | 0 | |||||||||
Separate company net income | $ | (276,000 | ) | $ | (198,000 | ) | $ | (77,100 | ) | ||||||
Consolidated net income | $ | (313,910 | ) | ||||||||||||
Net income attributable to noncontrolling interest (Delta Company) | 35,491 | ||||||||||||||
Net income attributable to noncontrolling interest (Omega Company) | 18,855 | ||||||||||||||
Net income attributable to Alpha Company | $ | (259,564 | ) | ||||||||||||
Retained earnings, 1/1/21 | $ | (612,500 | ) | $ | (592,500 | ) | $ | (106,000 | ) | $ | (570,120 | ) | |||
Net income (above) | (276,000 | ) | (198,000 | ) | (77,100 | ) | (259,564 | ) | |||||||
Dividends declared | 50,000 | 40,000 | 60,000 | 50,000 | |||||||||||
Retained earnings, 12/31/21 | $ | (838,500 | ) | $ | (750,500 | ) | $ | (123,100 | ) | $ | (779,684 | ) | |||
Cash and receivables | $ | 211,000 | $ | 304,630 | $ | 27,100 | $ | 542,730 | |||||||
Inventory | 333,000 | 547,500 | 196,000 | 1,050,980 | |||||||||||
Investment in Delta Company | 846,000 | 0 | 0 | 0 | |||||||||||
Investment in Omega Company | 0 | 275,870 | 0 | 0 | |||||||||||
Property, plant, and equipment | 496,000 | 377,500 | 282,000 | 1,155,500 | |||||||||||
Copyrights | 0 | 0 | 0 | 301,450 | |||||||||||
Total assets | $ | 1,886,000 | $ | 1,505,500 | $ | 505,100 | $ | 3,050,660 | |||||||
Liabilities | $ | (847,500 | ) | $ | (635,000 | ) | $ | (282,000 | ) | $ | (1,764,500 | ) | |||
Common stock | (200,000 | ) | (120,000 | ) | (100,000 | ) | (200,000 | ) | |||||||
Retained earnings, 12/31/21 | (838,500 | ) | (750,500 | ) | (123,100 | ) | (779,684 | ) | |||||||
Noncontrolling interest in Delta Company, 12/31/21 | 0 | 0 | 0 | (196,796 | ) | ||||||||||
Noncontrolling interest in Omega Company, 12/31/21 | 0 | 0 | 0 | (109,680 | ) | ||||||||||
Total liabilities and equities | $ | (1,886,000 | ) | $ | (1,505,500 | ) | $ | (505,100 | ) | $ | (3,050,660 | ) | |||
Note: Parentheses indicate a credit balance.
Develop the worksheet entries necessary to derive these reported balances: (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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