Question
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $414,000 in cash. The subsidiary's stockholders' equity accounts totaled $398,000,
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $414,000 in cash. The subsidiary's stockholders' equity accounts totaled $398,000, and the noncontrolling interest had a fair value of $46,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $29,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (four-year remaining life).
Brey reported net income from its own operations of $72,000 in 2019 and $88,000 in 2020. Brey declared dividends of $23,000 in 2019 and $27,000 in 2020.
Brey sells inventory to Pitino as follows:
Year | Cost to Brey | Transfer Price to Pitino | Inventory Remaining at Year-End (at transfer price) | ||||||
2019 | $ | 77,000 | $ | 155,000 | $ | 33,000 | |||
2020 | 96,250 | 175,000 | 45,000 | ||||||
2021 | 140,000 | 200,000 | 75,000 | ||||||
At December 31, 2021, Pitino owes Brey $24,000 for inventory acquired during the period.
The following separate account balances are for these two companies for December 31, 2021, and the year then ended.
Note: Parentheses indicate a credit balance.
Pitino | Brey | ||||||
Sales revenues | $ | (878,000 | ) | $ | (406,000 | ) | |
Cost of goods sold | 523,000 | 217,000 | |||||
Expenses | 186,200 | 74,000 | |||||
Equity in earnings of Brey | (91,440 | ) | 0 | ||||
Net income | $ | (260,240 | ) | $ | (115,000 | ) | |
Retained earnings, 1/1/21 | $ | (504,000 | ) | $ | (294,000 | ) | |
Net income (above) | (260,240 | ) | (115,000 | ) | |||
Dividends declared | 137,000 | 27,000 | |||||
Retained earnings, 12/31/21 | $ | (627,240 | ) | $ | (382,000 | ) | |
Cash and receivables | $ | 154,000 | $ | 106,000 | |||
Inventory | 295,000 | 176,000 | |||||
Investment in Brey | 541,845 | 0 | |||||
Land, buildings, and equipment (net) | 972,000 | 336,000 | |||||
Total assets | $ | 1,962,845 | $ | 618,000 | |||
Liabilities | $ | (780,605 | ) | $ | (22,000 | ) | |
Common stock | (555,000 | ) | (214,000 | ) | |||
Retained earnings, 12/31/21 | (627,240 | ) | (382,000 | ) | |||
Total liabilities and equity | $ | (1,962,845 | ) | $ | (618,000 | ) | |
Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies. (Input all amounts as positive values.)
|
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