Question
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $432,000 in cash. The subsidiary's stockholders' equity accounts totaled $416,000,
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $432,000 in cash. The subsidiary's stockholders' equity accounts totaled $416,000, and the noncontrolling interest had a fair value of $48,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $33,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (five-year remaining life).
Brey reported net income from its own operations of $74,000 in 2019 and $90,000 in 2020. Brey declared dividends of $24,000 in 2019 and $28,000 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 | $ | 79,000 | $ | 165,000 | $ | 35,000 | |||
2020 | 111,000 | 185,000 | 47,500 | ||||||
2021 | 115,500 | 210,000 | 45,000 | ||||||
At December 31, 2021, Pitino owes Brey $26,000 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 | $ | (882,000 | ) | $ | (416,000 | ) | |
Cost of goods sold | 525,000 | 219,000 | |||||
Expenses | 186,400 | 78,000 | |||||
Equity in earnings of Brey | (97,425 | ) | 0 | ||||
Net income | $ | (268,025 | ) | $ | (119,000 | ) | |
Retained earnings, 1/1/21 | $ | (508,000 | ) | $ | (298,000 | ) | |
Net income (above) | (268,025 | ) | (119,000 | ) | |||
Dividends declared | 139,000 | 29,000 | |||||
Retained earnings, 12/31/21 | $ | (637,025 | ) | $ | (388,000 | ) | |
Cash and receivables | $ | 156,000 | $ | 108,000 | |||
Inventory | 305,000 | 186,000 | |||||
Investment in Brey | 569,925 | 0 | |||||
Land, buildings, and equipment (net) | 974,000 | 338,000 | |||||
Total assets | $ | 2,004,925 | $ | 632,000 | |||
Liabilities | $ | (802,900 | ) | $ | (14,000 | ) | |
Common stock | (565,000 | ) | (230,000 | ) | |||
Retained earnings, 12/31/21 | (637,025 | ) | (388,000 | ) | |||
Total liabilities and equity | $ | (2,004,925 | ) | $ | (632,000 | ) | |
-
What was the annual amortization resulting from the acquisition-date fair-value allocations?
-
Were the intra-entity transfers upstream or downstream?
-
What intra-entity gross profit in inventory existed as of January 1, 2021?
-
What intra-entity gross profit in inventory existed as of December 31, 2021?
-
What amounts make up the $97,425 Equity Earnings of Brey account balance for 2021?
-
What is the net income attributable to the noncontrolling interest for 2021?
-
What amounts make up the $569,925 Investment in Brey account balance as of December 31, 2021?
-
Prepare the 2021 worksheet entry to eliminate the subsidiarys beginning owners equity balances.
-
Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies.
Cannot figure out #7 Requirement G
Complete this question by entering your answers in the tabs below. Req A to D Req E ReqF Req G Reg H ReqI 100 points What amounts make up the $569,925 Investment in Brey account balance as of December 31, 2021? $ 432,000 $ 74,000 Investment in Brey (consideration transferred) Net income of Brey Reported 2019 Reported 2020 Reported 2021 Reported Total Intra-entity gross profit, 12/31/21 Excess amortizations Adjusted net income 2019-2021 Pitino's ownership Dividends declared by Brey Dividends declared in 2019 90,000 119,000 283,000 (48,750) 234,250 90% 210,825 $ 24,000 Dividends declared in 2020 Dividends declared in 2021 28,000 29,000 81,000 Dividends declared in Total Pitino's ownership Investment in Brey, 12/31/21 90% (72,900) $ 569,925Step 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