Problem 6-45 (LO 6-3) Fred, Inc., and Herman Corporation formed a business combination on January 1, 2016, when Fred acquired a 60 percent interest in Herman's common stock for $312,000 in cash. The book value of Herman's assets and liabilities on that day totaled $300,000 and the fair value of the noncontrolling interest was $208,000. Patents being held by Herman (with a 12-year remaining life) were undervalued by $90,000 within the company's financial records and a customer list (10-year life) worth $130,000 was also recognized as part of the acquisition-date fair value. Intra-entity inventory transfers occur regularly between the two companies. Merchandise carried over from one year to the next is always sold in the subsequent period. Year 2016 2017 2018 Original Cost to Herman $ 80,000 100,000 90,000 Transfer Price to Fred $ 100,000 125,000 120,000 Ending Balance at Transfer Price $ 20,000 40,000 30,000 Fred had not paid for half of the 2018 inventory transfers by year-end. On January 1, 2017, Fred sold $15,000 in land to Herman for $22,000. Herman is still holding this land. On January 1, 2018, Herman acquired $20,000 (face value) of Fred's bonds in the open market. These bonds had an 8 percent cash interest rate. On the date of repurchase, the liability was shown within Fred's records at $21,386, indicating an effective yield of 6 percent. Herman's acquisition price was $18,732 based on an effective interest rate of 10 percent. Herman indicated earning a net income of $25,000 within its 2018 financial statements. The subsidiary also reported a beginning Retained Earnings balance of $300,000, dividends of $4,000, and common stock of $100,000. Herman has not issued any additional common stock since its takeover. The parent company has applied the equity method to record its investment in Herman. a. Prepare consolidation worksheet adjustments for 2018 b. Calculate the amount of consolidated net income attributable to the noncontrolling interest for 2018. In addition, determine the ending 2018 balance for noncontrolling interest in the consolidated balance sheet. c. Determine the consolidation worksheet adjustments needed in 2019 in connection with the intra-entity bonds. Prepare consolidation worksheet adjustments for 2018. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Round your intermediate calculations to the nearest whole number.) Accounts Debit Credit No 1 Transaction 1 / Investment in Herman 7,000 Land 7,000 8,000 Retained earnings (Herman) Cost of goods sold 8,000 3 Common stock (Herman) Retained earnings (Herman) 100,000 292,000 Investment in Herman 235,200 156,800 Noncontrolling interest in Herman 4 4. Patents Customer list 75,000 104,000 Investment in Herman 107,400 71,600 Noncontrolling interest in Herman 5 5 Equity income of Herman 2,000 X Investment in Herman 2,000 X
