g and noncontrolling interests was $500,000 over the book value of the subsidiary’s Stockholders’ Equity on the acquisition date. The parent assigned the excess to the following [A] assets: [A] Asset Initial Fair Value Useful Life (years) [A] Asset Initial Fair Value Useful Life (years) Property, plant and equipment (PPE), net $100,000 10 Customer list 150,000 10 Goodwill 250,000 Indefinite $5
Please see below
Assume that, on January 1, 2009, a parent company acquired an 80% interest in its subsidiary. The total fair value of the controlling and noncontrolling interests was $500,000 over the book value of the subsidiary’s
[A] Asset Initial Fair Value Useful Life (years)
[A] Asset |
Initial Fair Value |
Useful Life (years) |
---|---|---|
Property, plant and equipment (PPE), net | $100,000 | 10 |
Customer list | 150,000 | 10 |
250,000 | Indefinite | |
$500,000 |
80% of the Goodwill is allocated to the parent. The parent and the subsidiary report the following financial statements at December 31, 2013:
Parent | Subsidiary | Parent | Subsidiary | |||
---|---|---|---|---|---|---|
Income statement: | ||||||
Sales | $7,330,000 | $1,870,500 | Assets | |||
Cost of goods sold | (5,131,000) | (1,122,300) | Cash | $411,313 | $131,511 | |
Gross profit | 2,199,000 | 748,200 | 938,240 | 433,956 | ||
Income (loss) from subsidiary | 189,496 | Inventory | 1,422,020 | 557,409 | ||
Operating expenses | (1,392,700) | (486,330) | Equity investment | 1,475,671 | ||
Net income | $995,796 | 261,870 | Property, plant and equipment (PPE), net | 5,374,356 | 1,280,669 | |
$9,621,600 | $2,403,545 | |||||
Statement of |
||||||
BOY retained earnings | $3,682,592 | $966,425 | Liabilities and stockholders’ equity | |||
Net income | 995,796 | 261,870 | Current liabilities | $1,053,321 | $433,956 | |
Dividends | (199,159) | (39,281) | Long-term liabilities | 2,000,000 | 500,000 | |
EOY retained earnings | $4,479,229 | $1,189,014 | Common stock | 1,198,455 | 124,700 | |
APIC | 890,595 | 155,875 | ||||
Retained earnings | 4,479,229 | 1,189,014 | ||||
$9,621,600 | $2,403,545 |
a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.
Note: Do not use negative signs with any of your answers below.
Unamortized | Unamortized | Unamortized | Unamortized | Unamortized | Unamortized | ||||||
---|---|---|---|---|---|---|---|---|---|---|---|
AAP | 2009 | AAP | 2010 | AAP | 2011 | AAP | 2012 | AAP | 2013 | AAP | |
1/1/2009 | Amortization | 1/1/2010 | Amortization | 1/1/2011 | Amortization | 1/1/2012 | Amortization | 1/1/2013 | Amortization | 1/1/2014 | |
Property, plant and equipment (PPE), net | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Customer list | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Goodwill | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
|
Parent: | |||||||||||
Property, plant and equipment (PPE), net | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Customer list | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Goodwill | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
|
Subsidiary: | |||||||||||
Property, plant and equipment (PPE), net | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Customer list | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Goodwill | Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
Answer
|
b. Calculate and organize the
Downstream | Upstream | ||
---|---|---|---|
Jan. 1, 2013 | Answer | Answer
|
Answer
|
Dec. 31, 2013 | Answer | Answer
|
Answer
|
c. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders’ equity of the subsidiary.
Equity investment at 1/1/13: | |
Common stock | Answer
|
APIC | Answer
|
Retained earnings | Answer
|
Answer | Answer
|
Answer
|
|
Equity investment at 12/31/13: | |
Common stock | Answer
|
APIC | Answer
|
Retained earnings | Answer
|
Answer | Answer
|
Answer
|
Step by step
Solved in 4 steps