Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $486,000 in cash. The subsidiary's stockholders' equity accounts totaled $470,000, and the noncontrolling interest had a fair value of $54,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $45,000. 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 $80,000 in 2019 and $96,000 in 2020. Brey declared dividends of $27,000 in 2019 and $31,000 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 $ 85,000 $ 195,000 $ 41,000 2020 118,250 215,000 53,000 2021 156,000 240,000 40,000 At December 31, 2021, Pitino owes Brey $32,000 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 $ (894,000 ) $ (446,000 ) Cost of goods sold 531,000 225,000 Expenses 187,000 90,000 Equity in earnings of Brey (117,090 ) 0 Net income $ (293,090 ) $ (131,000 ) Retained earnings, 1/1/21 $ (520,000 ) $ (310,000 ) Net income (above) (293,090 ) (131,000 ) Dividends declared 145,000 52,000 Retained earnings, 12/31/21 $ (668,090 ) $ (389,000 ) Cash and receivables $ 162,000 $ 114,000 Inventory 335,000 216,000 Investment in Brey 621,675 0 Land, buildings, and equipment (net) 980,000 344,000 Total assets $ 2,098,675 $ 674,000 Liabilities $ (835,585 ) $ (7,000 ) Common stock (595,000 ) (278,000 ) Retained earnings, 12/31/21 (668,090 ) (389,000 ) Total liabilities and equity $ (2,098,675 ) $ (674,000 ) 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 $117,090 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 $621,675 Investment in Brey account balance as of December 31, 2021? Prepare the 2021 worksheet entry to eliminate the subsidiary’s beginning owners’ equity balances. Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies. Please answer all questions
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $486,000 in cash. The subsidiary's
Brey reported net income from its own operations of $80,000 in 2019 and $96,000 in 2020. Brey declared dividends of $27,000 in 2019 and $31,000 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 | $ | 85,000 | $ | 195,000 | $ | 41,000 | |||
2020 | 118,250 | 215,000 | 53,000 | ||||||
2021 | 156,000 | 240,000 | 40,000 | ||||||
At December 31, 2021, Pitino owes Brey $32,000 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 | $ | (894,000 | ) | $ | (446,000 | ) | |
Cost of goods sold | 531,000 | 225,000 | |||||
Expenses | 187,000 | 90,000 | |||||
Equity in earnings of Brey | (117,090 | ) | 0 | ||||
Net income | $ | (293,090 | ) | $ | (131,000 | ) | |
$ | (520,000 | ) | $ | (310,000 | ) | ||
Net income (above) | (293,090 | ) | (131,000 | ) | |||
Dividends declared | 145,000 | 52,000 | |||||
Retained earnings, 12/31/21 | $ | (668,090 | ) | $ | (389,000 | ) | |
Cash and receivables | $ | 162,000 | $ | 114,000 | |||
Inventory | 335,000 | 216,000 | |||||
Investment in Brey | 621,675 | 0 | |||||
Land, buildings, and equipment (net) | 980,000 | 344,000 | |||||
Total assets | $ | 2,098,675 | $ | 674,000 | |||
Liabilities | $ | (835,585 | ) | $ | (7,000 | ) | |
Common stock | (595,000 | ) | (278,000 | ) | |||
Retained earnings, 12/31/21 | (668,090 | ) | (389,000 | ) | |||
Total liabilities and equity | $ | (2,098,675 | ) | $ | (674,000 | ) | |
-
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 $117,090 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 $621,675 Investment in Brey account balance as of December 31, 2021?
-
Prepare the 2021 worksheet entry to eliminate the subsidiary’s beginning owners’ equity balances.
-
Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies.
Please answer all questions
Trending now
This is a popular solution!
Step by step
Solved in 8 steps