In: Accounting
Balch acquired 80 percent of Birch's outstanding shares on January 1, 2016, in exchange for $369,000 in cash. The subsidiary's stockholders' equity accounts totaled $353,000 and the noncontrolling interest had a fair value of $92,250 on that day. However, a building (with a ten-year remaining life) in Birch's accounting records was undervalued by $19,000. Balch assigned the rest of the excess fair value over book value to Birch's patented technology (five-year remaining life).
Year |
Cost to Birch |
Transfer Price to Balch |
Inventory Remaining at Year-End (at transfer price) |
2016 |
72,000 |
130,000 |
28,000 |
2017 |
97,500 |
150,000 |
40,500 |
2018 |
87,500 |
175,000 |
50,000 |
At December 31, 2018, Balch owes Birch $19,000 for inventory acquired during the period.
The following separate account balances are for these two companies for December 31, 2018, and the year then ended. Note: Parentheses indicate a credit balance.
Accounts |
Balch |
Birch |
|||
Sales revenues |
$ (868,000) |
$ (381,000) |
|||
Cost of goods sold |
518,000 |
212,000 |
|||
Depreciation Expense |
86,500 |
34,000 |
|||
Amortization Expense |
- |
- |
|||
Other Expenses |
99,200 |
30,000 |
|||
Equity in earnings of Birch |
(59,540) |
- |
|||
Net income |
$ (223,840) |
$ (105,000) |
|||
Retained earnings, 1/1/18 |
$ (494,000) |
$ (284,000) |
|||
Net income (above) |
(223,840) |
(105,000) |
|||
Dividends declared |
132,000 |
22,000 |
|||
Retained earnings, 12/31/18 |
$ (585,840) |
$ (367,000) |
|||
Cash and receivables |
$ 149,000 |
$ 101,000 |
|||
Inventory |
270,000 |
151,000 |
|||
Investment in Birch |
456,000 |
- |
|||
Land, buildings, and equipment (net) |
967,000 |
331,000 |
|||
Patented Technology |
- |
- |
|||
Total assets |
$ 1,842,000 |
$ 583,000 |
|||
Liabilities |
$ (726,160) |
$ (37,000) |
|||
Common stock |
(530,000) |
(179,000) |
|||
Retained earnings, 12/31/18 |
(585,840) |
(367,000) |
|||
Total liabilities and equity |
$(1,842,000) |
$ (583,000) |
|||
complete the consolidation worksheet for December 31, 2018.
ANSWER
================
DEAR STUDENT,
IF YOU HAVE ANY QUERY PLEASE ASK ME IN THE COMMENT BOX,I AM HERE TO HELP YOU.PLEASE GIVE ME POSITIVE RATING..
****************THANK YOU****************