Question

In: Accounting

llison Corporation acquired 90 percent of Bretton on January 1, 2016. Of Bretton's total acquisition-date fair...

llison Corporation acquired 90 percent of Bretton on January 1, 2016. Of Bretton's total acquisition-date fair value, $60,000 was allocated to undervalued equipment (with a 10-year remaining life) and $80,000 was attributed to franchises (to be written off over a 20-year period).

Since the takeover, Bretton has transferred inventory to its parent as follows:

Year Cost Transfer Price Remaining at Year-End
2016 $ 45,000 $ 90,000 $ 30,000 (at transfer price)
2017 48,000 80,000 35,000 (at transfer price)
2018 69,000 92,000 50,000 (at transfer price)

On January 1, 2017, Allison sold Bretton a building for $50,000 that had originally cost $70,000 but had only a $30,000 book value at the date of transfer. The building is estimated to have a five-year remaining life (straight-line depreciation is used with no salvage value).

Selected figures from the December 31, 2018, trial balances of these two companies are as follows:

Allison Bretton
Sales $ 700,000 $ 400,000
Cost of goods sold 440,000 220,000
Operating expenses 120,000 80,000
Investment income Not given 0
Inventory 210,000 90,000
Equipment (net) 140,000 110,000
Buildings (net) 350,000 190,000

Determine consolidated totals for each of these account balances.

Sales

Cost of Goods Sold

Operating expenses

Inventory income

Inventory

Equipment (net)

Building (net)

Solutions

Expert Solution

Excess amortization expenses

Equipment $60,000 ÷ 10years =$6,000per year

Franchises $80,000 ÷ 20years =$4,000per year

Annual excess amortizations $10,000

Intra-entity Gross Profit—Inventory, 1/1/18:

Gross profit ($80,000 – $48,000) $32,000

Gross profit rate ($32,000 ÷ $80,000) 40%

Remaining inventory $35,000

Gross profit rate 40%

Intra-entity gross profit in beginning inventory, 1/1/18 $14,000

Intra-entity Gross Profit—Inventory, 12/31/18:

Gross profit ($92,000 – $69,000) $23,000

Gross profit rate ($23,000 ÷ $92,000) 25%

Remaining inventory $50,000

Gross profit rate 25%

Intra-entity gross profit in ending inventory, 12/31/18 $12,500

Impact of Intra-Entity building transfer:

12/31/17—Transfer price figures Transfer price 50,000

Gain on transfer ($50,000 – $30,000)20,000

Depreciation expense ($50,000 ÷ 5 years) 10,000

Accumulated depreciation 10,000

12/31/18—Transfer price Figures

Depreciation expense 10,000

Accumulated depreciation 20,000

12/31/17—Historical cost Figures

Historical cost$70,000

Depreciation expense ($30,000 book value÷ 5 years) 6,000

Accumulated depreciation ($40,000 +$6,000)46,000

12/31/18—Historical cost Figures

Depreciation expense 6.000

Accumulated depreciation 52,000

Consolidated Balances

Sales = $1,008,000 (add the two book values and subtract $92,000 in intra-entity transfers)

Cost of Goods Sold = $566,500 (add the two book values and subtract$92,000 in intra-entity purchases. Subtract $14,000 because of the previous year deferred intra-entity gross profit and add $12,500 to defer the current year intra-entity gross profit in ending inventory.)

Operating Expenses = $206,000 (add the two book values and include the $10,000 excess amortization expenses but remove the $4,000 in excess depreciation expense [$10,000 – $6,000] created by building transfer)

Investment Income = $0 (the intra-entity balance is removed because the individual revenue and expense accounts of the subsidiary are included for consolidation

Inventory = $287,500 (add the two book values and subtract the$12,500 ending intra-entity gross profit)

Equipment (net) = $292,000 (add the two book values and include the$60,000 allocation From the acquisition-date Fair value less three years of excess amortizations)

Buildings (net) = $528,000 (add the two book values and subtract the$20,000 intra-entity gain on the transfer after two years of excess depreciation [$4,000 per year])

giving a thumbs up means me a lot


Related Solutions

Allison Corporation acquired 90 percent of Bretton on January 1, 2016. Of Bretton's total acquisition-date fair...
Allison Corporation acquired 90 percent of Bretton on January 1, 2016. Of Bretton's total acquisition-date fair value, $60,000 was allocated to undervalued equipment (with a 10-year remaining life) and $80,000 was attributed to franchises (to be written off over a 20-year period). Since the takeover, Bretton has transferred inventory to its parent as follows: Year Cost Transfer Price Remaining at Year-End 2016 $ 45,000 $ 90,000 $ 30,000 (at transfer price) 2017 48,000 80,000 35,000 (at transfer price) 2018 69,000...
On January 1, 2016, Alpha acquired 80 percent of Delta. Of Delta's total business fair value,...
On January 1, 2016, Alpha acquired 80 percent of Delta. Of Delta's total business fair value, $224,000 was allocated to copyrights with a 20-year remaining life. Subsequently, on January 1, 2017, Delta obtained 70 percent of Omega's outstanding voting shares. In this second acquisition, $148,200 of Omega's total business fair value was assigned to copyrights that had a remaining life of 12 years. Delta's book value was $585,000 on January 1, 2016 and Omega reported a book value of $181,500...
On 1/1/2016, Choco acquired 70% of Cake. Choco paid $700,000 and acquisition date fair value of...
On 1/1/2016, Choco acquired 70% of Cake. Choco paid $700,000 and acquisition date fair value of non-controlling interest (NCI) is $200,000. On 1/1/2016, Choco allocated the entire $80,000 excess fair value over book value to adjust “patented technology” account (estimated remaining life of 10 years). During 2016, Choco sold goods to Cake for $200,000 which cost Choco $170,000. Cake still owns 50% of the goods at the end of 2016. Sales revenue for Choco is $1,200,000, and for Cake is...
Consolidation Eliminating Entries, Date of Acquisition and Two Years Later Plaza Hotels acquired a 90 percent...
Consolidation Eliminating Entries, Date of Acquisition and Two Years Later Plaza Hotels acquired a 90 percent interest in Stardust Casinos on January 1, 2020 for $51,100,000. The fair value of the 10 percent noncontrolling interest at the date of acquisition was $2,900,000. Stardust’s date-ofacquisition reported net assets were carried at amounts approximating fair value, except for these items: • Plant and equipment, 10-year life, straight-line, is overvalued by $6,000,000. • Previously unrecorded limited-life identifiable intangibles, 4-year life, straight-line, were valued...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $495,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $495,000 in cash. The subsidiary's stockholders' equity accounts totaled $479,000 and the noncontrolling interest had a fair value of $55,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $47,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (six-year remaining life). Brey reported net income from its own...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $486,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, 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...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $495,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $495,000 in cash. The subsidiary's stockholders' equity accounts totaled $479,000 and the noncontrolling interest had a fair value of $55,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $47,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (six-year remaining life). Brey reported net income from its own...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $540,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $540,000 in cash. The subsidiary's stockholders' equity accounts totaled $524,000 and the noncontrolling interest had a fair value of $60,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $32,000. 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...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $342,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $342,000 in cash. The subsidiary's stockholders' equity accounts totaled $326,000 and the noncontrolling interest had a fair value of $38,000 on that day. However, a building (with a nine-year remaining life) in Brey's accounting records was undervalued by $18,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (six-year remaining life). Brey reported net income from its own...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $405,000...
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $405,000 in cash. The subsidiary's stockholders' equity accounts totaled $389,000 and the noncontrolling interest had a fair value of $45,000 on that day. However, a building (with a nine-year remaining life) in Brey's accounting records was undervalued by $27,000. 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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT