In: Accounting
On January 1, 2015, Pack Co. acquired 80% of the common stock of Sack Co. by paying $80,000. On that date Sack' land was undervalued $3,800 and its Buildings (7 yr life) were undervalued $4,200 and its equipment (5 Yr life) were undervalued $2,000. A. Show the elements making of the cost of the investment. (Hint: Set up a schedule showing the controlling and non-controlling interest in the individual elements) B. Prepare consolidation entry S to eliminate the sub’s equity accounts at 12/31/15: C. Prepare consolidation entry A (acquisition) D. Prepare consolidation entry I (income) E. Prepare consolidation entry D (dividends) F. Prepare consolidation entry E (expenses)
A | Elements making cost of investment | |||
Computation of Goodwill | Total | Pack Co. (80%) | NCI (20%) | |
Consideration paid to acquire 80% stock | $80,000 | |||
Fair value of 20% noncontrolling interest | $20,000 | |||
Total fair value | $100,000 | $80,000 | $20,000 | |
Less: Book Value | ||||
Total Book value | $90,000 | $72,000 | $18,000 | |
Excess of fair value over book value | $10,000 | $8,000 | $2,000 | |
Excess allocated to: | ||||
Land | $3,800 | $3,040 | $760 | |
Building | $4,200 | $3,360 | $840 | |
Equipment | $2,000 | $1,600 | $400 | |
B | Consolidation entry S | |||
Common Stock | $90,000 | |||
Investment in Sack Co. | $72,000 | |||
Non-controlling Interest | $18,000 | |||
C | Consolidation entry A | |||
Land | $3,800 | |||
Building | $4,200 | |||
Equipment | $2,000 | |||
Investment in Sack Co. | $8,000 | |||
Non-controlling Interest | $2,000 | |||
D | Consolidation Entry I | |||
Need income details of Sack Co. | ||||
E. | Consolidation Entry D | |||
Need information about dividend distribution by Sack Co. | ||||
F | Consolidation Entry E | |||
Depreciation expense | $1,000 | |||
Building (4200/7) | $600 | |||
Equipment (2000/5) | $400 |