Question

In: Accounting

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 $800,000 in 2016. Cost of goods sold for Choco is $700,000 and for Cake is $500,000 in 2016. Net income for Choco is $120,000 and for Cake is $70,000 in 2016. Cake declared $10,000 of dividends in 2016. Choco uses equity method to account for this investment

Calculate 1) gross profit in percentage and 2) gross profit for remaining year-end inventory.

What is the “equity in earnings of Cake” and “investment in Cake” in 12/31/16?

Prepare consolidation Entry TI

Prepare consolidation Entry G:

What is the consolidated sales revenue for 2016?

What is the consolidated cost of goods sold for 2016?

What is the non-controlling interest’s (NCI’s) share of consolidated net income?

Expert Solution

Step 1:

Choco acquired Cake: Controlling share of acquisition of 70% stake in Cake for a consideration of $7 lac (an excess $80000 fair value over book value.

Step 2:

Remaining 30% stake are considered to be non-controlling interest stake, for which the fair value s $2,00,000.

Step 3:

During 2016, Choco sold good worth $2,00,000 ( COGS= $1,70,000) to cake. Out of which 1,00,000 are still with cake in its end inventory. So the internal sales amount to $ 2,00,000.

Step4:

	Choco	Cake
Particulars	Amount	Amount
Sales	12,00,000	8,00,000
Cost of good sold	70,000	5,00,000
Net Income	1,20,000	70,000
Dividend	-	10,00

What is the consolidated sales revenue for 2016?

=Sales revenue of Choco-Internal sales to cake by Choco+ 70% of sales revenue of cake

=12,00,000-2,00,000+8,00,000*0.70

=15,60,000

What is the consolidated cost of good sold in 2016?

=COGS of Choco- internal COGS for the goods sold to Cake by Choco +70% of COGS of Cake.

=70,000-1,70,000+5,00,000*0.70

=2,50,000

Gross profit in %= Consolidated sales revenue- consolidated COGS= (15,60,000-2,50,000)/15,60,000= 83.9%=~84%

What is equity in earnings of Cake?

As Choco has 70%, stake in the Cake, hence Choco's share in Cake's earning =49000

What is the value of investment in Cake at the year end 31/12/2016?

As Choco uses equity method of acquisition consolidation, The aquisition consideration which was $ 7,00,000 is considered to be the initial investmnet made by Choco in Cake. Further, with the controlling investment holding in Cake of 70%, Choco will also record the share of Cake's earning as the revenue from investment which is expected to increase the carrying value of investment. Hence the Investment in Cake at the year end will also incude the 70% of the net income of Cake. Investment in Cake as on 31/12/2018=7,00,000+49,000= 7,49,000

What is the non-controlling interest's (NCI's) share of consolidated net income?

Consolidated Net Income = Net Income of Choco+ 70% of Net Income of Cake

Consolidated Net Income= 1,20,000+49,000 = 1,69,000

Non -controlling interest share of consolidated income = 30% of consolidated net income =50,700

ekkarill92 answered 1 year ago

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...

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...

1. On 12/31, Choco acquired all assets and liabilities of Cake by issuing 40,000 shares of...

1. On 12/31, Choco acquired all assets and liabilities of Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share and this combination is a statutory merger (Cake was dissolved). Choco has common stock with $15 par, 50,000 shares outstanding and Cake has $5 par, 60,000 shares outstanding Choco Book Values Cake Book Values Cake Fair Values Cash and Receivable 350,000 180,000 170,000 Inventories 250,000 100,000 150,000 Land 700,000 120,000 240,000 Building and...

How to obtain acquisition date book value and fair value in excess of book value

At the beginning of 2016, VHF Industries acquired a equipment with a fair value of $6,339,740...

At the beginning of 2016, VHF Industries acquired a equipment with a fair value of $6,339,740 by issuing a four-year, noninterest-bearing note in the face amount of $8 million. The note is payable in four annual installments of $2 million at the end of each year. 1. What is the effective rate of interest implicit in the agreement? 2. Record these three transactions: 01/01/2016 purchase of the equipment, interest expense on 31/12/2016, and interest expense on 31/12/2017. 3. Suppose the...

Allocation schedule for fair value/book value differential and consolidated balance sheet at acquisition Pop Corporation acquired...

Allocation schedule for fair value/book value differential and consolidated balance sheet at acquisition Pop Corporation acquired 70 percent of the outstanding common stock of Son Corporation on January 1, 2016, for $350,000 cash. Immediately after this acquisition the balance sheet information for the two companies was as follows (in thousands) Pop BV Book Value Fair Value Assets Cash $70 $40 $40 Receivables net 160 60 60 Inventories 140 60 100 Land 200 100 120 Buildings net 220 140 ...

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...

There is an assignment of fair values related to a $3,765,000 acquisition. The fair value of...

There is an assignment of fair values related to a $3,765,000 acquisition. The fair value of the net identifiable tangible assets is $1,850,000. The purchase included a Customer List with a fair value at $337,000. A) Assume that the purchase and sale agreement requires the payment of an additional $850,000 if the subsidiary achieves a certain level of earnings. The fair value of that contingent earnings clause in the agreement is estimated to be $216,500. How does this additional information...

Acquisition at Other than Fair Value of Net Assets Mason Corporation acquired 100 percent ownership of...

Acquisition at Other than Fair Value of Net Assets Mason Corporation acquired 100 percent ownership of Best Company on February 12, 20X9. At the date of acquisition, Best Company reported assets and liabilities with book values of $420,000 and $165,000, respectively, common stock outstanding of $80,000, and retained earnings of $175,000. The book values and fair values of Best’s assets and liabilities were identical except for land which had increased in value by $20,000 and inventories which had decreased by...

On January 1, 2019, Kelp Corporation acquired bonds with a face value of $700,000 for $677,829.11,...

On January 1, 2019, Kelp Corporation acquired bonds with a face value of $700,000 for $677,829.11, a price that yields a 11% effective annual interest rate. The bonds carry a 10% stated rate of interest, pay interest semiannually on June 30 and December 31, are due December 31, 2022, and are being held to maturity. Required: Prepare journal entries to record the purchase of the bonds and the first two interest receipts using the: 1. straight-line method of amortization 2....