On January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $972,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $1,020,000 and Retained Earnings of $51,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $108,000. QuickPort attributed the $9,000 excess of NetSpeed's fair value over book value to a database with a five-year remaining life.
During the next two years, NetSpeed reported the following:
Net Income | Dividends Declared | |||||
2017 | $ | 12,600 | $ | 1,800 | ||
2018 | 18,000 | 1,800 | ||||
On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $12,000. The equipment originally cost $17,000 and had accumulated depreciation of $6,500 and an estimated remaining life of three years at the date of the intra-entity transfer.
1)Prepare the worksheet adjustments for the December 31, 2018, consolidation of QuickPort and NetSpeed.
Consideration Paid (Fair Value) | 972000 | ||
Net Income for 2017 | 12600 | ||
Less: Data Base Amortization (Excess of fair value to book value) | 9000/5 | -1800 | |
Adjusted net Income | 10800 | ||
Ownership 90% | 90% | ||
Quickport share of income | 9720 | ||
Less: Gain on Equipment transferred | 12000-(17000-6500) | 1500 | |
Add: Depreciation (6 month | 1500/3year=500/2 | 250 | |
Equity earning of Netspeed | 8470 | ||
Less: Dividend Share 90% | 1800*90% | 1620 | |
Balance on 31/12/17 | 978850 | ||
Net Income for 2018 | 18000 | ||
Less: Data Base Amortization (Excess of fair value to book value) | 9000/5 | -1800 | |
Adjusted net Income | 16200 | ||
Ownership % | 90% | ||
Quickport share of income | 14580 | ||
Add: Depreciation | 1500/3 | 500 | |
Equity earning of Netspeed | 15080 | ||
Less: Dividend Share 90% | 1800*90% | 1620 | |
Balance on 31/12/18 | 992310 |
Get Answers For Free
Most questions answered within 1 hours.