Problem1: On January 1, 2009, Vacker Co. acquired 70% of Carper
Inc. by paying $650,000. This included a $20,000 control premium.
Carper reported common stock on that date of $420,000 with retained
earnings of $252,000. A building was undervalued in the company's
financial records by $28,000. This building had a ten-year
remaining life. Copyrights of $80,000 were to be recognized and
amortized over 20 years.
Carper earned income and paid cash dividends as follows:
NI |
Div Paid |
|
2009 |
$105,000 |
$54,600 |
2010 |
$134,400 |
$61,600 |
2011 |
$154,000 |
$84,000 |
On December 31, 2011, Vacker owed $30,800 to Carper. There have
been no changes in Carper's common stock account since the
acquisition.
1. Show the acquisition date FV allocation, which includes detailed steps such as allocation to BV, FV over BV, and Goodwill allocation, between controlling and noncontrolling interests.
2. Calculate the following amounts for individual accounts:
the balance of investment in Carper on Vacker’s book on Dec 31st 2010;
noncontrolling interest on consolidated financial statement on Dec 31st, 2010);
and the balance of noncontrolling interest on Dec 31st 2011.
3. List all necessary consolidation entries as of December 31, 2011?
1. Show the acquisition date FV allocation, which includes detailed steps such as allocation to BV, FV over BV, and Goodwill allocation, between controlling and noncontrolling interests. | ||||
From the acquisition value, $28,000 was allocated based on the fair value of the building and will be amortized Within a ten-year remaining life; while Copyrights of $80,000 were to be recognized and amortized over 20 years. |
||||
Hence Amortization |
controlling interest (70%) |
Non-controlling interest (30%) |
||
A | B | C =B X 70% | D= B X 30% | |
Building |
= $28,000 /10 years |
|||
$ 2,800 | $ 1,960 | $ 840 | ||
Copy Right | =$80,000 / 20 years | |||
$ 4,000 | $ 2,800 | $ 1,200 | ||
GoodWill | ||||
Fair Value of the net asset acquired | ||||
common stock | $ 420,000 | |||
retained earnings | $ 252,000 | |||
building | $ 28,000 | |||
Copyrights | $ 80,000 | |||
(A) | $ 780,000 | |||
Less | * Vacker paid $650,000 which includes $20,000 premium | |||
Non controlling interest * (9000000* 30%) | $ 270,000 | Amt without premium | = 650000-20000 | |
controlling interest | $ 650,000 | $ 630,000 | ||
(B) | $ 920,000 | Value of company | = 630000/70% | |
Goodwill (A-B) | $ 140,000 | $ 900,000 | ||
Goodwill attributable to Vacker - 70% | = $650,000 – [70% × $780,000] | |||
$104,000 | ||||
Goodwill attributable to non controlling interest - 30% | = $270,000 – [30% × $780,000] | |||
$36,000 | ||||
2. Calculate the following
amounts for individual accounts: noncontrolling interest on consolidated financial statement on Dec 31st, 2010); and the balance of noncontrolling interest on Dec 31st 2011. |
||||
noncontrolling interest on consolidated financial statement on Dec 31st, 2010 | ||||
Common Stock-Carper Inc. | 420,000 | |||
Retained Earnings (252,000+105000-54600+134400-61600) | 375,200 | |||
(A) | 795,200 | |||
(B) | 30% | |||
C=(A) X (B) | 238,560 | |||
balance of noncontrolling interest on Dec 31st 2011. | ||||
as on 01-01-2009 | 270,000 | |||
Income (105000-2800-4000)*30% | 29,460 | |||
Div (54600*30%) | -16,380 | |||
Income (134400-2800-4000)*30% | 38,280 | |||
Div (61600*30%) | -18,480 | |||
as on 01-01-2011 | 302,880 | |||
Dividends (84000*30%) |
-25,200 | |||
Income of Carper (154000-2800-4000) *30% |
44,160 | |||
balance of noncontrolling interest on Dec 31st 2011. | 321,840 |