Reference no: EM132831033
Question - Alpha Corporation purchased 70% of Beta Company on January 1, 2015, for $98,000. On that date, the non-controlling interest had a fair value of $42,000 and Beta reported common stock outstanding of $100,000 and retained earnings of $20,000. The differential is partially comprised of $5,000 related to excess value of buildings and equipment. These assets have a remaining useful life of five years. During 2015 Beta had income of $40,000 and paid dividends of $10,000. Alpha uses the equity method in accounting for its ownership of Beta. On December 31, 2016, the trial balances of the companies are as follows:
|
Alpha Corporation
|
Beta Corporation
|
Income statement
|
|
|
Sales
|
200,000
|
120,000
|
Cost of goods sold
|
(99,800)
|
(61,000)
|
Depreciation expense
|
(25,000)
|
(17,400)
|
Interest expense
|
(6,000)
|
(14,000)
|
Income from subsidary
|
16,620
|
|
Consolidated net income
|
85,820
|
27,600
|
Statement of retained earnings
|
|
|
Beginning balance
|
228,560
|
50,000
|
Net income
|
85,820
|
27,600
|
Less dividends declared
|
(40,000)
|
(10,000)
|
Ending balance
|
274,380
|
67,600
|
Balance sheet
|
|
|
Cash & accounts receivable
|
81,400
|
39,200
|
Inventory
|
60,000
|
55,000
|
Investment in Beta
|
124,370
|
|
Land
|
40,000
|
30,000
|
Buildings & equipment
|
504,000
|
362,000
|
Accumulated depreciation
|
(168,000)
|
(77,400)
|
Total assets
|
641,770
|
408,800
|
Accounts payable
|
86,190
|
41,200
|
Bonds payable
|
80,000
|
200,000
|
Bond premium
|
1,200
|
|
Common stock
|
200,000
|
100,000
|
Retained earnings
|
274,380
|
67,600
|
Total liabilities & equity
|
641,770
|
408,800
|
Beta sold inventory costing $45,000 to Alpha for $75,000 in 2015. Alpha held $9,000 in inventory at the end of 2015. Beta sold inventory costing $77,000 to Alpha in 2016 for $140,000 Alpha held $10,000 in inventory at the end of 2016.
On 1/1/2015 Alpha sold equipment with a book value of $10,000 to Beta for $14,000. The equipment originally cost Alpha $18,000. The equipment has a remaining life of 5 years at 1/1/2015.
Required -
1. Prepare an allocation of acquisition value at the time of acquisition to determine any excess value.
2. Record the equity entries made by Alpha for 2015 and 2016.
3. Prepare the analysis and entries required for the worksheet in 2015 and 2016.