70.2K

Verified Solution

Link Copied!

Following are financial statements for Moore Company and Kirby Company for 2015:

	Moore				Kirby
Sales	$	(800,000	)		$	(600,000	)
Cost of goods sold		500,000				400,000
Operating and interest expenses		100,000				160,000
Net income	$	(200,000	)		$	(40,000	)
Retained earnings, 1/1/15	$	(990,000	)		$	(550,000	)
Net income		(200,000	)			(40,000	)
Dividends declared		130,000				0
Retained earnings, 12/31/15	$	(1,060,000	)		$	(590,000	)
Cash and receivables	$	217,000			$	180,000
Inventory		224,000				160,000
Investment in Kirby		657,000				0
Equipment (net)		600,000				420,000
Buildings		1,000,000				650,000
Accumulated depreciationbuildings		(100,000	)			(200,000	)
Other assets		200,000				100,000
Total assets	$	2,798,000			$	1,310,000
Liabilities	$	(1,138,000	)		$	(570,000	)
Common stock		(600,000	)			(150,000	)
Retained earnings, 12/31/15		(1,060,000	)			(590,000	)
Total liabilities and equity	$	(2,798,000	)		$	(1,310,000	)

Moore purchased 90 percent of Kirby on January 1, 2014, for $657,000 in cash. On that date, the 10 percent noncontrolling interest was assessed to have a $73,000 fair value. Also at the acquisition date, Kirby held equipment (4-year remaining life) undervalued on the financial records by $20,000 and interest-bearing liabilities (5-year remaining life) overvalued by $40,000. The rest of the excess fair value over book value was assigned to previously unrecognized brand names and amortized over a 10-year life.

During 2014 Kirby earned a net income of $80,000 and paid no dividends.

Each year Kirby sells Moore inventory at a 20 percent gross profit t rate. Intra-entity sales were $145,000 in 2014 and $160,000 in 2015. On January 1, 2015, 30 percent of the 2014 transfers were still on hand and, on December 31, 2015, 40 percent of the 2015 transfers remained.

Moore sold Kirby a building on January 2, 2014. It had cost Moore $100,000 but had $90,000 in accumulated depreciation at the time of this transfer. The price was $25,000 in cash. At that time, the building had a five-year remaining life.

Determine all consolidated balances computationally.

Sales:

Cost of goods sold:

Operating and interest expenses:

Noncontrolling interest in consolidated net income:

consolidated net income:

Consolidated net income to controlling interest:

Retained earnings 1/1/15

dividends declared

retained earnings 12/31/15

cash and receivables

inventory

investment in kirby

equipment (net)

buildings

accumulated depreciation

other assets

brand names

total assets

liabilities

NCI

common stock

retained earnings 12/31/15

Total Liabilities and equity

Answer & Explanation Solved by verified expert

See Answer