Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
6-13
25. (40 minutes) (Acquisition-date consolidated worksheet for a parent and a
variable interest entity)
Anywhere Cloud Consolidated
Tech Computing A&E NCI Balances
Cash 45,000 25,000 70,000
Investment in Cloud
Computing 840,000 S 40,000
A 800,000
Capitalized software 965,000 140,000 1,105,000
Computer equipment 1,050,000 40,000 1,090,000
Communications
equipment 900,000 320,000 1,220,000
Research and
development asset A1,800,000 1,800,000
Patent 175,000 175,000
Goodwill A 200,000 200,000
Total assets 3,800,000 700,000 5,660,000
Long-term debt (925,000) (600,000) (1,525,000)
Common stock-Anywhere
Tech (2,500,000) (2,500,000)
Common stock-Cloud
Computing (25,000) S 10,000 (15,000)
Retained earnings (375,000) (75,000) S 30,000 (45,000) (375,000)
Noncontrolling interest A 1,200,000 (1,200,000) (1,260,000)
Total liabilities and equity (3,800,000) (700,000) 2,040,000 2,040,000 (5,660,000)
Consideration transferred $ 840,000
Noncontrolling interest fair value 1,260,000
Acquisition-date fair value $2,100,000
Book value 100,000
Excess fair over book value $2,000,000
Research and development asset 1,800,000
Goodwill $ 200,000