E4-17 Consolidation Workpaper with Differential Kennelly Corporation acquired all of Short Company's common shares on January...

Transcribed Image Text:

E4-17 Consolidation Workpaper with Differential Kennelly Corporation acquired all of Short Company's common shares on January 1, 20X5, for $180,000. On that date, the book value of the net assets reported by Short was $150,000. The entire differential was assigned to depreciable assets with a six-year remaining economic life from January 1, 20X5. The adjusted trial balances for the two companies on December 31, 20X5, are as follows: Kennelly Corporation Short Company Debit Credit Item Cash Debit Credit $ 15,000 $ 5,000 Accounts Receivable 30,000 40,000 Inventory 70,000 60,000 Depreciable Assets (net) 325,000 225,000 Investment in Short Company Stock 195,000 Depreciation Expense 25,000 15,000 Other Expenses 105,000 75,000 Dividends Declared 40,000 10,000 Accounts Payable Notes Payable $ 50,000 $ 40,000 100,000 120,000 Common Stock 200,000 100,000 Retained Earnings 230,000 50,000 Sales 200,000 120,000 Income from Subsidiary 25,000 $805,000 $805,000 $430,000 $430,000 E4-17 Consolidation Workpaper with Differential Kennelly Corporation acquired all of Short Company's common shares on January 1, 20X5, for $180,000. On that date, the book value of the net assets reported by Short was $150,000. The entire differential was assigned to depreciable assets with a six-year remaining economic life from January 1, 20X5. The adjusted trial balances for the two companies on December 31, 20X5, are as follows: Kennelly Corporation Short Company Debit Credit Item Cash Debit Credit $ 15,000 $ 5,000 Accounts Receivable 30,000 40,000 Inventory 70,000 60,000 Depreciable Assets (net) 325,000 225,000 Investment in Short Company Stock 195,000 Depreciation Expense 25,000 15,000 Other Expenses 105,000 75,000 Dividends Declared 40,000 10,000 Accounts Payable Notes Payable $ 50,000 $ 40,000 100,000 120,000 Common Stock 200,000 100,000 Retained Earnings 230,000 50,000 Sales 200,000 120,000 Income from Subsidiary 25,000 $805,000 $805,000 $430,000 $430,000