On January 1, 2023, the Smith Company exchanged $500,000 cash for 100% of the outstanding voting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On January 1, 2023, the Smith Company exchanged $500,000 cash for 100% of the outstanding voting stock of the Jones Company. On the acquisition date, Jones Company had net equity consisting of the following: Common Stock Retained Earnings $300,000 120,000 Smith then prepared the following fair value allocations: Equipment, with a remaining life of 6 years was undervalued by $60,000. All other assets and liabilities are fairly reported. During 2023, Jones Company reported earnings of $46,000 and paid cash dividends totaling $10,000. The financial statements for the two companies as of December 31, 2023 is presented on the worksheet, below. Required: complete the worksheet to consolidate the financial information of these two companies as of December 31, 2023. Smith Company AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year Ending December 31, 2023 Consolidation Entries Income Statement Smith Jones Debit Revenues (6,400,000) (900,000) Cost of goods sold 3,906,000 500,000 Depreciation expense 875,000 200,000 Amortization expense. 430,000 114,000 Interest expense 55,000 40,000 Credit Balances Equity earnings in Jones (36,000) Net income (1,170,000) (46,000) Statement of Retained Earnings Retained earnings 1/1 (5,340,000) (120,000) Net income (above) (1,170,000) (46,000) I Dividends declared 560,000 10,000 Retained earnings 12/31 (5,950,000) (156,000) Balance Sheet Cash 70,000 143,000 Accounts receivable 950,000 200,000 Inventories 1,700,000 780,000 Investment in Mathias 526,000 Equipment (net) 3,700,000 1,005,000 Patents 90,000 Unpatented technology 2,125,000 450,000 Goodwill 400,000 Total assets 9,561,000 2,578,000 Current liabilities Long-term debt (1,000,000) (1,200,000) (500,000) (922,000) Common stock Retained earnings 12/31 Total liabilities and equity (4,200,000) (300,000) (3,861,000) (156,000) (9,561,000) (2,578,000) On January 1, 2023, the Smith Company exchanged $500,000 cash for 100% of the outstanding voting stock of the Jones Company. On the acquisition date, Jones Company had net equity consisting of the following: Common Stock Retained Earnings $300,000 120,000 Smith then prepared the following fair value allocations: Equipment, with a remaining life of 6 years was undervalued by $60,000. All other assets and liabilities are fairly reported. During 2023, Jones Company reported earnings of $46,000 and paid cash dividends totaling $10,000. The financial statements for the two companies as of December 31, 2023 is presented on the worksheet, below. Required: complete the worksheet to consolidate the financial information of these two companies as of December 31, 2023. Smith Company AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year Ending December 31, 2023 Consolidation Entries Income Statement Smith Jones Debit Revenues (6,400,000) (900,000) Cost of goods sold 3,906,000 500,000 Depreciation expense 875,000 200,000 Amortization expense. 430,000 114,000 Interest expense 55,000 40,000 Credit Balances Equity earnings in Jones (36,000) Net income (1,170,000) (46,000) Statement of Retained Earnings Retained earnings 1/1 (5,340,000) (120,000) Net income (above) (1,170,000) (46,000) I Dividends declared 560,000 10,000 Retained earnings 12/31 (5,950,000) (156,000) Balance Sheet Cash 70,000 143,000 Accounts receivable 950,000 200,000 Inventories 1,700,000 780,000 Investment in Mathias 526,000 Equipment (net) 3,700,000 1,005,000 Patents 90,000 Unpatented technology 2,125,000 450,000 Goodwill 400,000 Total assets 9,561,000 2,578,000 Current liabilities Long-term debt (1,000,000) (1,200,000) (500,000) (922,000) Common stock Retained earnings 12/31 Total liabilities and equity (4,200,000) (300,000) (3,861,000) (156,000) (9,561,000) (2,578,000)
Expert Answer:
Answer rating: 100% (QA)
Smith Company and Consolidated Subsidiary Consolidation Worksheet For Year Ending December 31 2023 Income Statement Smith Jones Consolidation Entries ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
China Petroleum and Chemical Corporation China Petroleum and Chemical Corporation (CPCC) is one of a growing number of Chinese companies that has cross-listed its stock on foreign stock exchanges. To...
-
In a small university, the Computer Science Department has six faculty members. However, each faculty member belongs to only the computer science department. This type of relationship is called a....
-
In 1975, did men and women marry at the same age? Here are boxplots of the age at first marriage for a sample of U.S. citizens then. Write a brief report discussing what these data show. Age at First...
-
Beach way Enterprises was organized on June 1, 2012, by two college students who recognized an opportunity to make money while spending their days at a beach in Florida. The two entrepreneurs plan to...
-
A cord of length \(l\) is made to vibrate in a viscous medium. Derive the equation of motion considering the viscous damping force.
-
James Corporation is planning to issue $500,000 worth of bonds that mature in 10 years and pay 6 percent interest each June 30 and December 31. All of the bonds will be sold on January 1, 2011....
-
Write the elements d23 and d 42 of matrix D. 60 100 150 120 25 48 60 10 D=100 93 60 80 75 94 140 170 80 80 60 0
-
Discuss the pros and cons of probation as an alternative to incarceration. Consider factors like cost-effectiveness, rehabilitation, and public safety. Which issue do you believe is the most...
-
A mixture of air and benzene vapor must be cooled from 160 to 60 in a tubular condenser-cooler. The humidity at the inlet is 0.6 pounds/pound of air. Calculate: a)Wet temperature of the entering gas...
-
When converting annual data to daily data or vice versa in these problems, assume there are 365 days per year. Problema 2 Builders Circle, a hardware and building supplies company, processes all its...
-
Company XYZ is looking for a Finance/Accounting intern. The student filling this position will handle a wide range of important duties. Responsibilities *Assist with month-end financial reports *Post...
-
Describe the difference between a lower coefficient of thermal expansion and a higher coefficient of thermal expansion in a material in response to the change in heat and resistance and how does that...
-
Kaz is interested in understanding factors contributing to burnout among mental healthcare professionals who do not work in a private practice. They hypothesize that organizations or companies that...
-
Write the three methods used to determine the accuracy of any given forecasting method
-
Anna, a high school counselor, devised a program that integrates classroom learning with vocational training to help adolescents at risk for school dropouts stay in school and transition to work...
-
Show that \[ \gamma_{i}=\frac{\bar{\phi}_{i}}{\phi_{i}} \]
-
Carbon dioxide occupies a tank at \(100^{\circ} \mathrm{C}\). If the volume of the tank is \(0.5 \mathrm{~m}^{3}\) and the pressure is \(500 \mathrm{kPa}\), determine the mass of the gas in the tank.
-
Give an informatory note on saturation temperature and saturation pressure.
Study smarter with the SolutionInn App