On January 1, 2024, Brooks Corporation exchanged $1,182,500 fair-value consideration for all of the outstanding voting...

Transcribed Image Text:

On January 1, 2024, Brooks Corporation exchanged $1,182,500 fair-value consideration for all of the outstanding voting stock of Chandler, Incorporated. At the acquisition date, Chandler had a book value equal to $1,127,500. Chandler's individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $210,000 with an estimated remaining life of six years. The Chandler acquisition was Brooks's only business combination for the year. In case expected synergies did not materialize, Brooks Corporation wished to prepare for a potential future spin-off of Chandler, Incorporated. Therefore, Brooks had Chandler maintain its separate incorporation and independent accounting information system as elements of continuing value. On December 31, 2024, each company submitted the following financial statements for consolidation. Dividends were declared and paid in the same period. Income Statement Revenues Cost of goods sold Accounts Gain on bargain purchase Depreciation and amortization Equity earnings from Chandler Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Current assets Brooks Corporation $ (508,500) 210,000 (155,000) 144,000 (208,000) $ (517,500) $ (1,915,000) (517,500) 300,000 $ (2,132,500) $ 205,000 1,485,500 Chandler Incorporated $ (655,000) 245,000 0 167,000 0 $ (243,000) $ (827,500) (243,000) 60,000 $ (1,010,500) $ 379,500 0 Investment in Chandler Trademarks Patented technology Equipment Total assets Liabilities Common stock Retained earnings, 12/31 Total liabilities and equity Note: Parentheses indicate a credit balance. 192,000 310,000 664,000 $ 2,856,500 $ (189,000) (535,000) (2,132,500) $ (2,856,500) 279,000 457,000 343,000 $ 1,458,500 $ (148,000) (300,000) (1,010,500) $ (1,458,500) Required: a. Determine the following account balances: Gain on bargain purchase. Earnings from Chandler. Investment in Chandler. b. Prepare a December 31, 2024, consolidated worksheet for Brooks and Chandler. Accounts Income Statement Revenues Brooks Chandler Consolidated Debit Credit Totals Cost of goods sold Gain on bargain purchase Depreciation and amortization Equity earnings in Chandler Net income Statement of Retained Earnings Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Balance Sheet Current assets Investment in Chandler Trademarks Patented technology Equipment Total assets Liabilities Common stock Retained earnings, 12/31 Total liabilities and equity $ (508,500) $ (655,000) 210,000 (155,000) 144,000 (208,000) 245,000 0 167,000 0 35,000 208,000 $ (517,500) $ (243,000) $ (1,915,000) $ (827,500) (517,500) 300,000 (243,000) 60,000 $(2,132,500) $ (1,010,500) $ 205,000 $ 1,485,500 379,500 0 192,000 279,000 310,000 664,000 457,000 343,000 $ 2,856,500 $ 1,458,500 $ (189,000) $ (148,000) $ (1,163,500) 455,000 (155,000) 346,000 $ (517,500) 27,500 $ (1,915,000) (517,500) 60,000 300,000 $ (2,132,500) (535,000) (2,132,500) (300,000) (1,010,500) (2,132,500) $(2,856,500) $ (1,458,500) $ 87,500 $ 87,500 On January 1, 2024, Brooks Corporation exchanged $1,182,500 fair-value consideration for all of the outstanding voting stock of Chandler, Incorporated. At the acquisition date, Chandler had a book value equal to $1,127,500. Chandler's individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $210,000 with an estimated remaining life of six years. The Chandler acquisition was Brooks's only business combination for the year. In case expected synergies did not materialize, Brooks Corporation wished to prepare for a potential future spin-off of Chandler, Incorporated. Therefore, Brooks had Chandler maintain its separate incorporation and independent accounting information system as elements of continuing value. On December 31, 2024, each company submitted the following financial statements for consolidation. Dividends were declared and paid in the same period. Income Statement Revenues Cost of goods sold Accounts Gain on bargain purchase Depreciation and amortization Equity earnings from Chandler Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Current assets Brooks Corporation $ (508,500) 210,000 (155,000) 144,000 (208,000) $ (517,500) $ (1,915,000) (517,500) 300,000 $ (2,132,500) $ 205,000 1,485,500 Chandler Incorporated $ (655,000) 245,000 0 167,000 0 $ (243,000) $ (827,500) (243,000) 60,000 $ (1,010,500) $ 379,500 0 Investment in Chandler Trademarks Patented technology Equipment Total assets Liabilities Common stock Retained earnings, 12/31 Total liabilities and equity Note: Parentheses indicate a credit balance. 192,000 310,000 664,000 $ 2,856,500 $ (189,000) (535,000) (2,132,500) $ (2,856,500) 279,000 457,000 343,000 $ 1,458,500 $ (148,000) (300,000) (1,010,500) $ (1,458,500) Required: a. Determine the following account balances: Gain on bargain purchase. Earnings from Chandler. Investment in Chandler. b. Prepare a December 31, 2024, consolidated worksheet for Brooks and Chandler. Accounts Income Statement Revenues Brooks Chandler Consolidated Debit Credit Totals Cost of goods sold Gain on bargain purchase Depreciation and amortization Equity earnings in Chandler Net income Statement of Retained Earnings Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Balance Sheet Current assets Investment in Chandler Trademarks Patented technology Equipment Total assets Liabilities Common stock Retained earnings, 12/31 Total liabilities and equity $ (508,500) $ (655,000) 210,000 (155,000) 144,000 (208,000) 245,000 0 167,000 0 35,000 208,000 $ (517,500) $ (243,000) $ (1,915,000) $ (827,500) (517,500) 300,000 (243,000) 60,000 $(2,132,500) $ (1,010,500) $ 205,000 $ 1,485,500 379,500 0 192,000 279,000 310,000 664,000 457,000 343,000 $ 2,856,500 $ 1,458,500 $ (189,000) $ (148,000) $ (1,163,500) 455,000 (155,000) 346,000 $ (517,500) 27,500 $ (1,915,000) (517,500) 60,000 300,000 $ (2,132,500) (535,000) (2,132,500) (300,000) (1,010,500) (2,132,500) $(2,856,500) $ (1,458,500) $ 87,500 $ 87,500