Accounts Income Statement Revenues Cost of goods sold Allen Co. Bradford Co. Debit (485,000) (190,000) 160,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Accounts Income Statement Revenues Cost of goods sold Allen Co. Bradford Co. Debit (485,000) (190,000) 160,000 70,000 Depreciation expense 130,000 52,000 (E) Amortization expense (E) Equity in subsidiary earnings (66,000) (0) Net Income (261,000) (68,000) Statement of Retained Earnings Retained earnings 1/1 (659,000) (98,000) (S) Net income (above) (261,000) (68,000) Dividends paid 175,500 40,000 Retained earnings 12/31 (744,500) (126,000) Balance Sheet Current assets 268,000 75,000 Investment in Bradford Co. 216,000 (D) (S) (A) (0) Land 427,500 58,000 (A) Buildings and equipment (net) 713,000 161,000 (A) (E) Formula (A) (E) Total assets 1,624,500 294,000 Current liabilities (110,000) (19,000) Long-term liabilities (80,000) (84,000) Common stock (600,000) (60,000) (S) Additional paid-in capital (90,000) (5,000) (S) Retained earnings 12/31 (744,500) (126,000) Total Liabilities and Equity (1,624,500) (294,000) Parentheses indicate a credit balance Consolidation Entries (D) ww Credit Totals Computation of Goodwill (if any) Fair Value of Consideration transferred (10,000 x $14) Book value of S Co. Excess fair value over book Allocated to Land Allocated to equipment Allocated to secret formula Goodwill Analysis of Subsidiary earnings Bradford Company net income Additional equipment depreciation ($5,000/5years) Additional formula depreciation ($20,000/20 years) Equity in subsidiary earnings on parent books Problem 35 Journal Entries Consolidation Entry S: Common Stock Paid in Capital Retained Earnings (Beginning) Investment in Bradford Company Eliminate subsidiary equity (beginning retained earnings) Consolidation Entry A: Building Land Formula Investment in Bradford Company Allocate subsidiary acquisition date fair value adjustments. The financial statement given is for 2018. Therefore four years depreciation and amortization (2014 thru 2018) have already been taken. That leaves a fair value excess of $1,000 for equipment and $16,000 for formula. As land is not depreciated it gets the full $10,00. Consolidation Entry I: Equity in Subsidiary Earnings Investment in Bradford Company Eliminate equity income - The entire equity income recorded in the parent Allen Company must be eliminated. Consolidation Entry D: Investment in Bradford Company Dividends Paid Eliminate intercompany dividend Consolidation Entry E: Depreciation Expense - Equipment Amortization Expense - Formula Formula Equipment Recognize current year excess fair value expenses.cess Accounts Income Statement Revenues Cost of goods sold Allen Co. Bradford Co. Debit (485,000) (190,000) 160,000 70,000 Depreciation expense 130,000 52,000 (E) Amortization expense (E) Equity in subsidiary earnings (66,000) (0) Net Income (261,000) (68,000) Statement of Retained Earnings Retained earnings 1/1 (659,000) (98,000) (S) Net income (above) (261,000) (68,000) Dividends paid 175,500 40,000 Retained earnings 12/31 (744,500) (126,000) Balance Sheet Current assets 268,000 75,000 Investment in Bradford Co. 216,000 (D) (S) (A) (0) Land 427,500 58,000 (A) Buildings and equipment (net) 713,000 161,000 (A) (E) Formula (A) (E) Total assets 1,624,500 294,000 Current liabilities (110,000) (19,000) Long-term liabilities (80,000) (84,000) Common stock (600,000) (60,000) (S) Additional paid-in capital (90,000) (5,000) (S) Retained earnings 12/31 (744,500) (126,000) Total Liabilities and Equity (1,624,500) (294,000) Parentheses indicate a credit balance Consolidation Entries (D) ww Credit Totals Computation of Goodwill (if any) Fair Value of Consideration transferred (10,000 x $14) Book value of S Co. Excess fair value over book Allocated to Land Allocated to equipment Allocated to secret formula Goodwill Analysis of Subsidiary earnings Bradford Company net income Additional equipment depreciation ($5,000/5years) Additional formula depreciation ($20,000/20 years) Equity in subsidiary earnings on parent books Problem 35 Journal Entries Consolidation Entry S: Common Stock Paid in Capital Retained Earnings (Beginning) Investment in Bradford Company Eliminate subsidiary equity (beginning retained earnings) Consolidation Entry A: Building Land Formula Investment in Bradford Company Allocate subsidiary acquisition date fair value adjustments. The financial statement given is for 2018. Therefore four years depreciation and amortization (2014 thru 2018) have already been taken. That leaves a fair value excess of $1,000 for equipment and $16,000 for formula. As land is not depreciated it gets the full $10,00. Consolidation Entry I: Equity in Subsidiary Earnings Investment in Bradford Company Eliminate equity income - The entire equity income recorded in the parent Allen Company must be eliminated. Consolidation Entry D: Investment in Bradford Company Dividends Paid Eliminate intercompany dividend Consolidation Entry E: Depreciation Expense - Equipment Amortization Expense - Formula Formula Equipment Recognize current year excess fair value expenses.cess
Expert Answer:
Answer rating: 100% (QA)
Youve presented an image showing a snapshot of a consolidation worksheet used for preparing consolidated financial statements This worksheet is a tool ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-1259444951
13th edition
Authors: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupni
Posted Date:
Students also viewed these accounting questions
-
Aretailer sellsluxuryshirts whicharesupplied byamanufacturer.Theannualdemandfortheseshirts is 1,000 units. The manufacturer sells the shirts to the retailer at the unit price of $1000. For the...
-
The Maxon 18-Watt permanent magnet DC motor used in the lab exercises has the following parameters: 1. Maximum Power: 18W 1. Maximum voltage: +15V 2. Torque Constant: 0.0502 Nm/A 2. Maximum...
-
Ari Goldstein issued $300,000 of 11%, five-year bonds payable on January 1, 2024. The market interest rate at the date of issuance was 10%, and the bonds pay interest semiannually. Requirements 1....
-
Why would it be problematic for a central bank to have a primary goal of maximizing economic growth?
-
In Problem, perform the indicated operations and simplify. x/x + 1 x + 1
-
Using an incremental internal rate of return (IRR) analysis, the decision to replace the "current best" by the "challenger"' is based on what decision rule? a. The internal rate of return of the...
-
Refer to the financial statements and the Notes to Consolidated Financial Statements of Tootsie Roll Industries in Appendix A. Instructions Answer the following questions. (a) What were the total...
-
8. Let's assume that firm T faces a downward-sloping (straight-line) demand curve. (a) Fill in the columns for TR and MR in the table below. (Note that the figures for MR are entered between 0 and 1,...
-
DM Yard Services has now added residential and commercial customers and is providing services on a regular basis. Review the Income Statement and Sales by Customer Summary Report: January 1 - May 31....
-
Devon has owned a home for eight years. It was purchased for 289000 . She has a first mortgage of $156 500, a car lease with a buyout amount of $12 000, and credit card debt of $1989. How much of a...
-
Below are two years income statement records of the HTM Corp (imaginary). According to the given information, please answer the following questions. Income Statement HTM Corp Dec. 31, 2XX1 2XX2 Sales...
-
Consider a perfect classical gas. Each gas particle has two single particle states, and 2 with energies & and 2. The gas is filled into a porous container, and the container is then put into a...
-
Use the following abbreviated mortality table to answer questions 41-43. Age of Number of Males People 70 627,416 71 72 Probability of Dying 0.03951 0.04330 0.04765 0.05670 0.06239 73 74 Number of...
-
A projectile is launched from ground level with an initial speed of 49.5 m/s at an angle of 31.5 above the horizontal. It strikes a target in the air 2.79 s later. What is the horizontal distance...
-
You must first access Austlii using this web address to research information in order to assist them with answering the following questions: ...
-
I believe I am going to use the dividend valuation model (DVM) based on the variable-growth assumption for the ACC 345 7-1 Final Project Submission: Financial Analysis and Valuation Report . You can...
-
6 (a) Briefly develop a mathematical model of the behaviour of a copper-twisted pair cable (b) Derive the magnetic energy from: w given that: K + w, where the - - k symbols have their usual meaning...
-
On January 1, 2016, Aronsen Company acquired 90 percent of Siedel Companys outstanding shares. Siedel had a net book value on that date of $480,000: common stock ($10 par value) of $200,000 and...
-
Why might real estate be omitted from an inventory of estate property? a. Real estate is subject to a separate inheritance tax. b. State laws prohibit real property from being conveyed by an estate....
-
What is pushdown accounting? a. A requirement that a subsidiary must use the same accounting principles as a parent company. b. Inventory transfers made from a parent company to a subsidiary. c. A...
-
Let \(F: \mathbb{R} ightarrow[0,1]\) be a distribution function. a) Show that there exists a probability space \((\Omega, \mathscr{A}, \mathbb{P})\) and a random variable \(X\) such that...
-
Let \(\left(B_{t}ight)_{t \geqslant 0}\) be a \(\mathrm{BM}^{d}\) and assume that \(X\) is a \(d\)-dimensional random variable which is independent of \(\mathscr{F}_{\infty}^{B}\). a) Show that...
-
Let \(\left(B_{t}, \mathscr{F}_{t}ight)_{t \geqslant 0}\) be a one-dimensional Brownian motion. Which of the following processes are martingales? a) \(U_{t}=e^{c B_{t}}, c \in \mathbb{R}\); b)...
Study smarter with the SolutionInn App