Fran Corporation acquired all outstanding $10 par value voting common stock of Brey Inc. on January 1, 20X9, in exchange for 25,000 shares of its $20 par value voting common stock.

On December 31, 20X8, Fran's common stock had a closing market price of $30 per share on a national stock exchange. The acquisition was appropriately accounted for under the acquisition method. Both companies continued to operate as separate business entities maintaining separate accounting records with years ending December 31. Fran accounts for its investment in Brey stock using the fully adjusted equity method (i.e., adjusting for unrealized intercompany profits).

On December 31, 20X9, the companies had condensed financial statements as follows:

Additional Information
No changes occurred in the Common Stock and Additional Paid-in Capital accounts during 20X9 except the one necessitated by Fran's acquisition of Brey.
At the acquisition date, the fair value of Brey's machinery exceeded its book value by $54,000.
The excess cost will be amortized over the estimated average remaining life of six years. The fair alues of all of Brey's other assets and liabilities were equal to their book values. At December 31, 20X9, Fran's management reviewed the amount attributed to goodwill as a result of its purchase of Brey's common stock and concluded an impairment loss of $35,000 should be recognized in 20X9.
During 20X9, Fran purchased merchandise from Brey at an aggregate invoice price of $180,000, which included a 100 percent markup on Brey's cost. At December 31, 20X9, Fran owed Brey $86,000 on these purchases, and $36,000 of this merchandise remained in Fran's inventory. Assume Fran uses the fully adjusted equity method.

Required
Develop and complete a consolidation worksheet that would be used to prepare a consolidated income statement and a consolidated retained earnings statement for the year ended December 31, 20X9, and a consolidated balance sheet as of December 31, 20X9. List the accounts in the worksheet in the same order as they are listed in the financial statements provided. Formal consolidated statements are not required. Ignore income tax considerations. Supporting computations should be in goodform.

Transcribed Image Text:

Fran Corporation Brey Inc. Dr (Cr) (3,800,000) (1,500,000) Income Statement Dr (Cr) Net Sales Income from Brey Gain on Sale of Warehouse Cost of Goods Sold Operating Expenses (including depreciation) Net Income (128,000) (30,000) 2,360,000 1,100,000 $ (498.000 870,000 440,000 (190.000) Retained Earnings Statement Balance, 1/1/x9 Net Income Dividends Paid S (440,000) (498,000) (156,000) (190,000) 40,000 Balance, 12/31X9 (938.000) (306.000 Balance Sheet Assets: Lash Accounts Receivable (net) Inventories Land, Plant, & Equipment Accumulated Depreciation Investment in Brey S 570,000 860,000 1,060,000 1,320,000 (370,000) 838,000 S 4,278,000 $ 150,000 350,000 410,000 680,000 (210,000) Total Assets 1,380,000 Liabilities & Stockholders Equity Accounts Payable & Accrued Expenses Common Stock Additional Paid-in Capital Retained Earnings (594,000) (400,000) (306,000) S4.278,000) (1.380,000) (1,340,000) (1,700,000) (300,000) (973,000) (80,000) Total Liabilities & Equity