Question
Allen Company acquired 100 percent of Bradford Companys voting stock on January 1, 2017, by issuing 10,000 shares of its $10 par value common stock
Allen Company acquired 100 percent of Bradford Companys voting stock on January 1, 2017, by issuing 10,000 shares of its $10 par value common stock (having a fair value of $23.50 per share). As of that date, Bradford had stockholders equity totaling $182,100. Land shown on Bradfords accounting records was undervalued by $12,000. Equipment (with a five-year remaining life) was undervalued by $5,700. A secret formula developed by Bradford was appraised at $35,200 with an estimated life of 20 years.
The following are the separate financial statements for the two companies for the year ending December 31, 2021. There were no intra-entity payables on that date. Credit balances are indicated by parentheses.
Allen Company | Bradford Company | ||||||
Revenues | $ | (560,000 | ) | $ | (205,000 | ) | |
Cost of goods sold | 185,000 | 76,000 | |||||
Depreciation expense | 192,750 | 78,600 | |||||
Subsidiary earnings | (47,500 | ) | 0 | ||||
Net income | $ | (229,750 | ) | $ | (50,400 | ) | |
Retained earnings, 1/1/21 | $ | (834,000 | ) | $ | (108,000 | ) | |
Net income (above) | (229,750 | ) | (50,400 | ) | |||
Dividends declared | 175,500 | 40,000 | |||||
Retained earnings ,12/31/21 | $ | (888,250 | ) | $ | (118,400 | ) | |
Current assets | $ | 306,000 | $ | 92,000 | |||
Investment in Bradford | 221,800 | 0 | |||||
Company | |||||||
Land | 456,000 | 72,900 | |||||
Buildings and equipment (net) | 846,000 | 190,000 | |||||
Total assets | $ | 1,829,800 | $ | 354,900 | |||
Current liabilities | $ | (251,550 | ) | $ | (171,500 | ) | |
Common stock | (600,000 | ) | (60,000 | ) | |||
Additional paid-in capital | (90,000 | ) | (5,000 | ) | |||
Retained earnings, 12/31/21 | (888,250 | ) | (118,400 | ) | |||
Total liabilities and equity | $ | (1,829,800 | ) | $ | (354,900 | ) | |
Complete the table to show the computation for Subsidiary Earnings. (Negative amounts should be indicated by a minus sign.)
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started