On January 1, 2015, Brooks Corporation exchanged $1,148,000 fair-value consideration for all of the outstanding voting stock of Chandler, Inc. At the acquisition date, Chandler had a book value equal to $970,000. Chandlers individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $294,000 with an estimated remaining life of six years. The Chandler acquisition was Brookss 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, Inc. Therefore, Brooks had Chandler maintain its separate incorporation and independent accounting information system as elements of continuing value.

On December 31, 2015, each company submitted the following financial statements for consolidation. Dividends were declared and paid in the same period.

		Brooks Corp.				Chandler Inc.
Income Statement
Revenues		$	(782,500	)		$	(619,000	)
Cost of goods sold			203,000				236,000
Gain on bargain purchase			(116,000	)			0
Depreciation and amortization			142,000				155,000
Equity earnings from Chandler			(179,000	)			0
Net income		$	(732,500	)		$	(228,000	)
Statement of Retained Earnings
Retained earnings, 1/1		$	(1,505,000	)		$	(670,000	)
Net income (above)			(732,500	)			(228,000	)
Dividends declared			300,000				60,000
Retained earnings, 12/31		$	(1,937,500	)		$	(838,000	)
Balance Sheet
Current assets		$	129,500			$	266,000
Investment in Chandler			1,383,000				0
Trademarks			150,000				205,000
Patented technology			390,000				450,000
Equipment			611,000				348,000
Total assets		$	2,663,500			$	1,269,000
Liabilities		$	(191,000	)		$	(131,000	)
Common stock			(535,000	)			(300,000	)
Retained earnings, 12/31			(1,937,500	)			(838,000	)
Total liabilities and equity		$	(2,663,500	)		$	(1,269,000	)

Note: Parentheses indicate a credit balance.

a.	Determine the following account balances.

b.	Prepare a December 31, 2015, consolidated worksheet for Brooks and Chandler. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)

$ 1,148,000 $ Consideration transferred Chandler book value (given) Technology undervaluation Acquisition fair value of net assets 970.000 294,000 1,264,000 Gain on bargain purchase Equity earnings in Chandler Investment in Chandler 12/31/15 For Year Ending December 31, 2015 Consolidation Entries Brooks Chandler Debit Credit Consolidated Totals $ (619,000) 236,000 Accounts Income Statement Revenues Cost of goods sold Gain on bargain purchase Depreciation and amortization Equity earnings in Chandler Net income $ (782,500) 203,000 (116,000) 142,000 (179,000) $ (732,500) 155,000 $ (228,000) Statement of Retained Earnings Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 S (1,505,000) $ (670,000) (732,500) (228,000) 300,000 60,000 S (1,937,500) S (838,000) S 266,000 Balance Sheet Current assets Investment in Chandler Trademarks Patented technology Equipment Total assets $ 129,500 1,383,000 150,000 390,000 611,000 $ 2,663,500 205,000 450,000 348,000 $ 1,269,000 Liabilities Common stock Retained earnings, 12/31 Total liabilities and equity $ (191,000) S (131,000) (535,000) (300,000) (1,937,500) (838,000) S (2,663,500) S(1,269,000) S 0 S 01