Question
The following are preliminary financial statements for Black Co. and Blue Co. for the year ending December 31, 2013 prior to Blacks acquisition of Blue.
The following are preliminary financial statements for Black Co. and Blue Co. for the year ending December 31, 2013 prior to Blacks acquisition of Blue.
| Black Co. | Blue Co. |
Sales | $360,000 | $228,000 |
Expenses | (240,000) | (132,000) |
Net income | $120,000 | $ 96,000 |
|
|
|
Retained earnings, January 1, 2013 | $480,000 | $252,000 |
Net income (from above) | 120,000 | 96,000 |
Dividends paid | (36,000) | -0- |
Retained earnings, December 31, 2013 | $564,000 | $348,000 |
|
|
|
Current assets | $360,000 | $120,000 |
Land | 120,000 | 108,000 |
Building (net) | 480,000 | 336,000 |
Total assets | $960,000 | $564,000 |
|
|
|
Liabilities | $108,000 | $132,000 |
Common stock | 192,000 | 72,000 |
Additional paid-in capital | 96,000 | 12,000 |
Retained earnings, December 31,2013 | 564,000 | 348,000 |
Total liabilities and stockholders equity | $960,000 | 564,000 |
On December 31, 2013 (subsequent to the preceding statements), Black exchanged 10,000 shares of its $10 par value common stock for all of the outstanding shares of Blue. Black's stock on that date has a fair value of $60 per share. Black was willing to issue 10,000 shares of stock because Blue's land was appraised at $204,000. Black also paid $14,000 to several attorneys and accountants who assisted in creating this combination.
Required:
Assuming that these two companies retained their separate legal identities, prepare a consolidation worksheet as of December 31, 2013 after the acquisition transaction is completed.
|
|
| Consolidated Entries |
| |
Account | Black Company | Blue Company | DR | CR | Consolidated Balance |
Income Statement |
|
|
| ||
Sales |
|
|
|
|
|
Expenses |
|
|
|
|
|
Net Income |
|
|
|
|
|
Statement of Retained Earnings |
|
|
| ||
R/E 1/1/15 |
|
|
|
|
|
Net Income |
|
|
|
|
|
Dividends |
|
|
|
|
|
RE 12/31/2015 |
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
Current Assets |
|
|
|
|
|
Investment in Blue Co. |
|
|
|
|
|
Land |
|
|
|
|
|
Building (net) |
|
|
|
|
|
Goodwill |
|
|
|
|
|
Total Assets |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Common Stock |
|
|
|
|
|
Additional Paid-in Capital |
|
|
|
|
|
R/E 12/31/2015 |
|
|
|
|
|
Total Liabilities & Stockholders Equity |
|
|
|
|
|
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