Question

Company A acquired 100% of Company B's voting stock on January 1, 2018 by issuing 10,000 shares of its $10 par value common stock. Company A's common stock had a fair value of $14 per share at that time. Company B's stockholder's equity was $105,000 at date of acquisition. The trademark was undervalued by $10,000. It has an indefinite life. Equipment (with a 5 year life) was undervalued by $5,000. A customer list that had been created internally had an estimated useful life of 20 years was valued at $20,000.

Below are the financial statements for the two companies for the year ending December 31, 2018. Credit balances are indicated by (parentheses). Complete the trial balance of A Company (calculate income of sub and investment in sub) by using the three different investing accounting methods; Equity, Intial Value, and Partial Equity. Then, continue by preparing a consolidated worksheet for year ended Dec. 31, 2018. Include your consolidation and elimination entries in journal form.

	A Company		B Company
Revenues	(485,000)		(190,000)
COGS	160,000		70,000
Depreciation Exp	130,000		52,000
			-
Net Income	?		(68,000)
R/E, 1/1	(609,000)		(40,000)
Net income (above)	?		(68,000)
Dividends paid	175,500		40,000
R/E, 12/31	?		(68,000)
Cash	268,000		17,000
Trademark	427,500		58,000
Buildings & Eqp (net)	713,000		161,000
Total Assets	?		236,000
Liabilities	(190,000)		(103,000)
Common Stock	(600,000)		(60,000)
APIC	(90,000)		(5,000)
R/E (above)	?		(68,000)
Total Liabilities & Equity	?		(236,000)

Answer 1

Answer:-

Part A
Consideration Transferred			$     140,000
Less: Book value			$    -105,000
Investment Balance at Dec 31 2018			$        35,000
Amortization:
				Life	Amortization
Equipment			$          5,000	5 Years	$          1,000
Trademark			$        10,000
Customer List			$        20,000	20 Years	$          1,000
Amortization			$        35,000		$          2,000
Part B
				Consolidation Entries
Income Statement	Allison	Mathias	Debit		Credit		Consolidated
Sales	$                -485,000	$   -190,000					$     -675,000
Cost of goods sold	$                  160,000	$       70,000					$       230,000
Depreciation expense	$                  130,000	$       52,000	E	$        1,000			$       183,000
Amortization expense			E	$        1,000			$           1,000
							$                 -
Equity Income $68,000-$2,000	$                   -66,000	$               -	I	$     66,000			$                 -
Net income	$                -261,000	$     -68,000					$     -261,000
Statement of Retained Earnings
Retained earnings 1/1	$                -609,000	$     -40,000	C	$     40,000			$     -609,000
Net income (above)	$                -261,000	$     -68,000					$     -261,000
Dividends declared	$                  175,500	$       40,000			D	$     40,000	$       175,500
Retained earnings 12/31	$                -694,500	$     -68,000					$     -694,500
Balance Sheet
Cash	$                  268,000	$       17,000					$       285,000
							$                 -
							$                 -
Investment in Subs	$                  166,000		D	$     40,000	C	$   105,000	$                 -
					A	$     35,000
					I	$     66,000
Building and Equipment	$                  713,000	$     161,000	A	$        5,000	E	$        1,000	$       878,000
Trademark	$                  427,500	$       58,000	A	$     10,000	E		$       495,500
Customer List			A	$     20,000	E	$        1,000	$         19,000
							$                 -
Total assets	$               1,574,500	$     236,000					$    1,677,500
Liabilities	$                -190,000	$   -103,000					$     -293,000
							$                 -
							$                 -
Common stock	$                -600,000	$     -60,000	C	$     60,000			$     -600,000
APIC	$                   -90,000	$        -5,000	C	$        5,000			$        -90,000
Retained earnings 12/31	$                -694,500	$     -68,000					$     -694,500
Total liabilities and equity	$             -1,574,500	$   -236,000		$7,130,000	$   7,130,000		$ -1,677,500

if you have any query please ask me in comment box i am here to helps you don't give direct Thumbs down.if you satisfied my work give Thumbs UP

******THANK YOU*******