Jet Corp. acquired all of the outstanding shares of Nittle Inc. on January 1, 2011, for...

Jet Corp. acquired all of the outstanding shares of Nittle Inc. on January 1, 2011, for $644,000 in cash. Of this price, $42,000 was attributed to equipment with a ten-year remaining useful life. Goodwill of $56,000 had also been identified. Jet applied the partial equity method so that income would be accrued each period based solely on the earnings reported by the subsidiary.
On January 1, 2014, Jet reported $280,000 in bonds outstanding with a book value of $263,200. Nittle purchased half of these bonds on the open market for $135,800.
During 2014, Jet began to sell merchandise to Nittle. During that year, inventory costing $112,000 was transferred at a price of $140,000. All but $14,000 (at Jet’s selling price) of these goods were resold to outside parties by year's end. Nittle still owed $50,400 for inventory shipped from Jet during December.
The following financial figures were for the two companies for the year ended December 31, 2014.

   Jet Corp.   Nittle Inc.
Revenues   $(894,600)   $(652,400)
Cost of goods sold   483,000   277,200
Expenses   187,600   225,400
Interest expense-bonds   33,600   0
Interest income-bond investment   0   (15,400)
Equity in income of Nittle Inc.   (165,200)   0
Net income   $(355,600)   $ (165,200)

Retained earnings, January 1, 2014   $(483,000)   $(505,400)
Net income (above)   (355,600)   (165,200)
Dividends paid   217,000   85,400
Retained earnings, December 31, 2014   $(621,600)   $(585,200)

Cash and receivables   $186,200   $109,200
Inventory   239,400   121,800
Investment in Nittle Inc.   851,200   0
Investment in Jet Corp. bonds   0   137,200
Land, buildings, and equipment (net)   348,600   757,400
Total assets   $ 1,625,400   $1,125,600

Accounts payable   $(315,000)   $(232,400)
Bonds payable   (280,000)   (140,000)
Discount on bonds payable    11,200   0
Common stock   (420,000)   (168,000)
Retained earnings, December 31,2014 (above)   (621,600)   (585,200)
Total liabilities and stockholders’ equity   $(1,625,400)   $(1,125,600)

Required:
Prepare a consolidation worksheet for the year ended December 31, 2014. Show calculations

Solutions

Expert Solution

Please Upvote It Will Really Help Me A Lot

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Jet Corp. acquired all of the outstanding shares of Nittle Inc. on January 1, 2011, for...

Hamza Inc. acquired all of the outstanding common stock of Ali Corp. on January 1, 2016,...

Hamza Inc. acquired all of the outstanding common stock of Ali Corp. on January 1, 2016, for $372,000. Equipment with a ten-year life was undervalued on Ali's financial records by $46,000. Hamza also owned an unrecorded customer list with an assessed fair value of $67,000 and an estimated remaining life of five years. Ali Co. earned reported net income of $180,000 in 2016 and $216,000 in 2017. Dividends of $70,000 were paid in each of these two years. Selected account balances as...

Pear Company acquired all of Strawberry, Inc.'s outstanding shares on January 1. Pear paid $300,000 and...

Pear Company acquired all of Strawberry, Inc.'s outstanding shares on January 1. Pear paid $300,000 and issued $200,000 in long-term liabilities and paid $35,000 in legal fees. Pear also agreed to pay $75,000 to the former owners of Strawberry contingent on meeting certain revenue goals during the following year. Pear estimated the present value of its probability adjusted expected payment for the contingency or contingent obligation at $23,000 Precombination book values for Strawberry are as follows: Current assets $ 85,000...

On January 1, 2020, Palka, Inc., acquired 70% of the outstanding shares of Sellinger Company for...

On January 1, 2020, Palka, Inc., acquired 70% of the outstanding shares of Sellinger Company for $1,290,800 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,570,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $264,000. On January 1, 2021. Palka acquired an additional 25%...

On January 1, 2020, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company...

On January 1, 2020, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,316,700 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,580,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $291,000. On January 1, 2021, Palka acquired an additional...

On January 1, 2014, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company...

On January 1, 2014, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,290,800 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,570,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $264,000. On January 1, 2015, Palka acquired an additional...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,625,400 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $2,060,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $252,000. On January 1, 2018, Palka acquired an additional...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,274,000 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,540,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $270,000. On January 1, 2018, Palka acquired an additional...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company...

On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,392,300 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,700,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $279,000. On January 1, 2018, Palka acquired an additional...

On January 1, 20X5, Pirate Company acquired all of the outstanding stock of Ship Inc., a...

On January 1, 20X5, Pirate Company acquired all of the outstanding stock of Ship Inc., a Norwegian company, at a cost of $169,200. Ship's net assets on the date of acquisition were 700,000 kroner (NKr). On January 1, 20X5, the book and fair values of the Norwegian subsidiary's identifiable assets and liabilities approximated their fair values except for property, plant, and equipment and patents acquired. The fair value of Ship's property, plant, and equipment exceeded its book value by $18,000....

Subjects