Question

In: Accounting

The trial balances for Walla Corporation and Au Inc. at December 31, Year 4, just before...

The trial balances for Walla Corporation and Au Inc. at December 31, Year 4, just before the transaction described below, were as follows:

Walla Au Inc.
Current assets $ 295,000 $ 205,000
Land 615,000 465,000
Other tangible assets 515,000 285,000
Liabilities 415,000 325,000
Common shares 215,000 65,000
Retained earnings, 1/1/Year 4 615,000 255,000
Revenues 815,000 655,000
Expenses 635,000 345,000

On December 31, Year 4, Walla purchased all of the outstanding shares of Au Inc. by issuing 27,000 common shares with a market value of $30 per share. The carrying amounts of Au Inc.’s assets and liabilities were equal to fair value except for the following:

Fair
Value
Land $ 515,000
Other tangible assets 330,000
Liabilities 345,000

Required:

What are the balances for the land, other tangible assets, goodwill, investment in common shares, liabilities, common shares, and revenues after the transaction noted above on:

(a) Walla’s separate entity financial statements

(b) Au Inc.’s separate entity financial statements

(c) Walla’s consolidated financial statements

(a)
Walla separate		 (b)
Au separate		 (c)
Walla consolidated
Land $ $ $
Other tangible assets
Goodwill
Investment in common shares
Liabilities
Common shares
Revenues

Solutions

Expert Solution

Calculation of Retained earnings aa on 31st December
Walla Au Inc
Beginning balance    6,15,000.00 2,55,000.00
Add:- Addition during the year
Revenue 8,15,000.00 6,55,000.00
Less:- Expense 6,35,000.00    1,80,000.00 3,45,000.00 3,10,000.00
   7,95,000.00 5,65,000.00
Calculation of Goodwill
Issue of shares (27000*30) 8,10,000.00
Less:- Fair value of assets & liabilities
                Current assets    2,05,000.00
                Land    5,15,000.00
                Other tangible assets    3,30,000.00
                Liabilities -3,45,000.00 7,05,000.00
Goodwill 1,05,000.00
(a) Walla seperate Entity Finanacial statement as on 31st Dec
Current Assets    2,95,000.00
Land    6,15,000.00
Other Tangible Assets    5,15,000.00
Investment in Au inc    8,10,000.00
Total Assets 22,35,000.00
Current Liabilities    4,15,000.00
Common Shares    4,85,000.00 Assumed par value 10 each
Inexcess paid up capital    5,40,000.00 27000*(30-10)
Retained earnings    7,95,000.00
Total liabalities & equity 22,35,000.00
(b) Au inc seperate Entity Financial statement as on 31st Dec
Current Assets    2,05,000.00
Land    4,65,000.00
Other Tangible Assets    2,85,000.00
Total Assets    9,55,000.00
Current Liabilities    3,25,000.00
Common Shares       65,000.00
Retained earnings    5,65,000.00
Total liabalities & equity    9,55,000.00
(c) Consolidated Balacesheet
Walla Au Inc Debit Credit Consolidated
Current Assets    2,95,000.00    2,05,000.00    5,00,000.00
Land    6,15,000.00    4,65,000.00     50,000.00 11,30,000.00
Other Tangible Assets    5,15,000.00    2,85,000.00     45,000.00    8,45,000.00
Goodwill 1,05,000.00    1,05,000.00
Investment in Au Inc    8,10,000.00 8,10,000.00                    -  
Total Assets 22,35,000.00    9,55,000.00 2,00,000.00 8,10,000.00 25,80,000.00
Current Liabilities    4,15,000.00    3,25,000.00     20,000.00    7,60,000.00
Common Shares    4,85,000.00       65,000.00     65,000.00    4,85,000.00
Inexcess paid up capital    5,40,000.00    5,40,000.00
Retained earnings    7,95,000.00    5,65,000.00 5,65,000.00    7,95,000.00
Total liabalities & equity 22,35,000.00    9,55,000.00 6,30,000.00     20,000.00 25,80,000.00

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Presented below is the trial balance for ABC, Inc. as of December 31, 2008, before adjusting...
Presented below is the trial balance for ABC, Inc. as of December 31, 2008, before adjusting entries: ABC , INC. Trial Balance December 31, 2008 DR CR Cash $28,400 Accounts Receivable 12,500 Prepaid Insurance 7,200 Equipment 25,000 Accumulated Depreciation – Equipment $ 800 Unearned Revenue 6,000 Notes Payable 7,950 Retained Earnings 5,000 Common Stock 29,000 Fee Revenue 39,000 Salaries Expense 13,200 Supplies Expense 950 Interest Expense 500 $ 87,750 $ 87,750 31. The Equipment was purchased on September 1, 2007....
Here are the trial balances for the Plenty Company and the Scarce Company just before the...
Here are the trial balances for the Plenty Company and the Scarce Company just before the books were closed on December 31, 2019. Fair market values for selected Scarce Company accounts are shown. PlentyCo ScarceCo Scarceco Trial Trial Fair Mkt Balance Balance Values Current assets 170,000 65,000 75,000 Noncurrent assets (net) 255,000 105,000 140,000 Liabilities (65,000) (45,000) (45,000) Common Stock (Par) $20 (300,000) Common Stock (Par) $40 (60,000) Additional paid in capital (10,000) (20,000) Retained earnings 1/1/19 (60,000) (25,000) Revenues...
Ensemble Co. Unadjusted Trial Balance For the Year Ending December 31, 2018 Debit Balances Credit Balances...
Ensemble Co. Unadjusted Trial Balance For the Year Ending December 31, 2018 Debit Balances Credit Balances Cash 42,900 Accounts Receivable 123,500 Prepaid Insurance 27,000 Equipment 300,000 Accounts Payable 52,000 Salaries Payable 4,800 Common Stock 40,000 Retained Earnings 137,200 Dividends 5,000 Service Revenue 1,216,000 Salary Expense 660,000 Advertising Expense 275,000 Miscellaneous Expense 16,600 1,801,500 1,801,500 How does grading work? Ensemble Co. UNADJUSTED TRIAL BALANCE ACCOUNT TITLE DEBIT CREDIT 1 Cash 2 Accounts Receivable 3 Prepaid insurance 4 Equipment 5 Accounts Payable...
Howarth Company’s fiscal year-end is December 31. Below are the unadjusted and adjusted trial balances for...
Howarth Company’s fiscal year-end is December 31. Below are the unadjusted and adjusted trial balances for December 31, 2018. Unadjusted Adjusted Account Title Debits Credits Debits Credits Cash 58,000 58,000 Accounts receivable 43,000 43,000 Prepaid rent 2,100 1,100 Supplies 1,800 900 Inventory 68,000 68,000 Note receivable 38,000 38,000 Interest receivable 0 1,900 Office equipment 53,000 53,000 Accumulated depreciation 14,200 22,300 Accounts payable 42,000 42,000 Salaries and wages payable 0 7,000 Note payable 58,000 58,000 Interest payable 0 3,300 Deferred rent...
Wright Corporation had the following permanent accounts and ending balances on December 31, 2020 (before adjusting...
Wright Corporation had the following permanent accounts and ending balances on December 31, 2020 (before adjusting entries): Dr. ($) Cr. ($) Cash 350,000 Equipment 1,600,000 Bonds payable 900,000 Retained earnings 330,000 Allowance for Doubtful Accounts     9,000 FV-OCI investments 600,000 Inventory 720,000 Accumulated Depreciation-Equipment 120,000 Accounts payable 560,000 Accounts receivable 320,000 Common shares 1,700,000 Prepaid insurance 20,000 FV-NI investments 180,000 There have been no transactions recorded in Allowance for Doubtful Accounts over the year. The company should recognize bad debt...
Selected account balances from the adjusted trial balance for Olinda Corporation as of its calendar year-end December 31, 2017, follow.
Problem 13-6AA Income statement computations and format LO A2 Selected account balances from the adjusted trial balance for Olinda Corporation as of its calendar year-end December 31, 2017, follow.     Debit Credit a. Interest revenue       $ 15,400   b. Depreciation expense—Equipment. $ 35,400         c. Loss on sale of equipment   27,250         d. Accounts payable         45,400   e. Other operating expenses   107,800    ...
The balances in the ledger of Landscape Services as of December 31, 2016 before adjustments are...
The balances in the ledger of Landscape Services as of December 31, 2016 before adjustments are as follows: Cash -debit $  14,500 Tim Welch, Capital - credit $33,050 Supplies - debit 4,150 Tim Welch, Drawing - debit 2,900 Prepaid Insurance - debit 8,700 Service Revenue - credit 52,500 Equipment - debit 42,000 Salary Expense – debit Supplies Expense Depreciation Expense Insurance Expense 26,600 0 0 0 Accumulated Rent Expense - debit 5,000 Depreciation – credit Salaries Payable 20,200 0 Miscellaneous Expense...
The trial balance for Lindor Corporation, a manufacturing company, for the year ended December 31, 2018,...
The trial balance for Lindor Corporation, a manufacturing company, for the year ended December 31, 2018, included the following income accounts: Account Title Debits Credits Sales revenue 2,520,000 Cost of goods sold 1,500,000 Selling and administrative expenses 440,000 Interest expense 50,000 Unrealized holding gains on investment securities 90,000 The trial balance does not include the accrual for income taxes. Lindor's income tax rate is 40%. 1.2 million shares of common stock were outstanding throughout 2018. Required: Prepare a single, continuous...
The trial balance for Lindor Corporation, a manufacturing company, for the year ended December 31, 2018,...
The trial balance for Lindor Corporation, a manufacturing company, for the year ended December 31, 2018, included the following income accounts: Account Title Debits Credits Sales revenue 2,400,000 Cost of goods sold 1,440,000 Selling and administrative expenses 416,000 Interest expense 44,000 Unrealized holding gains on investment securities 84,000 The trial balance does not include the accrual for income taxes. Lindor's income tax rate is 40%. 1.4 million shares of common stock were outstanding throughout 2018. Required: Prepare a single, continuous...
The following information is available for United Corporation on December 31 for the year just ended....
The following information is available for United Corporation on December 31 for the year just ended. A review of the $12,000 unadjusted balance in the prepaid rent account shows a remaining balance of $8,750 at the end of the year. $2,200 of the television advertising paid for in advance has been used. The yearly depreciation on the building is $150. The yearly depreciation on the equipment is $800. $1,200 of the advertising paid for in advance has been published by...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT