Chapter_03_XLSol

Chapter_03_XLSol - Student Name: Instructor Class:...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Student Name: Instructor Class: McGraw-Hill/Irwin Problem 03-24 Part a. Michael Company and Aaron Company - Fair Value allocation and Annual Amortization Aaron fair value $470,000 Book value of subsidiary (360,000) Excess fair over book value $110,000 Correct! Annual Assigned to specific accounts Life Excess based on fair market value: (years) Amortizations Royalty agreements $60,000 6 $10,000 Trademark 50,000 10 5,000 Total $110,000 $15,000 Correct! Correct! -Conversion to initial value method for years prior to 2013 Aaron retained earnings, 1/1/13 $490,000 Retained earnings at date of purchase (230,000) Increase since date of purchase $260,000 Excess amortization expenses (60,000) Conversion to equity method for years $200,000 prior to 2013 Correct!
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Student Name: Instructor Class: McGraw-Hill/Irwin Problem 03-24 Part a. Consolidated Worksheet MICHAEL COMPANY AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year Ending December 31, 2013 Michael Aaron Consolidation Entries Consolidated Accounts Company Company Debit Credit Totals Income Statement Revenues $(610,000) $(370,000) $(980,000) Correct! Cost of goods sold 270,000 140,000 410,000 Correct! Amortization expense 115,000 80,000 [E] 15,000 210,000 Correct! Dividend income (5,000) - [ I ] 5,000 - Correct! Net income $(230,000) $(150,000) $(360,000) Correct! Statement of Retained Earnings Retained earnings, 1/1 $(880,000) [C] 200,000 $(1,080,000) Correct! $(490,000) [S] 490,000 - Correct! Net income (230,000) (150,000) (360,000) Correct! Dividends paid 90,000 5,000 [ I ] 5,000 90,000 Correct! Retained earnings, 12/31 $(1,020,000) $(635,000) $(1,350,000) Correct! Balance Sheet Cash $110,000 $15,000 $125,000 Correct! Receivables 380,000 220,000 600,000 Correct! Inventory 560,000 280,000 840,000 Correct! Investment in Aaron Co. 470,000 - [C] 200,000 [S] 620,000 - Correct! [A] 50,000 Copyrights 460,000 340,000 800,000 Correct! Royalty agreements 920,000 380,000 [A] 20,000 [E] 10,000 1,310,000 Correct! Trademark - - [A] 30,000 [E] 5,000 25,000 Correct! Total assets $2,900,000 $1,235,000 $3,700,000 Correct! Liabilities (780,000) (470,000) (1,250,000) Correct! Preferred stock (300,000) - (300,000) Correct! Common stock (500,000) (100,000) [S] 100,000 (500,000) Correct! Additional paid-in capital (300,000) (30,000) [S] 30,000 (300,000) Correct! Retained earnings, 12/31 (1,020,000) (635,000) (1,350,000) Correct! Total liabilities and equity $(2,900,000) $(1,235,000) $(3,700,000) Correct! Parentheses indicate a credit balance.
Background image of page 2
Student Name: Instructor Class: McGraw-Hill/Irwin Problem 03-24 Part b. Equity method - What account balances would be altered on Michael's financial statements? New Account Balance Equity in Earnings of Aaron $135,000 Correct! Retained earnings, 1/1/13
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 05/12/2010 for the course ACC 4100 taught by Professor West during the Spring '09 term at CUNY Baruch.

Page1 / 25

Chapter_03_XLSol - Student Name: Instructor Class:...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online