Anda di halaman 1dari 4

Goodwill account on the date of acquisition

consideration given
Block value acquired
Excess consideration given overbok value
allocations
building ending (10-year life)
building ending (10-year life)
Excess cost not identified-Goodwill

Annual amorization of expense on the allocation from the original adjustment to fair value
Amount
buildings
equipment
goodwill

allocation
60,000
25,000
15,000
100,000

consolidated worksheet as december 2014


Account
income statement
sales
expenses
income from subsidiary
net income
statement of retained earning
retained eraning 1/1/2014
above
dividends paid
retained earning 12/31/2012
balance sheet
current assets
investment in subsidiary
buildings(net)
equipment(net)
goodwill
Total assets
liabilities
common stock

Rand co.
372,000
264,000
25,000
133,000

765,000
133,000
84,000
814,000
150,000
242,000
525,000
389,250
1,306,250
82,250
360,000

additional paid in capital


retained earning 12/31/2014
total liabilities and stakeholder's equity

50,000
814,000
1,360,250

240,000
140,000
100,000
60,000
25,000
15,000

inal adjustment to fair value


sueful life
10 years
5 years
indefinite

annual excess
6000
5000
0
11000

consolidated entries
debit
credit

Spaulding inc.
108,000
72000

consolidated
balances
480,000
347,000

11,000
25,000

36,000

133,000

102,000
36,000
24,000
114,000

765,000
133,000
84,000
814,000

24,000

22,000
24,000
85,000
129,000

42,000
10,000
15,000

25,000
174,000
67,000
6,000
5,000

236000
50000
72,000

25,000
72,000

147,000

614,000
555,250
15,000
1,331,250
107,250
360,000

114,000
236,000

326,000

50,000
814,000
1,331,250

Anda mungkin juga menyukai