Adam Company acquired 70% of the outstanding common stock ofSaul Company on June 30, 2011 for $331,100.

Adam Company acquired 70% of the outstanding common stock ofSaul Company on June 30, 2011 for $331,100. On that date, the fair value ofthe non-controlling interest was $141,900.On the acquisition date, Saul Companyhad retained earnings in the amount of $60,000, and the fair value of itsrecorded assets and liabilities was equal to their book value. The excess ofcost over the fair value of the recorded net assets was attributed toan unrecorded manufacturing formula held by Saul Company, whichhad an expected remaining useful life of five years from June 30, 2011.On December 31, 2011, Adam company sold equipment (with anoriginal cost of $200,000 and accumulated depreciation of $50,000)to Saul Company for $175,000. This equipment has since beendepreciated at an annual rate of 20% of the purchase price.During 2012, Saul Company sold land to Adam Company at aprofit of $30,000. Adam still holds the land acquired from Saul.The inventory of Adam Company on December 31, 2012 included goodspurchased from Saul Company on which Saul recognized a profitof $7,500.During 2013, Saul Company sold goods to Adam Company for$375,000, of which $60,000 was unpaid at December 31, 2013. TheDecember 31, 2013 inventory of Paul Company included goods acquiredfrom Saul Company on which Saul recognized a profit of $10,500.During 2013 Adam Company sold goods to Saul Company for $600,000at a markup on sales of 20%. At December 31, 2013, 30% of these goodsremain unsold by Saul Company. Saul Company still owes AdamCompany $100,000 for these inventory purchases.On January 1, 2013 Saul Company reports $600,000 in bonds outstanding witha book value of $564,000. Adam purchases half of these bonds on the openmarket for $291,000. Attribute the income effects of this transaction to the parent company.Required: Carefully Follow and label each step.1. Prepare the acquisition analysis as of acquisition date. Compute theunamortized differential as of 1/1/2013.2. Analyze each intercompany transaction. Label as either upstreamdownstream.3. Calculate Net income to the controlling interest for the year 20134. Verify the calculation of the balance in the acccount equity in subearnings and record the parent company entries with respect to its investment during 20135. Prepare all elimination entries for 2013.6. Complete the consolidating spreadsheet for the year ended 2013.totalPoints101520202015100TemplateINCOME STATEMENTFYE 12/31/13SalesEquity in sub earningsInterest income-bondsTotal revenuesP CO.S CO.2,555,50026,63033,0002,615,1301,120,000Cost of goods soldExpensesloss from bond extinguishmentInterest expense-bondsTotal expensesTotal net incomeLess income to NCINet income to controlling interest1,730,000654,500690,500251,0002,384,500230,63072,0001,013,500106,500230,630106,500Retained Earnings 1/1819,670211,500Net income230,630106,500Dividends declared100,00060,000Retained Earnings 12/31950,300258,000119,500342,000362,00040,500150,000362,300825,000(207,000)708,000125,000201,00013,0001,120,000RETAINED EARNINGSSTATEMENTBALANCE SHEETCashAccounts receivableInventoryOther current assetsLandInvestment in SProperty and equipmentAccumulated depreciationMFG formulaInvestment in S bondsTotal assets294,0002,288,300241,000(53,000)1,235,000ELIMINATIONSDR.CR.TemplateAccounts payableOther liabilitiesBonds payableDiscount on bonds payableCommon stockPaid in capitalRetained earningsNoncontrolling interest in subTotal liabilities and equity295,00043,0001,000,0000950,30032,00019,000600,000(24,000)300,00050,000258,0002,288,30011,235,0001001TemplateCONS.TOT.3,675,50026,63033,0003,735,1302,420,500905,500072,0003,398,000337,1300337,1301,031,170337,130160,0001,208,300827,500467,000563,00053,500150,000362,3001,066,000(260,000)0294,0003,523,300Template327,00062,000600,000(24,000)1,300,00050,0001,208,30003,523,3001Answer Sheet: Must use cell references from Spreadsheet TAB1. What is the unamortized differentialat January 1, 2013?2. What amount of the intercompany Equipment gain or loss that must be confirmed in 2Enter as a positive value if gain or a negative value if loss.3. What is the amount of the parent company intercompany inventory profit thatmust be unconfirmed in 2013? Enter as a positive value.4. What is the amount of the subsidiary intercompany inventory profit that is confirmed in5. What is the amount of the subsidiary intercompany inventory profit that is unconfirmed2013? Enter as a positive value.6. What is the gain or loss on the extinguishment of the bond? Enter as a positive valueif a gain and as as negative value if a loss.7. What is the NonControlling Interest Claim on the Subsidiary’s Net Income?Enter as a positive amount.8. What is the Net Income Attributed to the Controlling Interest?9. What are consolidated total assets in the Consolidated Balance Sheet?10. What is the NonControlling Interest Claim on the Subsidiary’s Equity at 12/31/13as presented in the Consolidated Balance Sheet?11. What is the adjustment to the land account in the elimination entries?Enter as a positive amount.12. What is the total elimination for intercompany sales in 2013? Included bothupstream and downstream sales.13. What is the total intercompany receivable and payables eliminated?14. What is the amortization of the differential in 2013?Enter HereWARNING! INSERTING OR CHANGING ANY FORMAT Othis sheet will impact your grade!!!HANGING ANY FORMAT ONPrepare the consolidated balance sheet only as of 12/31/13. show all elimination entries and supporting calthis will be graded separatelynation entries and supporting calculationsamort @ 13-

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Essay Fountain
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Always excellent service, appreciate all the hard work
Customer 452995, January 20th, 2022
Thank you for your service as a team .
Customer 452919, December 1st, 2021
Thank you, the journal wa submitted today and I hope to continue receiving services.
Customer 452919, October 28th, 2021
Nutrition, Hospitality & Human Services
Thank you for your assistance.
Customer 452919, April 9th, 2024
I have never experienced receiving a paper past the due date and time. That is the only thing that displeases. I don't have time o Overall, your team does a great job.
Customer 452919, November 18th, 2021
Thank you!
Customer 452919, April 5th, 2022
Human Resources Management (HRM)
Thank you for your time and help. I was concerned that I would not make my deadline due to a family emergency, and you guys came through in the clutch. you are appreciated and i will be letting friends and family know of my experience here.
Customer 453045, February 24th, 2022
English 101
well written excellent job, thank you!!
Customer 452989, December 2nd, 2021
misunderstanding paper was late
Customer 452695, April 2nd, 2021
Thank you, Team I sincerely appreciate your service.
Customer 452919, April 13th, 2022
Business Studies
great job!!!!
Customer 453127, October 31st, 2022
Business Studies
I had no idea what to do here and you nailed it! Thank you so much!
Customer 453131, November 21st, 2022
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat