a.
Explain how the $135,000 Equity in Income of Company S balance computed.
a.
Explanation of Solution
Computation of $135,000 Equity in Income of Company S balance:
Remaining life | Annual amortization | ||
Allocation to equipment | $ 50,000 | 10 years | $ 5,000 |
Land | $ 90,000 | - | $ - |
$ 60,000 | Indefinite | - | |
Total | $ 200,000 | $ 5,000 |
Table: (1)
b.
Determine and explain the totals to be reported by this business combination for the year ending December 31, 2018.
b.
Explanation of Solution
Totals to be reported by this business combination for the year ending December 31, 2018:
- Revenues: $1,535,000 which includes total of both companies.
- Cost of goods sold: $640,000 which includes total of both companies.
Depreciation expense: $307,000 which is after adjusting the depreciation of equipment.- Equity in income of Company S: $0 which is after removing parent’s income.
- Net income: $588,000 which is after deducting expenses from the revenue.
- Reatined earnings on 01/01: $1,417,000 whre the
retained earnings of only parent are included. - Dividends paid: $310,000 where the dividend of only parent has been taken into account.
- Retained earnings on 12/31: $1,695,000 which is after additing net income and reducing dividends.
- Current assets: $706,000 where the cash balance of both companies is added and intra-entity receivables is removed.
- Investment in Company S: $0 where the balance of the parent company is removed.
- Land: $695,000 where the fair value of $90,000 has also been allocated.
- Building: $723,000 which is after adding balances of both companies.
- Equipment: $959,000 which is after allocating fair value of $50,000 and depreciation of 5 years has been deducted.
- Goodwill: $60,000 which is after the allocation.
- Total assets: $3,143,000 which is sum of all the assets.
- Liabilities: $1,198,000 which includes total of both companies and intra-entity payable is removed.
- Common stock: $250,000 which includes balance of the parent only.
- Retained earnings on 12/31: $1,695,000 which the amount is after computation from opening retained earnings and net income.
- Total liabilities and equities: $3,143,000 which is sum total of all liabilities and equity.
c.
Verify the amounts determined in part (b) by producing a consolidation worksheet for Company G and Company S for the year ending December 31, 2018.
c.
Explanation of Solution
Consolidation worksheet for Company G and Company S for the year ending December 31, 2018:
Income statement | Company G | Company S | Debit | Credit | Consolidated Balances |
Revenues | $ (1,175,000) | $ (360,000) | $ (1,535,000) | ||
Cost of goods sold | $ 550,000 | $ 90,000 | $ 640,000 | ||
Depreciation expense | $ 172,000 | $ 130,000 | E 5,000 | $ 307,000 | |
Equity earnings OF Company S | $ (135,000) | I 135,000 | $ - | ||
Net income | $ (588,000) | $ (140,000) | $ (588,000) | ||
Balance Sheet | |||||
Current assets | $ 398,000 | $ 318,000 | P 10,000 | $ 706,000 | |
Investment in Company S | $ 995,000 | $ - | D 110,000 | S 790,000 | |
A 180,000 | $ - | ||||
I 135,000 | |||||
Land | $ 440,000 | $ 165,000 | A 90,000 | $ 695,000 | |
Buildings | $ 304,000 | $ 419,000 | $ 723,000 | ||
Equipment | $ 648,000 | $ 286,000 | A 30,000 | E 5,000 | $ 959,000 |
Goodwill | $ - | A 60,000 | $ 60,000 | ||
Total assets | $ 2,785,000 | $ 1,188,000 | $ 3,143,000 | ||
Liabilities | $ (840,000) | $ (368,000) | P 10,000 | $ (1,198,000) | |
Common stock | $ (250,000) | $ (170,000) | S 170,000 | $ (250,000) | |
Retained earnings | $ (1,695,000) | $ (650,000) | $ (1,695,000) | ||
Total liabilities and equity | $ (2,785,000) | $ (1,188,000) | $ 1,230,000 | $ 1,230,000 | $ (3,143,000) |
Table: (2)
Working note:
Statement of retained earnings | Company G | Company S | Debit | Credit | Consolidated Balances |
Retained earnings on 01/01 | $ (1,417,000) | $ (620,000) | S 620,000 | $ (1,417,000) | |
Net Income | $ (588,000) | $ (140,000) | $ (588,000) | ||
Dividends declared | $ 310,000 | $ 110,000 | D 110,000 | $ 310,000 | |
Retained earnings on 31/12 | $ (1,695,000) | $ (650,000) | $ (1,695,000) |
Table: (3)
d.
Explain the manner in which the parent’s accounts reflect the impairment loss. Explain the way in which the worksheet process change and the impact of an impairment loss on consolidated financial statements.
d.
Explanation of Solution
The impairment loss will be reflected if the fair value of goodwill falls below its carrying amount. The impairment loss will be recorded in parent’s financial statements in this manner:
Date | Accounts Title and Explanation | Post Ref. | Debit ($) | Credit ($) |
Goodwill impairment loss | $ 60,000 | |||
Investment in Company S | $ 60,000 | |||
(being impairment loss recorded) |
Table: (4)
- The investment goodwill amount will be reported at $0 in the consolidated financial statements.
- The consolidated income will include the excess of acquisition price over the book value.
- The goodwill will be eliminated and the investment in Company S increases.
Want to see more full solutions like this?
Chapter 3 Solutions
GEN COMBO ADVANCED ACCOUNTING; CONNECT ACCESS CARD
- Requirements: a. What are the net effects of the errors on Biden's 20x1 and 20x2 profit or loss, repesctively? b. What is the effect of the errors on Biden's December 20x2 retained earnings?arrow_forwardYou have partial information from an entity financial statements as follows: Accounts receivable Allowance for doubtful accounts Inventory FV-NI Investments Accounts payable Unearned revenues Equipment Accumulated depreciation - equipment Sales Cost of goods sold Depreciation expense Bad debt expense Loss on sale of equipment Loss on sale of FV-NI investments Holding gain- FV-NI investments Note also the following: Accounts written off that were recoved during 2024: $ $ $ $ $ 2024 4,450,000 $ (198,000) $ 3,820,000 $ 1020000 2,740,000 $ 365,000 $ 200,000 -98,000 $ $ $ $ $ 2023 3,690,000 (165,000) 4,490,000 925000 2,630,000 430,000 189,000 -89,000 20,560,000 9,250,000 10,000 356,000 5,500 5000 33000 25,000 Required 1) Calculate the cash collected from customers in 2024. 2) Calculate the cash paid to suppliers for purchase of inventory. 3) One FV-NI investment was sold during the year. Its carrying value at the beginning of the year was: $ 125,000 Calculate the NET cash generated/used up…arrow_forwardAll else being equal, if a company FAILS to record an impairment loss on a depreciable asset at the end of the accounting period, what is the overall net effect on net income and the balance sheet equation for that period? Item Net Income Assets Liabilities Owners’ Equity A. Overstated Understated No effect Understated B. Overstated Overstated No effect Overstated C. No effect No effect No effect No effect D. Understated Understated No effect Understated E. Understated Overstated No effect Overstatedarrow_forward
- 38. The current asset section of a balance sheet most likely will include: a. goodwill arising in a business combination accounted for as acquisition b. all deferred income taxes resulting from interperiod income tax allocation c. rent receivable for a security deposit on a lease d. a receivable from a customer not collectible for over one yeararrow_forwardEngland Company assembled the following data relative to o certain entity in determining the amount to be paid for net assets and goodwill: 2,600,000 Assets at fair value before goodwill Liabilities 1,700,000 Shareholders' equity Net earnings after elimination of unusual or infrequent items: 200,000 230,000 300,000 250,000 270,000 2018 2019 thucms 2020 2021 Required: Calculate the amount of goodwill under the following: 1. Average earnings are capitalized at 10%. 2. A return of 8% is considered normal on net assets at far value. Excess earnings are capitalized at 15%. 3. A return of 10% is considered normal on net assets at fau value. Goodwill is measured at 5 years excess earnings. Goodwill is measured by the present value method using 12% rate. The present value of an ordinary annuity of 12% for 10 years is 5.65.arrow_forwardPlease answer with reason for all why the option is correct and why the other options are incorrect................ 1. Accounting provides information on A. Cost and income for managers B. Company's tax liability for a particular year c. Financial conditions of an institutions D. All of the above.............. 2. The long term assets that have no physical existence but are rights that have value is known as A.Current assets B.Fixed assets C.Intangible assets D.Investments............. 3.The assets that can be converted into cash within a short period (i.e. 1 year or less) are known as A.Current assets B.Fixed assets c.Intangible assets D.Investmentarrow_forward
- 6. Statement 1: Unrealized gains or losses from financial assets measured at fair value through OCI are closed to Retained Earnings at the end of the accounting period. Statement 2: If a company’s business model for debt investment is achieved by collecting contractual cash flows and by selling the financial asset, such investment should be designated as a financial asset measured at amortized cost. a. Only statement 1 is true b. Only statement 2 is true c. Both statements are true d. Both statements are falsearrow_forwarda.Prepare the related journal entries of the debt investment for the year 2018. b.Prepare journal entries to record the purchase, the fair value adjustment and the selling of investment in Gemilang Bhd. c. Prepare journal entries to record the purchase, the dividend received and the fair value adjustment of investment in Harmoni Bhd. d.Explain FOUR (4) reasons why companies can use the financial assets to sustain the business during the COVID-19 pandemic.arrow_forwardAssume that a business is headed for certain bankruptcy and it is evident that its liabilities greatly exceed its assets. Which principle would be violated if its financial statements wereprepared using standard U.S. GAAP?a. Entity assumptionb. Continuity assumptionc. Historical cost principled. Stable-monetary-unit assumptionarrow_forward
- 7. How is the valuation of current assets affected if the company follows IFRS? Valuation is based on historical cost. OValuation is based on market adjustments. OValuation is based on LCM accounting. O Assets are expensed immediately.arrow_forward1. What amount should be reported as net effect of the errors on net income for 2020? a. 250000 understated b. 250000 overstated c. 500000 understated d. 0 2. What amount should be reported as net effect of the errors on retained earnings for December 31, 2021? a. 1150000 understated b. 1150000 overstated c. 900000 understated d. 900000 overstated 3. What amount should be reported as net effect of the errors on net income for 2021? a. 1150000 understated b. 1150000 overstated c. 1250000 understated d. 1250000 overstatedarrow_forwardTrue or False 6. Entities may apply a simplified approach when recognizing impairment losses on trade receivables7. When there is a significant increase in the credit risk of a financial asset since its initial recognition but there is no objective evidence of impairment, interest revenue is computed on the net carrying amount of the financial asset (i.e. gross carrying amount less loss allowance)8. an entity recognizes impairment gain when there is an improvement in the credit quality of a previously impaired financial asset9.According to IFRS 9, expected credit losses are weighted average of credit losses with the respective risks of a default occurring as the weights10. a financial asset is credit-impaired when one or more events that have a detrimental impact on the estimated future cash flows of the financial asset have occuredarrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education