Compute consolidated balances for Company I and Company C.

Question

Want to see more full solutions like this?

Answer 1

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

Give me this question

answer

Answer this Question

Answer 2

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Answer 6

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

Answer 7

Chapter 3, Problem 4DYS

a.

To determine

Compute consolidated balances for Company I and Company C.

Answer 8

a.

Expert Solution

Explanation of Solution

Consolidated balances for Company I and Company C:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($375,000)	($97,000)			($412,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$670,000	$ -	*C 60,000	S 580,000
				A 150,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -	A 50,000		$500,000
Total assets	$3,080,000	$725,000			$3,265,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,680,000)	($507,000)			($1,777,000)
Total liabilities and equity	($3,080,000)	($725,000)	$850,000	$850,000	($3,265,000)

Table: (1)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($375,000)	($97,000)			($412,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,680,000)	($507,000)			($1,777,000)

Table: (2)

Answer 9

a.

Expert Solution

Answer 10

a.

Expert Solution

Answer 11

Expert Solution

Answer 12

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)

Table: (4)

Answer 13

b.

To determine

Prepare a second spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition.

Answer 14

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2015 impairment loss for the entire amount of goodwill from Company C acquisition:

Income statement	Company I	Company C	Debit	Credit	Consolidated Balances
Revenues	($990,000)	($210,000)			($1,200,000)
Cost of goods sold	$500,000	$90,000			$590,000
Depreciation expense	$100,000	$5,000			$105,000
Amortization expense	$55,000	$18,000	E 20,000		$93,000
Impairment loss	$50,000				$50,000
Equity earnings from Company C	($40,000)		I 40,000		$ -
Net income	($325,000)	($97,000)			($362,000)

Balance Sheet
Current assets	$960,000	$355,000			$1,315,000
Investment in Company C	$620,000	$ -	*C 60,000	S 580,000
				A 100,000	$ -
Equipment	$765,000	$225,000			$990,000
Trademark	$235,000	$100,000	A 36,000	E 4,000	$367,000
Existing technology		$45,000	A 64,000	E 16,000	$93,000
Goodwill	$450,000	$ -			$450,000
Total assets	$3,030,000	$725,000			$3,215,000

Liabilities	($780,000)	($88,000)			($868,000)
Common stock	($500,000)	($100,000)	S 100,000		($500,000)
Additional paid-in capital	($120,000)	($30,000)	S 30,000		($120,000)
Retained earnings	($1,630,000)	($507,000)			($1,727,000)
Total liabilities and equity	($3,030,000)	($725,000)	$850,000	$850,000	($3,215,000)

Table: (3)

Working note:

Statement of retained earnings	Company I	Company C	Debit	Credit	Consolidated Balances
Retained earnings on 01/01	($1,555,000)	($450,000)	S 450,000	*C 60,000	($1,615,000)
Net Income	($325,000)	($97,000)			($362,000)
Dividends declared	$250,000	$40,000		I 40,000	$250,000
Retained earnings on 31/12	($1,630,000)	($507,000)			($1,727,000)