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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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

Compute the company's asset turnover ratio for 2018 on these financial accounting question

Hi expert please help me this question

Apex Digital Innovations is planning a project that will increase sales by $350,000 and cash expenses by $95,000. The project will cost $720,000 and will be depreciated using the straight- line method to a zero book value over the 8-year life of the project. The company's marginal tax rate is 30%. What is the yearly value of the depreciation tax shield?

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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 2018 impairment loss for the entire amount of goodwill from Company C acquisition.

Answer 14

b.

Expert Solution

Explanation of Solution

Spreadsheet that shows a 2018 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				50000
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)

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)