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

The December 31, 2021, balance sheet of Chen, Incorporated, showed long-term debt of $1,420,000, $144,000 in the common stock account, and $2,690,000 in the additional paid-in surplus account. The December 31, 2022, balance sheet showed long-term debt of $1,620,000, $154,000 in the common stock account and $2,990,000 in the additional paid-in surplus account. The 2022 income statement showed an interest expense of $96,000 and the company paid out $149,000 in cash dividends during 2022. The firm’s net capital spending for 2022 was $1,000,000, and the firm reduced its net working capital investment by $129,000. What was the firm's 2022 operating cash flow, or OCF?

River is a salaried exempt worker who earns $73,630 per year for a 35-hour workweek. During a biweekly pay period, River worked 105 hours. What is the gross pay?

The industrial enterprise "HUANG S.A." purchased a sorting and packaging machine from a foreign company on 1/4/2017 at a cost of €500,000. The useful life of the machine was estimated by the Management at ten (10) years, while the residual value was estimated at zero. For the transportation of the machine from abroad to the company's factory, the amount of €20,000 was paid on 15/4/2017. As the insurance coverage of the machine during transportation was the responsibility of the selling company, HUANG S.A. proceeded to insure the machine from 16/4/2017 to 15/4/2018, paying the amount of €1,200. The delivery took place on 15/4/2017. As adequate ventilation of the multifunction device is essential for its proper operation, the company fitted an air duct on the multifunction device. The cost of the air duct amounted to €2,000 and was paid on 20/4/2017. On 25/4/2017, an external electrician was paid €5,000 for the electrical connection of the device. The company also paid €5,000 to an…

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)