Show how Company P computed its $55,400 equity in Company S’s earnings balance.

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 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

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

Solve my q

Please don't use AI

Need help with this general accounting 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 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

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 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

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 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

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 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

Answer 6

Chapter 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

Answer 7

Chapter 5, Problem 36P

a.

To determine

Show how Company P computed its $55,400 equity in Company S’s earnings balance.

Answer 8

a.

Expert Solution

Explanation of Solution

Computation of equity in Company S’s earnings balance:

Particulars	Amount
Net income of the subsidiary	$(88,000)
Amortization of patented technology	$ 15,000
Unrealized gross profit of 2014 realized	$(14,400)
Unrealized gross profit of 2015 deferred	$ 14,000
Gain on sale of land deferred	$ 18,000
Equity in earnings	$(55,400)

Table: (1)

Working note:

Computation of closing stock in 2014:

Particulars	Amount
Sales price in 2014	$50,000
Resold %	28%
Unsold %	72.00%
Closing stock in 2014	$36,000

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	Closing stock	Profit on closing stock(E)={(C ×D) ÷A}
Year	Sales (A)	Cost of goods sold (B)	ProfitC= (A) −(B)	(D)	Profit on closing stock(E)={(C ×D) ÷A}
2014	$50,000	$30,000	$20,000	$36,000	$14,400
2015	$80,000	$40,000	$40,000	$28,000	$14,000

Table: (3)

Answer 9

a.

Expert Solution

Answer 10

a.

Expert Solution

Answer 11

Expert Solution

Answer 12

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)

Answer 13

b.

To determine

Prepare a 2015 consolidated worksheet for Company P and Company S.

Answer 14

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2015:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2015
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	($627,000)	($358,000)	$80,000		($905,000)
Cost of goods sold	$289,000	$195,000	$14,000	$80,000
				$14,400	$403,600
Other operating expenses	$170,000	$75,000	$15,000		$260,000
Gain on sale of land	($18,000)	$0	$18,000		$0
Equity in Company S's earnings	($55,400)	$0	$55,400		$0
Net income	($241,400)	($88,000)			($241,400)

Balance Sheet
Cash and receivables	$134,000	$150,000		$65,000	$219,000
Inventory	$281,000	$112,000		$14,000	$379,000
Investment in Company S	$589,000	$0	$20,000	$427,600
				$135,000
				$55,400
Trademarks	$0	$50,000	$30,000		$80,000
Land, buildings, and equip. (net)	$637,000	$283,000		$18,000	$902,000
Patented technology	$0	$130,000	$105,000	$15,000	$220,000
Total assets	$1,641,000	$725,000			$1,800,000

Liabilities	($463,000)	($215,000)	$65,000		($613,000)
Common stock	($410,000)	($120,000)	$120,000		($410,000)
Additional paid-in capital	($291,000)	($30,000)	$30,000		($291,000)
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)
Total liabilities and equity	($1,650,000)	($725,000)			($1,800,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/15	($314,600)	($292,000)	$14,400		($314,600)
			$277,600
Net income	($241,400)	($88,000)			($241,400)
Dividends declared	$70,000	$20,000		$20,000	$70,000
Retained earnings 12/31/15	($486,000)	($360,000)			($486,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2014
Original value as on 01/01/2014	$120,000
Less: Amortization during the year	$15,000
Unamortized value as on 31/12/2014	$105,000

Table: (6)