Show how Company P computed its $39,000 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 $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

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

abc general accounting

Abc

What is the return on equity of this financial 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 $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

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 $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

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 $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

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 $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

Table: (6)

Answer 6

Chapter 5, Problem 36P

a.

To determine

Show how Company P computed its $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

Answer 7

Chapter 5, Problem 36P

a.

To determine

Show how Company P computed its $39,000 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	$(90,000)
Amortization of patented technology	$ 29,000
Unrealized gross profit of 2017 realized	$(13,000)
Unrealized gross profit of 2018 deferred	$ 19,000
Gain on sale of land deferred	$ 16,000
Equity in earnings	$(39,000)

Table: (1)

Working note:

Computation of closing stock in 2017:

Particulars	Amount
Sales price in 2017	$ 125,000
Resold %	74%
Unsold %	26.00%
Closing stock in 2017	$ 32,500

Table: (2)

Computation of unrealized profit on closing stock:

Year	Sales (A)	Cost of goods sold (B)	Profit C= (A) −(B)	Closing stock (D)	Profit on closing stock (E)={(C ×D) ÷A}
2017	$ 125,000	$ 75,000	$ 50,000	$ 32,500	$ 13,000
2018	$ 140,000	$ 70,000	$ 70,000	$ 38,000	$ 19,000

Table: (3)

Answer 9

a.

Expert Solution

Answer 10

a.

Expert Solution

Answer 11

Expert Solution

Answer 12

b.

To determine

Prepare a 2018 consolidated worksheet for Company P and Company S.

b.

Expert Solution

Explanation of Solution

Consolidated worksheet for Company P and Company S in 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

Table: (6)

Answer 13

b.

To determine

Prepare a 2018 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 2018:

Company P and Company S
Consolidation Worksheet
Year ending December 31, 2018
			Consolidation entries
Accounts	Company P	Company S	Debit	Credit	Consolidated totals
Revenues	$ (710,000)	$ (360,000)	$ 140,000		$ (930,000)
Cost of goods sold	$ 305,000	$ 189,000	$ 19,000	$ 140,000
				$ 13,000	$ 360,000
Other operating expenses	$ 167,000	$ 81,000	$ 29,000		$ 277,000
Gain on sale of land	$ (16,000)	$ -	$ 16,000		$ -
Equity in Company S's earnings	$ (39,000)	$ -	$ 39,000		$ -
Net income	$ (293,000)	$ (90,000)			$ (293,000)

Balance Sheet
Cash and receivables	$ 102,000	$ 154,000		$ 62,000	$ 194,000
Inventory	$ 311,000	$ 110,000		$ 19,000	$ 402,000
Investment in Company S	$ 691,000	$ -	$ 25,000	$ 429,000
				$ 248,000
				$ 39,000
Trademarks	$ -	$ 58,000	$ 45,000		$ 103,000
Land, buildings, and equip. (net)	$ 638,000	$ 280,000		$ 16,000	$ 902,000
Patented technology	$ -	$ 125,000	$ 203,000	$ 29,000	$ 299,000
Total assets	$ 1,742,000	$ 727,000			$ 1,900,000

Liabilities	$ (462,000)	$ (220,000)	$ 62,000		$ (620,000)
Common stock	$ (400,000)	$ (100,000)			$ (400,000)
Additional paid-in capital	$ (300,000)	$ (50,000)			$ (300,000)
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)
Total liabilities and equity	$(1,742,000)	$ (727,000)			$ (1,900,000)

Table: (4)

Working note:

Statement of retained earnings	Company P	Company S	Debit	Credit	Consolidated totals
Retained earnings 1/1/18	$ (367,000)	$ (292,000)	$ 13,000		$ (367,000)
			$ 279,000
Net income	$ (293,000)	$ (90,000)			$ (293,000)
Dividends declared	$ 80,000	$ 25,000		$ 25,000	$ 80,000
Retained earnings 12/31/18	$ (580,000)	$ (357,000)			$ (580,000)

Table: (5)

Computation of unamortized amount of patented technology:

Value of Unamortized patented technology as on 31/12/2017
Original value as on 01/01/2017	$ 232,000
Less: Amortization during the year	$ 29,000
Unamortized value as on 31/12/2017	$ 203,000

Table: (6)