Question

Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of...

Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of $770,000. On that day, Small reported common stock of $170,000 and retained earnings of $400,000. At the acquisition date, $75,500 of the fair-value price was attributed to undervalued land while $52,000 was assigned to undervalued equipment having a 10-year remaining life. The $72,500 unallocated portion of the acquisition-date excess fair value over book value was viewed as goodwill. Over the next few years, Giant applied the equity method to the recording of this investment.

Following are individual financial statements for the year ending December 31, 2018. On that date, Small owes Giant $13,100. Small declared and paid dividends in the same period. Credits are indicated by parentheses.

Giant Small
Revenues $ (1,234,200 ) $ (491,500 )
Cost of goods sold 608,000 138,500
Depreciation expense 176,000 207,000
Equity in income of Small (140,800 ) 0
Net income $ (591,000 ) $ (146,000 )
Retained earnings, 1/1/18 $ (1,730,000 ) $ (700,000 )
Net income (above) (591,000 ) (146,000 )
Dividends declared 280,000 90,000
Retained earnings, 12/31/18 $ (2,041,000 ) $ (756,000 )
Current assets $ 549,000 $ 278,000
Investment in Small 1,100,000 0
Land 441,000 239,000
Buildings (net) 384,000 460,000
Equipment (net) 699,000 339,000
Goodwill 0 0
Total assets $ 3,173,000 $ 1,316,000
Liabilities $ (882,000 ) $ (390,000 )
Common stock (250,000 ) (170,000 )
Retained earnings(above) (2,041,000 ) (756,000 )
Total liabilities and equities $ (3,173,000 ) $ (1,316,000 )

a.How was the $140,800 Equity in Income of Small balance computed?

b.Determine the totals to be reported by this business combination for the year ending December 31, 2018.

c.Prepare a consolidation worksheet for Giant and Small for the year ending December 31, 2018.

d.If Giant determined that the entire amount of goodwill from its investment in Small was impaired in 2018, what journal entry would Giant make to record such impairment?

a.

How was the $140,800 Equity in Income of Small balance computed?
Equity accrual
Less: Amortization expense
Equity in Income of Small

b.

Determine the totals to be reported by this business combination for the year ending December 31, 2018.
Totals
Revenues
Cost of goods sold
Depreciation expense
Income of Small
Net income
Retained earnings, 1/1/18
Dividends declared
Retained earnings, 12/31/18
Current assets
Investment in Small
Land
Building (net)
Equipment (net)
Goodwill
Total assets
Liabilities
Common stock
Retained earnings, 12/31/18
Total liabilities and equity

c.

Prepare a consolidation worksheet for Giant and Small for the year ending December 31, 2018. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Consolidated Totals column should be entered with a minus sign.)

Show less
GIANT COMPANY AND SMALL COMPANY
Consolidation Worksheet
For Year Ending December 31, 2018
Consolidation Entries
Accounts Giant Small Debit Credit Consolidated Totals
Revenues $(1,234,200) $(491,500)
Cost of goods sold 608,000 138,500
Depreciation expense 176,000 207,000
Equity income of Small (140,800) 0
Net income $(591,000) $(146,000)
Retained earnings 1/1 $(1,730,000) $(700,000)
Net income (above) (591,000) (146,000)
Dividends declared 280,000 90,000
Retained earnings 12/31 $(2,041,000) $(756,000)
Current assets $549,000 $278,000
Investment in Small 1,100,000 0
Land 441,000 239,000
Buildings (net) 384,000 460,000
Equipment (net) 699,000 339,000
Goodwill 0 0
Total assets $3,173,000 $1,316,000
Liabilities $(882,000) $(390,000)
Common stock (250,000) (170,000)
Retained earnings (above) (2,041,000) (756,000)
Total liabilities and equity $(3,173,000) $(1,316,000)

d.

If Giant determined that the entire amount of goodwill from its investment in Small was impaired in 2018, what journal entry would Giant make to record such impairment? (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)

Journal entry worksheet

Record the loss on impairment of goodwill.

Note: Enter debits before credits.
Transaction General Journal Debit Credit
1
Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

a.

Equity Accural

$ 146,000

Amortization Expense

$      5,200

Equity Income of Small

$ 140,800

Explanation:

Particulars

Amount

Life

Accural Excess Amortizations

Land

$    75,500

-

-

Equipment

$    52,000

10

$                                              5,200

Goodwill

$    72,500

Indefinite

$                                                     -  

Total

$ 200,000

$                                              5,200

b.

Particulars Totals Solution
Revenues $                       1,725,700 (1234200+491500)
Cost of Goods Sold $                        (746,500) (608000+138500)
Depreciation Expense $                        (388,200) (176000+207000+5200)
Income of Small $                                      -   (The parent’s income balance is removed andreplaced with Small’s individual revenue andexpense accounts)
Net Income $                          591,000 (1725700-746500-388200)
Retained Earnings , 1/1/18 $                       1,730,000 (the parent’s balance)
Dividend Declared $                        (280,000) (the parent number alone because the subsidiary dividend are intra-entity)
Retained Earnings , 31/12/18 $                       2,041,000 (591000+1730000-280000)
Current Assets $                          813,900 (549000+278000-13100)
Investment in Small $                                      -  

(the parent's asset is removed so that Small's indivitual Asset and liabilities accounts can be brought into consideration
Land $                          755,500 (441000+239000+75500)
Buildings $                          844,000

(384000+460000)
Equipment $                       1,064,000 (699000+339000+26000)
Goodwill $                             72,500 (Represents the original price allocation)
Total Assets $                       3,549,900
Liabilities $                       1,258,900 (882000+390000-13100)
Common Stock $                          250,000 (Parent balance only)
Retained Earnings , 31/12/18 $                       2,041,000 (see above)
Total Liabilities & Equity $                       3,549,900

c.

Accounts

Giant

Small

Debit

Credit

Consolidated Total

Revenues

$(1,234,200)

$   (491,500)

$              (1,725,700)

Cost of Goods Sold

$    608,000

$    138,500

$                    746,500

Depreciation Expense

$    176,000

$    207,000

$      5,200

$                    388,200

Income of Small

$   (140,800)

$            -  

$ 140,800

$                                -  

Net Income

$   (591,000)

$   (146,000)

$ 146,000

$                  (591,000)

Retained Earnings , 1/1/18

$(1,730,000)

$   (700,000)

$ 700,000

$              (1,730,000)

Net Income

$   (591,000)

$   (146,000)

$ 146,000

$                  (591,000)

Dividend Declared

$    280,000

$      90,000

$       (90,000)

$                    280,000

Retained Earnings , 31/12/18

$(2,041,000)

$   (756,000)

$ 756,000

$              (2,041,000)

Current Assets

$    549,000

$    278,000

$       (13,100)

$                    813,900

Investment in Small

$ 1,100,000

$            -  

$    90,000

$ (1,190,000)

$                                -  

Land

$    441,000

$    239,000

$    75,500

$                    755,500

Buildings

$    384,000

$    460,000

$                    844,000

Equipment

$    699,000

$    339,000

$    31,200

$         (5,200)

$                1,064,000

Goodwill

$            -  

$            -  

$    72,500

$                      72,500

Total Assets

$ 3,173,000

$ 1,316,000

$ 269,200

$ (1,208,300)

$                3,549,900

Liabilities

$   (882,000)

$   (390,000)

$    13,100

$              (1,258,900)

Common Stock

$   (250,000)

$   (170,000)

$ 170,000

$                  (250,000)

Retained Earnings , 31/12/18

$(2,041,000)

$   (756,000)

$ 756,000

$              (2,041,000)

Total Liabilities & Equity

$(3,173,000)

$(1,316,000)

$ 939,100

$                   -  

$              (3,549,900)

d.

Goodwill Impairment Loss Dr $ 72,500
To Investment in Small Cr. $ 72,500
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of...
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of $770,000. On that day, Small reported common stock of $170,000 and retained earnings of $400,000. At the acquisition date, $64,500 of the fair-value price was attributed to undervalued land while $72,000 was assigned to undervalued equipment having a 10-year remaining life. The $63,500 unallocated portion of the acquisition-date excess fair value over book value was viewed as goodwill. Over the next few years, Giant...
On July 1, 2018, Truman Company acquired a 70 percent interest in Atlanta Company in exchange...
On July 1, 2018, Truman Company acquired a 70 percent interest in Atlanta Company in exchange for consideration of $788,900 in cash and equity securities. The remaining 30 percent of Atlanta’s shares traded closely near an average price that totaled $338,100 both before and after Truman’s acquisition. In reviewing its acquisition, Truman assigned a $129,500 fair value to a patent recently developed by Atlanta, even though it was not recorded within the financial records of the subsidiary. This patent is...
PAM Co. acquired all of the common stock of Sista Co. on January 1, 2017. As...
PAM Co. acquired all of the common stock of Sista Co. on January 1, 2017. As of that date, Sista had the following trial balance: Debit Credit Accounts payable $ 60,000 Accounts receivable $ 50,000 Additional paid-in capital 60,000 Buildings (net) (20-year life) 140,000 Cash and short-term investments 70,000 Common stock 300,000 Equipment (net) (8-year life) 240,000 Intangible assets (indefinite life) 110,000 Land 90,000 Long-term liabilities (mature 12/31/19) 180,000 Retained earnings, 1/1/17 120,000 Supplies 20,000 Totals $ 720,000 $ 720,000...
Pavin acquires all of Stabler’s outstanding shares on January 1, 2015, for $550,000 in cash. Of...
Pavin acquires all of Stabler’s outstanding shares on January 1, 2015, for $550,000 in cash. Of this amount, $39,000 was attributed to equipment with a 10-year remaining life and $49,000 was assigned to trademarks expensed over a 20-year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary. On January 1, 2018, Pavin reports $390,000 in bonds outstanding with a carrying amount of $366,000. Stabler purchases half...
On January 1, 2017, Portland Company acquired all of Salem Company’s voting stock for $16,000,000 in...
On January 1, 2017, Portland Company acquired all of Salem Company’s voting stock for $16,000,000 in cash. Some of Salem’s assets and liabilities at the date of purchase had fair values that differed from reported values, as follows:    Book value Fair value Buildings and equipment, net (20 years, straight-line) $11,000,000 $ 3,000,000 Identifiable intangibles (5 years, straight-line) 0 10,000,000 Salem’s total shareholders’ equity at January 1, 2017, was $4,000,000. It is now December 31, 2020 (four years later). Salem’s...
Prime Company acquired 75% of the common stock of Second Company January 1, year one, for...
Prime Company acquired 75% of the common stock of Second Company January 1, year one, for $450,000 The consideration given was proportional to Second's fair value. On that date, Second had the following trial balance: account debit credit Additional paid in capital $100,000 Building (12-year life) $250,000 Common stock 170,000 Current assets 170,000 Equipment (6-yr life) 160,000 Land 110,000 Liabilities (due in 4 years) 300,000 Retained earnings 1/year 1 120,000 Totals $690,000 $690,000 During year one, Second reported net income...
On January 1, 2019, Roxy Corp. issued shares of its common stock to acquire all of...
On January 1, 2019, Roxy Corp. issued shares of its common stock to acquire all of the outstanding common stock of Westwood Inc. Westwood's book value was only $140,000 at the time, but Roxy issued 12,000 shares having a par value of $1 per share and a fair value of $20 per share. Roxy was willing to convey these shares because it felt that buildings (ten-year life) were undervalued on Westwood's records by $60,000 while equipment (five-year life) was undervalued...
Pratt Company acquired all of the voting stock of Swank Company on January 1, 2016 for...
Pratt Company acquired all of the voting stock of Swank Company on January 1, 2016 for $60,000. Swank Company’s book value at the date of acquisition totaled $8,000. Swank had previously unrecorded identifiable intangibles with a total fair value of $20,000, and plant assets were overvalued by $15,000. All of Swank’s other identifiable net assets had book values that approximated fair value at the date of acquisition. Goodwill arising from this acquisition equaled $47,000. The identifiable intangibles have an estimated...
On January 1, 2014, Pirate Company acquired an 80% interest in Sun Company for $425,000. On...
On January 1, 2014, Pirate Company acquired an 80% interest in Sun Company for $425,000. On that date, Sun reported stockholder’s equity of $400,000: $100,000 in common stock and $300,000 in retained earnings. In setting the acquisition price, Pirate appraised three accounts at values different from the balances reported within Sun’s financial records: Buildings (8-year remaining life): Undervalued by $32,500 Land: Undervalued by $50,000 Royalty agreement (20-year remaining life): Not previously recorded; Valued at $30,000 At December 31, 2018, the...
On January 1, 2018, Pickle Corp. paid $80,000 to purchase 80% of the common stock of...
On January 1, 2018, Pickle Corp. paid $80,000 to purchase 80% of the common stock of Sickle Company.    On date of the acquisition Sickle's Land was undervalued $3,800, and its Building (7 year life) was undervalued $4,200, and its Equipment (five-year life) was undervalued $2,000.   Part 1: Identify the component parts of the cost of the investment on the date of acquisition. Show your computations. Organize your analysis in good form. Purchase Price of Sickle Stock 80000 Book value of...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT