Giant acquired all of Small’s common stock on January 1, 2017, in exchange for cash of...

Question

Giant acquired all of Small&rsquo;s common stock on January 1, 2017, 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, $32,500 of the fair-value price was attributed to undervalued land while $95,500 was assigned to undervalued equipment having a 10-year remaining life. The $72,000 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. The following are individual financial statements for the year ending December 31, 2021. On that date, Small owes Giant $11,900. Small declared and paid dividends in the same period. Credits are indicated by parentheses.     Giant  Small   Revenues $ (1,183,550 )  $ (462,500 )   Cost of goods sold  583,000    98,500    Depreciation expense  187,000    148,000    Equity in income of Small  (206,450 )   0    Net income $ (620,000 )  $ (216,000 )   Retained earnings, 1/1/21 $ (1,720,000 )  $ (642,000 )   Net income (above)  (620,000 )   (216,000 )   Dividends declared  310,000    120,000    Retained earnings, 12/31/21 $ (2,030,000 )  $ (738,000 )   Current assets $ 439,750   $ 334,000    Investment in Small  1,060,250    0    Land  526,000    260,000    Buildings (net)  390,000    432,000    Equipment (net)  739,000    294,000    Goodwill  0    0    Total assets $ 3,155,000   $ 1,320,000    Liabilities $ (875,000 )  $ (412,000 )   Common stock  (250,000 )   (170,000 )   Retained earnings(above)  (2,030,000 )   (738,000 )   Total liabilities and equities $ (3,155,000 )  $ (1,320,000 )        How was the $206,450 Equity in Income of Small balance computed? Determine the totals to be reported by this business combination for the year ending December 31, 2021. Prepare a consolidation worksheet for Giant and Small for the year ending December 31, 2021. If Giant determined that the entire amount of goodwill from its investment in Small was impaired in 2021, what journal entry would Giant make to record such impairment?      Equity in Income of Small 02 S 0 Totals Revenues Cost of goods sold Depreciation expense Income of Small Net income Retained earnings, 1/1/21 Dividends declared Retained earnings, 12/31/21 Current assets Investment in Small Land Building (net) Equipment (net) Goodwill Total assets Liabilities Common stock Retained earnings, 12/31/21 Total liabilities and equity GIANT COMPANY AND SMALL COMPANY Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Accounts Giant Small Debit Credit Consolidated Totals Revenues S (462.500) 98,500 $ (1.183,550) 583.000 187.000 (206.450) S (620.000) Cost of goods sold Depreciation expense Equity income of Small Net income 148,000 0 S (216.000) S Retained earning. 1/1/21 Net income (above) Dividends declared Retained earnings, 12/31/21 $ (1,720.000) (620.000) 310.000 $ (2,030,000) (642.000) (216.000) 120,000 (738.000) S s $ 334,000 0 Current assets Investment in Small Land Buildings (net) Equipment (net) Goodwill 439,750 1,060,250 526,000 390,000 739,000 260.000 432,000 294,000 Total assets S 3,155,000 S 1,320,000 Liabilities Common stock Retained earnings (above) Total liabilities and equity s (875,000) (250.000) (2,030,000) $ (3,155,000) S (412.000) (170.000) (738.000) S (1,320,000) 0 0 1 Record the loss on impairment of goodwill. Note: Enter debits before credits. Transaction General Journal Debit Credit 1

 · Answer

Solution ;

1.)

Equity accrual 216000

Less. Amortization expense 9550

Equity income of small $ 206450

		Life	Annual excess amortization
Land	32500
Equipment	95500	10	9550
Goodwill	72000
Total	$200,000		$9550

2.)

Revenue	$ 1646050	(1183550 + 462500)
Cost of goods sold	$ 681500	(583000 + 98500)
Depreciation expense	$ 344550	(187000 + 148000 + 9550)
Equity in income in small	$ 0	The parent's income balance is removed and replace with small's individual revenue and expense a/c
Net income	$620000	Consolidated revenue - Consolidated income
Retained earnings 1/1/21	$1720,000	Parent's balance
Divident paid	$310,000	Parent's balance
Retained earnings 12/31/21	$2030000	Parent's balance + Consolidated net income - Consolidated dividends paid (1720000 + 620000 - 310000 )
Current assets	$761850	(439750 + 334000 - 11900)
Investment in small	0	The parent's assets are removed . And small's individual asset and liability a/c's can be brought into the consolidation .
Land	$818500	(526000 + 260000 + 32500)
Building	$822000	(390000 + 432000)
Equipment	$1080750	(739000 + 294000 + (95500 - (9550 * 5)))
Goodwill	$72000	Original price allocation
Total assets	$3555100	Sum of all consolidated assets
Liabilities	$1275100	(875000 + 412000 - 11900)
Common stock	$250000	Parent's balance
Retained earnings	$2030000
Total liabilities and equity	$3555100	Sum of all consolidated liabilities and equity

3.) GIANT COMPANY AND SMALL COMPANY

Consolidation Worksheet

For year ending December 31 , 2021


Account	Giant	Small	Debit	Credit	Consolidated totals
Revenue	(1183550)	(462500)			(1646050)
Cost of goods sold	583000	98500			681500
Depreciation expense	187000	148000	9550		344550
Equity income of small	(206450)	0	(206450)		0
Net income	(620000)	(216000)			(620000)
Retained earnings 1/1/21	(1720000)	(642000)	642000		(1720000)
Net income (above)	(620000)	(216000)			(620000)
Divident declared	310000	120000		120000	310000
Retained earnings 12/31/21	(2030000)	(738000)			(2768000)
Current assets	439750	334000		11900	761850
Investment in Small	1060250	0	120000	940250	0
Land	526000	260000	32500		818500
Building	390000	432000			822000
Equipment	739000	294000	95500	47750	1080750
Goodwill	0	0	72000		72000
Total assets	3155000	1320000			3555100
Liabilities	(875000)	(412000)	11900		(1275100)
Common stock	(250000)	(170000)	170000		(250000)
Retained earnings(above)	(2030000)	(738000)			(2030000)
Total liabilities and equity	3155000	1320000			3555100

4.) Giant company General Journal

Goodwill impairment loss a/c dr 72000

To Investment in small 72000

.

Giant acquired all of Small’s common stock on January 1, 2017, in exchange for cash of...

Question:

Answers

Similar Solved Questions

Hyposecretion of GH induces gigantism and acromegaly

The private group that currently has the authority to establish generally accepted accounting principles in the...

The following T-accounts record the operations of Sheffield Co.: Assume all raw materials are direct materials....

12-1 + + 4. The series £9) .. is a geometric series. 4 n=1 Which of...

Is the answer choice I selected right?!

Solve the harmonic oscillator motion for initial conditions x(0) = 0, V(0) = V0 in the...

Help with this auditing question Question 4 (a) Explain the relationship between the Financial Statements of...

=CH2 HBr Drew curved stows to show the movement of electrons in this step of the...

Problem #5. Consider the amplifier circuit below. The NMOS has Vi-1.2V and (1/2)kn'(WL)-12.5 mA/V...

A 17-year, $1000 face value bond makes annual payments and has a coupon rate of 16...

A kid takes a test with 25 multiple choice questions and each question has four choices. If he gueses at all 25 questions, what is the probability he gets between 8 and 12 correct?

Question 22 apts A beam of monochromatic light strikes the interface between air and cedar oil...

ABC Company has set the following standards in order to produce one unit of its single...

S101(LO 1) (Acquisition Costs of Realty) The following expenditures and receipts are related o land, land...

05/03/2019 Bonus problems (5 pts) 1. (True or False) Like any other extensive property,entropy production can...

Draw the Mechanism y reportin КОН H2N-NH2 CN OH

	Giant			Small
Revenues	$	(1,183,550	)	$	(462,500	)
Cost of goods sold		583,000			98,500
Depreciation expense		187,000			148,000
Equity in income of Small		(206,450	)		0
Net income	$	(620,000	)	$	(216,000	)
Retained earnings, 1/1/21	$	(1,720,000	)	$	(642,000	)
Net income (above)		(620,000	)		(216,000	)
Dividends declared		310,000			120,000
Retained earnings, 12/31/21	$	(2,030,000	)	$	(738,000	)
Current assets	$	439,750		$	334,000
Investment in Small		1,060,250			0
Land		526,000			260,000
Buildings (net)		390,000			432,000
Equipment (net)		739,000			294,000
Goodwill		0			0
Total assets	$	3,155,000		$	1,320,000
Liabilities	$	(875,000	)	$	(412,000	)
Common stock		(250,000	)		(170,000	)
Retained earnings(above)		(2,030,000	)		(738,000	)
Total liabilities and equities	$	(3,155,000	)	$	(1,320,000	)