Giant acquired all of Small’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 )
Giant acquired all of Small’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 )
Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter12: Intangibles
Section: Chapter Questions
Problem 18E
Related questions
Question
100%
Giant acquired all of Small’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
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 | |||||
| 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 | ) | |
- Prepare a consolidation worksheet for Giant and Small for the year ending December 31, 2021.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 6 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Auditing: A Risk Based-Approach to Conducting a Q…
Accounting
ISBN:
9781305080577
Author:
Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:
South-Western College Pub
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Auditing: A Risk Based-Approach to Conducting a Q…
Accounting
ISBN:
9781305080577
Author:
Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:
South-Western College Pub