Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business. Prepare a journal entry to record the investment made in “S” Company

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 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

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

On January 2, 20X8, Primary Corporation acquired 100 percent of Secondary Company's outstanding common stock. In exchange for Secondary's stock, Primary issued bonds payable with a par and fair value of $650,000 directly to the selling stockholders of Secondary. The two companies continued to operate as separate entities subsequent to combination. Immediately prior to the combination, the book values and fair values of the companies' assets and liabilities were as follows: Secondary Company Primary Corporation Book Value Fair Value $ 12,000 $ 12,000 41,000 39,000 (2,000) 86,000 89,000 55,000 200,000 960,000 650,000 (411,000) ETT $ 741,000 $ 990,000 $ 38,000 $ 38,000 200,000 210,000 300,000 100,000 103,000 $ 741,000 Cash Receivables Allowance for Bad Debts Inventory Land Buildings and Equipment Accumulated Depreciation Patent Total Assets Current Payables Bonds Payable Common Stock Additional Paid-In Capital Retained Earnings Book Value $ 9,000 31,000 (1,000) 68,000 50,000 670,000…

Assume that both the Parent and Subsidiary adopt 31 December as their financial year-end. Further assume that the transactions were conducted on cash basis. (i) Prepare all the relevant journal entries in the separate financial statements of the respective companies. (ii) Prepare all the relevant consolidation journal entries for the preparation of the consolidated financial statements of the Parent. (b) On 20 December 20x1, a 70%-owned Subsidiary sold a piece of inventory Y which it bought for $300,000 to its Parent for $200,000. As at 31 December 20x1, that piece of inventory was still with the Parent and the net realisable value of the inventory was $250,000 on this date.

Price Company issued 8,740 shares of its $20 par value common stock for the net assets of Sims Company in a business combination under which Sims Company will be merged into Price Company. On the date of the combination, Price Company common stock had a fair value of $30 per share. Balance sheets for Price Company and Sims Company immediately prior to the combination were: Price Sims Current assets $460,540 $61,810 Plant and equipment (net) 529,190 140,940 Total $989,730 $202,750 Liabilities $274,100 $53,300 Common stock, $20 par value 558,200 88,000 Other contributed capital 72,870 20,750 Retained earnings 84,560 40,700 Total $989,730 $202,750 (a) If the business combination is treated as a purchase and Sims Company’s net assets have a fair value of $209,574, Price Company’s balance sheet immediately after the combination will include goodwill of…

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 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

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 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

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 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

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 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

Answer 6

Chapter 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

Answer 7

Chapter 4, Problem 4.32P

(a)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare a journal entry to record the investment made in “S” Company

Answer 8

(a)

Expert Solution

Explanation of Solution

Journal entries

Particulars	Debit	Credit
Investment in S stock	$ 650,000
Bonds payable		$ 650,000
(To record the investment made in “S” company)

The investment made in the “S” Company will increase the value of assets. Thus, the Investment in S would increase the amount of assets of P and the increase in assets is debited by $650,000. Bonds are a liability and an increase in liability is credited. The bonds are thus credited by $650,000.

Answer 9

(a)

Expert Solution

Answer 10

(a)

Expert Solution

Answer 11

Expert Solution

Answer 12

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

Answer 13

(b)

To determine

Introduction: Journal entries is a systematic method of recording transactions as and when they occur. It is a summary of transactions divided into the debit and credit items that are recorded chronologically. It is an act of keeping and recording all the transactions occurring in the business.

Prepare an elimination entry to ignore the investment balance

Answer 14

(b)

Expert Solution

Explanation of Solution

Journal entry

Particulars	Debit	Credit
Common stock-S	$ 200,000
Additional paid in capital	$ 130,000
Retained earnings	$ 148,000
Differential	$ 172,000
Investment in S		$ 650,000
(To eliminate the investment balance)
Increase in inventory	$ 4,000
Increase in land	$ 20,000
Increase in building and equipment	$ 50,000
Patent	$ 40,000
Discount on bond payable	$ 10,000
Goodwill	$ 48,000
Differential		$ 172,000
(To assign the differential)
Accounts payable	$ 6,500
Accounts receivable		$ 6,500
(To eliminate the inter-company receivable or payable)

The common stock and retained earnings are considered stockholders equity. It will increase the equity account. Thus, an increase in the equity account should be credited. However, in an elimination entry, it should be debited and eliminated.
The difference amount should be assigned as a differential.
The investment is considered as an asset. The increase in asset accounts should be debited. However, in an eliminating entry, it should be credited and eliminated.
The profit from the disposal of building and equipment, land, patent, goodwill and inventory should be assigned as a differential. The amount of goodwill is determined by subtracting the total amount of realizable value of assets from the fair value of assets.
The profit or loss from the disposal of buildings and equipment is calculated by subtracting the net amount of building and equipment from the fair value of building and equipment. Therefore, $500,000−( $670,000−$220,000 )=$50,000
The “S” Company reported an account payable of $6,500 to the “P” Company. Thus, it would affect both accounts payable and account receivable. The accounts payable should be debited and accounts received should be credited with $6,500.

Answer 15

(b)

Expert Solution

Answer 16

(b)

Expert Solution

Answer 17

Expert Solution

Answer 18

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

Answer 19

(c)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidated balance sheet worksheet

Answer 20

(c)

Expert Solution

Answer to Problem 4.32P

The total amount of total consolidated assets and total consolidated liabilities and equity is $2,137,500

Answer 21

(c)

Expert Solution

Answer 22

(c)

Expert Solution

Answer 23

Expert Solution

Answer 24

Explanation of Solution

"P" company and "S" company Consolidated Balance Sheet Worksheet January 2, 20X8
Particulars Assets	P	S	Eliminations		Consolidated
Particulars Assets			Debit	Credit	Consolidated
Cash	$ 12,000	$ 9,000			$ 21,000
Accounts receivable	$ 41,000	$ 31,000		$ 6,500	$ 65,500
Inventory	$ 86,000	$ 68,000	$ 4,000		$ 158,000
Investment in ""S" company Stock	$ 650,000			$ 650,000
Land	$ 55,000	$ 50,000	$ 20,000		$ 125,000
Building and equipment	$ 960,000	$ 670,000	$ 50,000		$ 1,680,000
Patent			$ 40,000		$ 40,000
Goodwill			$ 48,000		$ 48,000
Differential			$ 172,000	$ 172,000
Total Assets	$ 1,804,000	$ 828,000			$ 2,137,500
Liabilities and stockholder equity
allowance for bad debts	$ 2,000	$ 1,000			$ 3,000
Accumulated depreciation	$ 411,000	$ 220,000			$ 631,000
Accounts payable	$ 38,000	$ 29,000	$ 6,500		$ 60,500
Bonds payable	$ 850,000	$ 100,000	$ 10,000		$ 940,000
Common stock:	$ 300,000	$ 200,000	$ 200,000		$ 300,000
Additional paid in capital	$ 100,000	$ 130,000	$ 130,000		$ 100,000
Retained earnings	$ 103,000	$ 148,000	$ 148,000		$ 103,000

Total Liabilities and Equity	$ 1,804,000	$ 828,000			$ 2,137,500

The amount of investment in the “S” Company should be eliminated in the calculation of the consolidated balance sheet worksheet.
The accounts receivable in the consolidated balance sheet is determined by adding the accounts receivable of “P” Company and “S” Company and subtracting the amount of $6,500 from it. Therefore, the consolidated amount of accounts receivable is $65,500.
The amount of inventory is determined by adding the “P” Company and “S” Company with the adjustment of inventory. Therefore, the consolidated amount of inventory is $158,000.

Answer 25

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.

Answer 26

(d)

To determine

Introduction: A consolidated worksheet is used to prepare the consolidated financial statements of the parent company and its subsidiary. It reflects the individual values of the parent and the subsidiary and then one consolidated figure for both the entities.

Prepare a consolidation balance sheet for the “P” company and subsidiary as of January 20X8.

Answer 27

(d)

Expert Solution

Answer to Problem 4.32P

The total amount of assets and liabilities and stockholder’s equity is as on, 20X8 is $1,503,500

Answer 28

(d)

Expert Solution

Answer 29

(d)

Expert Solution

Answer 30

Expert Solution

Answer 31

Explanation of Solution

"P" company and "S" company
Consolidated Balance Sheet
January 2, 20X8
Particulars	Amounts	Amounts
Assets
Cash		$ 21,000
Accounts receivable	$ 65,500
Less: allowance	$ (3,000)	$ 62,500
Inventory		$ 158,000
Land		$ 125,000
Buildings and equipment	$ 1,680,000
Less: accumulated depreciation	$ (631,000)	$ 1,049,000
Patent		$ 40,000
Goodwill		$ 48,000
Total assets		$ 1,503,500

Liabilities
Accounts payable		$ 60,500
Bonds payable	$ 950,000
Less: Discount on bonds payable	$ (10,000)	$ 940,000
Common stock		$ 300,000
Additional paid in capital		$ 100,000
Retained earnings		$ 103,000
Total liabilities and stockholder's equity		$ 1,503,500

The amount of accumulated depreciation should be subtracted from the buildings and equipment. Therefore, the value of buildings and equipment after depreciation is $1,049,000.