Accounting Excel Project Accounting Excel Project Question Computer Project Alternative Investment Methods, Goodwill Impairment, and Consolidated Financial Statements Save your time! Proper editing and formatting Free revision, title page, and bibliography Flexible prices and money-back guarantee ORDER NOW In this project, you are to provide an analysis of alternative accounting methods for controlling interest investments and subsequent effects on consolidated reporting. The project requires the use of a computer and a spreadsheet software package (e.g., Microsoft Excel, etc.). The use of these tools allows you to assess the sensitivity of alternative accounting methods on consolidated financial reporting without preparing several similar worksheets by hand. Also, by modeling a worksheet process, you can develop a better understanding of accounting for combined reporting entities. Page 142 Consolidated Worksheet Preparation Make sure you submit a unique essay Our writers will provide you with an essay sample written from scratch: any topic, any deadline, any instructions. 100% ORIGINAL ORDER NOW You will be creating and entering formulas to complete four worksheets. The first objective is to demonstrate the effect of different methods of accounting for the investments (equity, initial value, and partial equity) on the parent company's trial balance and on the consolidated worksheet subsequent to acquisition. The second objective is to show the effect on consolidated balances and key financial ratios of recognizing a goodwill impairment loss. The project requires preparation of the following four separate worksheets: Consolidated information worksheet (follows). Equity method consolidation worksheet. Initial value method consolidation worksheet. Partial equity method consolidation worksheet. If your spreadsheet package has multiple worksheet capabilities (e.g., Excel), you can use separate worksheets; otherwise, each of the four worksheets can reside in a separate area of a single spreadsheet. In formulating your solution, each worksheet should link directly to the first worksheet. Also, feel free to create supplemental schedules to enhance the capabilities of your worksheet. Project Scenario Pecos Company acquired 100 percent of Suaro's outstanding stock for $1,450,000 cash on January 1, 2012, when Suaro had the following balance sheet: Assets Liabilities and Equity Cash $ 37,000 Liabilities $(422,000) Receivables 82,000 Inventory 149,000 Common stock (350,000) Land 90,000 Retained earnings (126,000) Equipment (net) 225,000 Software 315,000 Total assets $898,000 Total liabilities and equity $(898,000) At the acquisition date, the fair values of each identifiable asset and liability that differed from book value were as follows: Land $ 80,000 Brand name 60,000 (indefinite life—unrecognized on Suaro's books) Software 415,000 (2-year estimated useful life) In-process R&D 300,000 Additional Information Although at acquisition date Pecos expected future benefits from Suaro's in-process research and development (R&D), by the end of 2012, it became clear that the research project was a failure with no future economic benefits. During 2012, Suaro earns $75,000 and pays no dividends. Selected amounts from Pecos and Suaro's separate financial statements at December 31, 2013, are presented in the consolidated information worksheet. All consolidated worksheets are to be prepared as of December 31, 2013, two years subsequent to acquisition. Pecos's January 1, 2013, Retained Earnings balance—before any effect from Suaro's 2012 income—is $(930,000) (credit balance). Pecos has 500,000 common shares outstanding for EPS calculations and reported $2,943,100 for consolidated assets at the beginning of the period. Page 143 Following is the consolidated information worksheet. A B C D 1 December 31, 2013, trial balances 2 3 Pecos Suaro 4 Revenues ($1,052,000) ($427,000) 5 Operating expenses $ 821,000 $262,000 6 Goodwill impairment loss ? 7 Income of Suaro ? 8 Net income ? ($165,000) 9 10 Retained earnings—Pecos 1/1/13 ? 11 Retained earnings—Suaro 1/1/13 ($201,000) 12 Net income (above) ? ($165,000) 13 Dividends paid $ 200,000 $ 35,000 14 Retained earnings 12/31/13 ? ($331,000) 15 16 Cash $ 195,000 $ 95,000 17 Receivables $ 247,000 $143,000 18 Inventory $ 415,000 $197,000 19 Investment in Suaro ? 20 21 22 23 Land $ 341,000 $ 85,000 24 Equipment (net) $ 240,100 $100,000 25 Software $312,000 26 Other intangibles $ 145,000 27 Goodwill 28 Total assets ? $932,000 29 30 Liabilities ($1,537,100) ($251,000) 31 Common stock ($ 500,000) ($350,000) 32 Retained earnings (above) ? ($331,000) 33 Total liabilities and equity ? ($932,000) 34 35 Fair value allocation schedule 36 Price paid $1,450,000 37 Book value $ 476,000 38 Excess initial value $ 974,000 Amortizations 39 to land ($ 10,000) 2012 2013 40 to brand name $ 60,000 ? ? 41 to software $ 100,000 ? ? 42 to IPR&D $ 300,000 ? ? 43 to goodwill $ 524,000 ? ? 44 45 Suaro's RE changes Income Dividends 46 2012 $ 75,000 $ 0 47 2013 $ 165,000 $ 35,000 Page 144 Project Requirements Complete the four worksheets as follows: Input the consolidated information worksheet provided and complete the fair-value allocation schedule by computing the excess amortizations for 2012 and 2013. Using separate worksheets, prepare Pecos's trial balances for each of the indicated accounting methods (equity, initial value, and partial equity). Use only formulas for the Investment in Suaro, the Income of Suaro, and Retained Earnings accounts. Using references to other cells only (either from the consolidated information worksheet or from the separate method sheets), prepare for each of the three consolidation worksheets: Adjustments and eliminations. Consolidated balances. Calculate and present the effects of a 2013 total goodwill impairment loss on the following ratios for the consolidated entity: Earnings per share (EPS). Return on assets. Return on equity. Debt to equity. Your worksheets should have the capability to adjust immediately for the possibility that all acquisition goodwill can be considered impaired in 2013. Prepare a word-processed report that describes and discusses the following worksheet results: The effects of alternative investment accounting methods on the parent's trial balances and the final consolidation figures. The relation between consolidated retained earnings and the parent's retained earnings under each of the three (equity, initial value, partial equity) investment accounting methods. The effect on EPS, return on assets, return on equity, and debt-to-equity ratios of the recognition that all acquisition-related goodwill is considered impaired in 2013.