On December 31, Year 1, RAV Company purchased 60% of the outstanding common shares of ENS Company for $1,230,000. On that date, ENS had common shares of $500,000 and retained earnings of $130,000. In negotiating the purchase price, it was agreed that recorded assets and liabilities were fairly valued except for equipment, which had a $24,000 excess of carrying amount over fair value, and land, which had a $150,000 excess of fair value over carrying amount. The equipment had a remaining useful life of six years at the acquisition date and no salvage value. ENS did not record the fair value deficiency on the equipment because ENS felt that it would recover the carrying amount of this equipment through future cash flows. In addition, ENS registered and owns a number of Internet domain names, which are estimated to be worth $100,000. The right to the names expires in 12 years but the registration can be renewed for 20 years every 20 years, for a nominal fee.

The adjusted trial balances for RAV and ENS for the year ended December 31, Year 5, were as follows:

		RAV			ENS
Cash	$	175,000		$	91,000
Accounts receivable		261,000			242,000
Inventory		626,000			305,000
Land		700,000			330,000
Building—net		870,000			665,000
Equipment—net		722,000			397,000
Investment in ENS		654,600			-
Cost of goods purchased		2,388,000			2,377,000
Change in inventory		92,000			(46,000)
Amortization expense		208,000			104,000
Income taxes and other expenses		912,000			448,000
Dividends paid		416,400			256,000
Total debits	$	8,025,000		$	5,169,000
Accounts payable	$	481,000		$	328,000
Long-term debt		349,200			732,000
Common shares		1,200,000			500,000
Retained earnings, beginning		615,000			279,000
Sales		5,020,000			3,330,000
Other revenues		109,000
Investment income from ENS		250,800
Total credits	$	8,025,000		$	5,169,000

Additional Information:

•	Each year, goodwill is evaluated to determine if there has been a loss. The recoverable amount for ENS’s goodwill was valued at $100,000 at the end of Year 4 and $75,000 at the end of Year 5.
•	RAV’s inventories contained $450,000 of merchandise purchased from ENS at December 31, Year 5, and $350,000 at December 31, Year 4. During Year 5, sales from ENS to RAV were $650,000. Merchandise was priced at the same profit margin as applicable to other customers. RAV owed $182,000 to ENS at December 31, Year 5, and $190,000 at December 31, Year 4.
•	On July 1, Year 2, ENS purchased a building from RAV for $782,000. The building had an original cost of $832,000 and a carrying amount of $632,000 on RAV’s books on July 1, Year 2. ENS estimated the remaining life of the building was 15 years at the time of the purchase from RAV.
•	ENS rented another building from RAV throughout the year for $6,000 per month.
•	RAV uses the equity method of accounting for its long-term investments.
•	Both companies pay tax at the rate of 40%. Ignore deferred income taxes when allocating and amortizing the acquisition differential.

Required:

(a)	Prepare a consolidated income statement for the year ended December 31, Year 5. (Round to 1 decimal place)

(b)	Prepare the current assets, property, plant, and equipment and intangible assets sections of the consolidated balance sheet at December 31, Year 5.

(c)	Calculate non-controlling interest on the consolidated balance sheet at December 31, Year 4

d) If RAV had used the cost method instead of the equity method of accounting for its investment in ENS, would RAV'S net income for year 5 increase, decrease or remain the same on

i) it's separate-entity income statement?

ii) the consolidated income statement?

Answer rating: 100% (QA)

a Rav Group Consolidated Income Statement for the period ending 31 December Year 5 0... View the full answer