Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||||
Part a | |||||||
Entry | Account | Debit | Credit | ||||
1 | Common Stock | $149,000 | |||||
Retained Earning | $192,200 | ||||||
Income from Hingle Corporation (71000*70%)-38800 working-2 | $ 10,900 | ||||||
NCI in NI of Hingle Corporation (71000*30%)-12000 working-2 | $ 9,300 | ||||||
Dividends Declared | $ 14,200 | ||||||
Investment in Hingle Corporation (Working-3) | $ 239,800 | ||||||
NCI in NA of Hingle Corporation (Working-3) | $ 107,400 | ||||||
2 | Sales (112000+305000) | $417,000 | |||||
Cost of Goods Sold (Plug in) | $ 366,200 | ||||||
Inventory (working-2) | $ 50,800 | ||||||
Working-1 | Retained Earning | ||||||
Ending Balance | $249,000 | ||||||
Less: Net income for the year | $ -71,000 | ||||||
Add: Dividend | $ 14,200 | ||||||
Beginning Balance | $192,200 | ||||||
Working-2 | Downstream Transaction | ||||||
Profit deferred (27000-16200) | $ 10,800 | ||||||
Upstream Transaction | |||||||
Profit deferred (101000-61000) | $ 40,000 | ||||||
Door's Share 70% | NCI 30% | ||||||
Downstream Deferred | $ 10,800 | $ 10,800 | $ - | ||||
Upstream Deferred | $ 40,000 | $ 28,000 | $ 12,000 | ||||
Total | $ 50,800 | $ 38,800 | $ 12,000 | ||||
Working-3 | Book value: | ||||||
NCI | Doors | ||||||
Beginning Book Value (149000+192200)*70% and 30% | $102,360 | $ 238,840 | |||||
Add: Net Income 71000*70% and 30% | $ 21,300 | $ 49,700 | |||||
Less: Dividend 14200*70% and 30% | $ -4,260 | $ -9,940 | |||||
Ending Book Value | $119,400 | $ 278,600 | |||||
Less: Deferred Profit | $ -12,000 | $ -38,800 | |||||
Investment or NCI | $107,400 | $ 239,800 | |||||
Elimination | |||||||
Part b | Debit | Credit | Debit | Credit | Working Ref | Consolidated | |
Cash and Receiables | $100,000 | $ 42,000 | $ 142,000 | ||||
Inventory | $161,000 | $ 101,000 | $ 50,800 | Journal -2 | $ 211,200 | ||
Building and equipment (net) | $312,000 | $ 291,000 | $ 603,000 | ||||
Investment in Hingle co | $239,800 | $239,800 | Journal -1 | $ - | |||
Total Assets | $812,800 | $ 434,000 | $ - | $290,600 | $ 956,200 | ||
Accounts Payable | $ 88,800 | $ 36,000 | $ 124,800 | ||||
Common Stock | $194,000 | $ 149,000 | $149,000 | Journal -1 | $ 194,000 | ||
Retained Earning | $530,000 | $ 249,000 | $192,200 | $14,200 | Journal -1 | $ 530,000 | |
$ 10,900 | Journal -1 | ||||||
$ 9,300 | Journal -1 | ||||||
$417,000 | $366,200 | Journal -2 | |||||
NCI in NA of Hingle Co | $107,400 | Journal -1 | $ 107,400 | ||||
Total Liabilities and Equity | $812,800 | $ 434,000 | $778,400 | $487,800 | $ - | $ 956,200 |
The December 31, 20X8, balance sheets for Doorst Corporation and its 70 percent-owned subsidiary Hingle Company...
The December 31, 20X8, balance sheets for Doorst Corporation and its 70 percent-owned subsidiar Hingle Company contained the following summarized amounts: AND H Balance Sheets December 31, 20X8 Doorst Hingle Corporation Company Assets Cash & Receivables Inventory Buildings & Equipment (net) Investment in Hingle Company Stock $ 100,000 s 42,000 161,000 101,000 312,000 291,000 239,800 Total Assets $ 812,800 $ 434,000 Liabilities & Equity Accounts Payable Common Stock Retained Earnings S 88,800 S 36,000 194,000 149,000 530,000 249,000 Total Liabilities...
Please show formulas!! The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company contained the following summarized amounts: PINT CORPORATION AND SALOON COMPANY Balance Sheets December 31, 20x8 Pint Saloon Corporation Company Assets Cash & Receivables $113,000 $ 48,000 Inventory 166,000 109,000 Buildings & Equipment (net) 312,000 289,000 Investment in Saloon Company 224,500 Total Assets $815,500 $446,000 Liabilities & Equity Accounts Payable $117,500 $ 67,000 Common Stock 182,000 142,000 Retained Earnings 516,000 237,000 Total...
JUST FIGURE OUT THE JE FOR INCOME FROM SALOON COMPANY, NCI IN NI OF SALOON COMPANY, AND NCI IN NA OF SALOON COMPANY E6-13 Consolidated Balance Sheet Worksheet LO 6-3, 6-4 The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company contained the following summarized amounts: Saloon Company PINT CORPORATION AND SALOON COMPANY Balance Sheets December 31, 20x8 Pint Corporation Assets Cash & Receivables $108,000 Inventory 167,000 Buildings & Equipment (net) 321,000 Investment in...
Blank Corporation acquired 100 percent of Faith Corporation's common stock on December 31, 20X2, for $186,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition Blank Corporation Corporation Faith Item Assets Cash Accounts Receivable Inventory Buildings and Equipment (net) Investment in Faith Corporation Stock 58,000 86,000 115,000 225,000 186,000 31,000 42,000 61,000 157,000 Total Assets $670,000 $291,000 Liabilities and Stockholders' Equity Accounts Payable Notes Payable Common Stock Retained Eanings $...
Price Corporation acquired 100 percent ownership of Saver Company on January 1, 20X8, for $109,600. At that date, the fair value of Saver's buildings and equipment was $15,000 more than the book value. Accumulated depreciation on this date was $15,000. Buildings and equipment are depreciated on a 10-year basis. Although goodwill is not amortized, Price’s management concluded at December 31, 20X8, that goodwill involved in its acquisition of Saver shares had been impaired and the correct carrying value was $2,600....
Check my w Blank Corporation acquired 100 percent of Faith Corporation's common stock on December 31, 20X2, for $208,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Blank Corporation Faith Corporation Item Assets Cash Accounts Receivable Inventory Buildings and Equipment (net) Investment in Faith Corporation Stock Total Assets Liabilities and Stockholders' Equity Mecounts Payable Notes Payable Common Stock Retained Earnings Total Liabilities and Stockholders' Equity $ 60,000 86,000 101,000...
Blank Corporation acquired 100 percent of Faith Corporation’s common stock on December 31, 20X2, for $214,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Blank Corporation Faith Corporation Assets Cash $ 70,000 $ 24,000 Accounts Receivable 87,000 52,000 Inventory 101,000 64,000 Buildings and Equipment (net) 218,000 159,000 Investment in Faith Corporation Stock 214,000 Total Assets $ 690,000 $ 299,000 Liabilities and Stockholders’ Equity Accounts Payable $ 84,000 $...
PROUD CORPORATION AND SUBSIDIARY Consolidated Income Statement Year Ended December 31, 20X3 Total expenses 0 Consolidated net income 0 Income to controlling interest $ 0 PROUD CORPORATION AND SUBSIDIARY Consolidated Retained Earnings Statement Year Ended December 31, 20X3 Retained Earnings, January 1, 20X3 Income to Controlling Interest, 20X3 $ 0 Dividends Declared, 20X3 Retained Earnings, December 31, 20X3 c. Prepare a consolidated balance sheet, Income statement, and retained earnings statement for 20X3. (Amounts to be deducted should be indicated with...
The separate condensed balance sheets of Patrick Corporation and its wholly-owned subsidiary, Sean Corporation, are as follows: BALANCE SHEETS December 31, 2020 Patrick Sean Cash $ 78,000 $ 66,000 Accounts receivable (net) 130,000 38,000 Inventories 88,000 72,000 Plant and equipment (net) 632,000 276,000 Investment in Sean 464,000 - Total assets $ 1,392,000 $ 452,000 Accounts payable 152,000 94,000 Long-term debt 116,000 32,000 Common stock ($10 par) 320,000 54,000 Additional paid-in capital 8,000 Retained earnings 804,000 264,000 Total liabilities and shareholders'...
Majority-Owned Subsidiary Acquired et Higher than Book Value LO 5-2 E5-6 Professor Corporation acquired 70 percent of Scholar Corporation's common stock on December 31, 20x4, for $102,200. The fair value of the noncontrolling interest at that date was determined to be $43,800. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition Professor Scholar Item Corporation Corporation S s0,300 Cash $ 21,000 Accounts Receivable 90,000 44,000 Inventory 130,000 75,000 Land 60,000...