This exercise is a continuation of E5–13. Proud Corporation acquired 80 percent of Spirited Company’s voting stock on January 1, 20X3, at underlying book value. The fair value of the noncontrolling interest was equal to 20 percent of the book value of Spirited at that date. Assume that the accumulated depreciation on depreciable assets was $60,000 on the acquisition date. Proud uses the equity method in accounting for its ownership of Spirited. On December 31, 20X4, the trial balances of the two companies are as follows:

Required

a. Give all consolidation entries required on December 31, 20X4, to prepare consolidated financial statements.

b. Prepare a three-part consolidation worksheet as of December 31, 20X4.

Data from Exercises 13

Proud Corporation acquired 80 percent of Spirited Company’s voting stock on January 1, 20X3, at underlying book value. The fair value of the noncontrolling interest was equal to 20 percent of the book value of Spirited at that date. Assume that the accumulated depreciation on depreciable assets was $60,000 on the acquisition date. Proud uses the equity method in accounting for its ownership of Spirited during 20X3. On December 31, 20X3, the trial balances of the two companies are as follows:

Transcribed Image Text:

Item Current Assets Depreciable Assets Investment in Spirited Company Depreciation Expense Other Expenses Dividends Declared Accumulated Depreciation Current Liabilities Long-Term Debt Common Stock Retained Earnings Sales Income from Spirited Company Proud Corporation Debit $ 235,000 500,000 152,000 25,000 150,000 50,000 $1,112,000 Credit $ 200,000 70,000 100,000 200,000 284,000 230,000 28,000 $1,112,000 Spirited Company Debit $150,000 300,000 15,000 90,000 15,000 $570,000 Credit $ 90,000 50,000 120,000 100,000 70,000 140,000 $570,000