The December 31, 20X6, condensed balance sheets of Pine Corporation and its 90 percent-owned subsidiary, Slim Corporation, are presented in the accompanying worksheet.

Additional Information

• Pine's investment in Slim was acquired for $1,170,000 cash on January 1, 20X6, and is accounted for by the equity method. The fair value of the noncontrolling interest at that date was $130,000.
• At January 1, 20X6, Slim's retained earnings amounted to $600,000, and its common stock amounted to $200,000.
• Slim declared a $1,000 cash dividend in December 20X6, payable in January 20X7.
• Slim borrowed $100,000 from Pine on June 30, 20X6, with the note maturing on June 30, 20X7, at 10 percent interest. Correct interest accruals have been recorded by both companies.
• During 20X6, Pine sold merchandise to Slim at an aggregate invoice price of $300,000, which included a profit of $60,000. At December 31, 20X6, Slim had not paid Pine for $90,000 of these purchases, and 5 percent of the total merchandise purchased from Pine still remained in Slim's inventory. Assume Pine uses the fully adjusted equity method.
• Pine's excess cost over book value of its investment in Slim has appropriately been identified as goodwill. At December 31, 20X6, Pine's management reviewed the amount attributed to goodwill and found no evidence of impairment.

Required

Complete the accompanying worksheet for Pine and its subsidiary, Slim, at December 31,20X6.

Transcribed Image Text:

PINE CORPORATION AND SUBSIDIARY Consolidated Balance Sheet Worksheet December 31, 20X6 Adjustments and Eliminations Pine Slim Corporation Corporation Debit Credit Consolidated Assets Cash Accounts & Other Current Receivables Merchandise Inventory Plant & Equipment, Net Investment in Slim 15,000 120,000 670,000 1,000,000 400,000 105,000 410,000 920,000 1,257,000 Totals Liabilities & Stockholders Equity 3,692,000 1205,000 Accounts Payable & Other Current Liabilities Common Stock ($10 par) Retained Earnings 305,000 500,000 200,000 700,000 3,692,000 1,205,000 140,000 3,052,000 Totals