Paulee Corporation paid $24,800 for an 80% interest in Sergio Corporation on January 1, 2015, at which
Question:
Paulee Corporation paid $24,800 for an 80% interest in Sergio Corporation on January 1, 2015, at which time Sergio's stockholders' equity consisted of $15,000 of Common Stock and $6,000 of Retained Earnings. The fair values of Sergio Corporation's assets and liabilities were identical to reorded book values when Paulee acquired its 80% interest.
Sergio Corporation reported net income of $4,000 and paid dividends of $2,000 during 2015. Paulee Corporation sold inventory items to Sergio during 2015 and 2016 as follows:
2015 | 2016 | |
Paulee's sales to Sergio | $5,000 | $6,000 |
Paul's cost of sales to Sergio | 3,000 | 3,500 |
Unrealized profit at year-end | 1,000 | 1,500 |
At December 31, 2016, the accounts payable of Sergio include $1,500 owed to Paulee for inventory purchases.
The financial statements of Paulee and Sergio appear in the first two columns of the partially completed working papers.
REQUIRED:
1. Show all preliminary computations (5 pts)
2. Complete the consolidation working papers for Paulee Corporation and Subsidiary for the year ended December 31, 2016 (13 pts)
3. Give all eliminating journal entires (6 pts)
Paulee | Sergio | Eliminations- Debit | Eliminations- Credit | Non-Cont. Interest | Consolidated | |
INCOME STATEMENT Sales | $43,000 | $20,000 | ||||
Income from Sergio | 6,700 | |||||
Cost of Sales | (22,000) | (8,000) | ||||
Other expenses Non-controlling interest Expense | (12,200) | (3,000) | ||||
Net Income | 15,500 | 9,000 | ||||
RETAINED EARNINGS Retained Earnings 1/1 | 9,000 | 8,000 | ||||
Add: Net Income | 15,500 | 9,000 | ||||
Less: Dividends | (10,000) | (5,000) | ||||
Retained Earnings 12/31 | $14,500 | $12,000 | ||||
BALANCE SHEET Cash | 5,400 | 3,000 | ||||
Accounts Receivable- Net | 14,000 | 10,000 | ||||
Dividend Receivable | 2,000 | |||||
Inventories | 18,000 | 8,000 | ||||
Goodwill | ||||||
Equipment and Buildings- Net | 24,000 | 31,000 | ||||
Investment in Sergio | 28,100 | |||||
TOTAL ASSETS | $91,500 | $52,000 | ||||
LIAB. & EQUITY Accounts payable | 17,500 | 12,500 | ||||
Dividend payable | 7,000 | 2,500 | ||||
Other Debt | 12,500 | 10,000 | ||||
Capital Stock | 40,000 | 15,000 | ||||
Retained Earnings | 14,500 | 12,000 | ||||
1/1 Noncontrl Interest | ||||||
12/31 Noncontrl Interest | ||||||
LIAB. & EQUITY | $91,500 | $52,000 |
Fundamental financial accounting concepts
ISBN: 978-0078025365
8th edition
Authors: Thomas P. Edmonds, Frances M. Mcnair, Philip R. Olds, Edward