This exercise is a continuation of E5-13. Proud Corporation acquired 80 percent of Stergis 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 Stergis at that date. Proud uses the equity method in accounting for its ownership of Stergis. On December 31, 20X4, the trial balances of the two companies are as follows:

Required
a. Give all elimination entries required on December 31, 20X4, to prepare consolidated financial statements.
b. Prepare a three-part consolidation worksheet as of December 31,20X4.

Transcribed Image Text:

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