# P7-28 - P7-28 Consolidation Workpaper 291,200.70(380,000 =...

This preview shows pages 1–3. Sign up to view the full content.

P7-28 Consolidation Workpaper 1/1/05 291,200 -  .70 (380,000) = 25,200 70% Land 14,000 9,800 Goodwill 15,400 25,200 Inventory sales: BIP = 30,000 62,000 37,000 --------------W  ------------ EIP= 62,000 - 37,000 = 25,000  54,000 90,000 BIP = 15,000 -------  C ------------ W   EIP= 90,000-54,000 = 36,000 x 20/90 = 8,000 Equipment sale C    W Life 1/1/01 Cost   120,000 15 8,000 A/D     40,000 Book Val     80,000 10 8,000 1/1/06  Sale price     95,000 10 9,500 Gain     15,000 1,500

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
1/1/09 AD should be: 40,000 + 3(8000) = 64,000 but is 3(9500)=28,500 difference  35,500 Equity method entries: Investment in S 14,000      Income from S 14,000 Net income (20,000 x 70%) Cash 3,500      Investment in S 3,500 Dividends (5,000 x 70%)   a. Eliminating entries: E(1) Income from Subsidiary 14,000 Dividends Declared 3,500 Investment in West Company Stock 10,500 Eliminate income from subsidiary. E(2) Income to Noncontrolling Interest 7,950 Dividends Declared 1,500 Noncontrolling Interest 6,450 Assign income to noncontrolling interest: \$7,950 = (\$20,000 + \$30,000 - \$25,000 + \$1,500) x .30 E(3) Common Stock — West Company 150,000 Retained Earnings, January 1 250,000 Differential 25,200 Investment in West Company Stock 305,200
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern