Week4 HW - Exercise 6-7 Part A 2011 (1) Sales 450,000...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Exercise 6-7 Part A 20 11 (1) Sales 450,000 Purchases (Cost of Goods Sold) 450,000 To eliminate intercompany sales (2) Ending Inventory – Income Statement (CoGS) 25,000 12/31 Inventory (Balance Sheet) 25,000 To eliminate intercompany profit in ending inventory ($150,000 - 20 1 000 150 . , $ ) 20 12 (1) Sales 486,000 Purchases (Cost of Goods Sold) 486,000 To eliminate intercompany sales (2) Beginning Retained Earnings-Perkins 25,000 Beginning Inventory – Income Statement (CoGS) 25,000 To recognize intercompany profit included in beginning inventory and reduce beginning consolidated retained earnings for unrealized intercompany profit at the beginning of the year (3) Ending Inventory – Income Statement (CoGS) 27,000 12/31 Inventory (Balance Sheet) 27,000 To eliminate intercompany profit in ending inventory ($162,000 - 20 1 000 162 . , $ )
Background image of page 1

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

View Full DocumentRight Arrow Icon
Exercise 6-8 20 11 (1) Sales 450,000 Purchases (Cost of Goods Sold) 450,000 (2) Ending Inventory – Income Statement (CoGS) 25,000 12/31 Inventory (Balance Sheet) 25,000 To eliminate intercompany profit in ending inventory ($150,000 - $150,000/1.2) 20 12 (1) Sales 486,000 Purchases (Cost of Goods Sold) 486,000 To eliminate intercompany sales (2) 1/1 Retained Earnings-Perkins Company (85%)($25,000) 21,250 1/1 Noncontrolling Interest (15%)($25,000) 3,750 Beginning Inventory – Income Statement (CoGS) 25,000 To recognize intercompany profit in beginning inventory realized during the year and reduce controlling and noncontrolling interests for their share of unrealized intercompany profit at beginning of year. (3) Ending Inventory – Income Statement (CoGS) 27,000 12/31 Inventory (Balance Sheet) 27,000 To eliminate intercompany profit in ending inventory. ($162,000 - $162,000/1.2)
Background image of page 2
PERRY COMPANY AND SUBSIDIARY Consolidated Statements Workpaper Part A For the Year Ended December 31, 2010 Perry Selby Eliminations Noncontrolling Consolidated Company Company Debit Credit Interest Balances Income Statement Sales $1,400,000 $800,000 (2) $310,000 $1,890,000 Dividend Income 20,000 (5) 20,000 Total Revenue 1,420,000 800,000 1,890,000 Cost of Goods Sold: Inventory, 1/1 230,000 145,000 (7) 25,000(4) 12,000 388,000 Purchases 900,000 380,000 (2) 310,000 970,000 Cost of Available for Sale 1,130,000 525,000 1,358,000 Inventory, 12/31 450,000 200,000 (3) 16,400 633,600 Cost of Goods Sold 680,000 325,000 724,400 Other Expense 250,000 195,000 (8) 15,000 460,000 Total Cost and Expense 930,000 520,000 1,184,400 Net/Consolidated Income 490,000 280,000 705,600 Noncontrolling Interest In Consolidated Income 50,400 * (50,400 ) Net Income to Retained Earnings $490,000 $280,000 $386,400 $322,000 $50,400 $655,200 Retained Earnings Statement 1/1 Retained Earnings: Perry Company $1,500,000 (4) $9,600 (1) $84,000 $1,542,400 (7) 20,000 (8) 12,000 Selby Company 480,000 (6) 480,000 Net Income from above 490,000 280,000 386,400 322,000 50,400 655,200 Dividends Declared Perry Company (50,000) (50,000) Selby Company (25,000) (5) 20,000
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 07/31/2011 for the course ACCT 401 taught by Professor Bennett during the Spring '08 term at Strayer.

Page1 / 23

Week4 HW - Exercise 6-7 Part A 2011 (1) Sales 450,000...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online