Assignment
Preparation of Consolidated Balance Sheet
Greene Company purchased 60 percent of White Corporation's voting shares on June 3, 2012, at book value. At that date, the fair value of the noncontrolling interest was equal to 40 percent of the book value of White Corporation. The companies' permanent accounts on December 31, 2017, contained the following balances:
|
Greene Company
|
White Corporation
|
|
Cash and Receivables
|
$101,000
|
$20,000
|
|
Inventory
|
80,000
|
40,000
|
|
Land
|
150,000
|
90,000
|
|
Buildings & Equipment
|
400,000
|
300,000
|
|
Investment in White Corporation Stock
|
141,000
|
________
|
|
$872,000
|
$450,000
|
|
Accumulated Depreciation
|
$135,000
|
$85,000
|
|
Accounts Payable
|
90,000
|
25,000
|
|
Notes Payable
|
200,000
|
90,000
|
|
Common Stock
|
100,000
|
200,000
|
|
Retained Earnings
|
347,000
|
50,000
|
|
$872,000
|
$450,000
|
On January 1, 2013, Greene paid $100,000 for equipment with a 10-year expected total economic life.
The equipment was depreciated on a straight-line basis with no residual value.
White purchased the equipment from Greene on December 31, 2015, for $91,000. Assume White did not change the remaining estimated useful life of the equipment.
White sold land it had purchased for $30,000 on February 23, 2015, to Greene for $20,000 on October 14, 2016. Assume Greene uses the fully adjusted equity method.
Required
1. Prepare a consolidated balance sheet worksheet in good form as of December 31, 2017.
2. Prepare a consolidated balance sheet as of December 31, 2017.
|
|
|
Consolidation Entries
|
|
|
Greene Company
|
White Corporation
|
Dr
|
Cr
|
Consolidated
|
|
Cash and Receivables
|
$101,000
|
$20,000
|
|
|
|
|
Inventory
|
80,000
|
40,000
|
|
|
|
|
Land
|
150,000
|
90,000
|
|
|
|
|
Buildings & Equipment
|
400,000
|
300,000
|
|
|
|
|
Accumulated Depreciation
|
(135,000)
|
(85,000)
|
|
|
|
|
Investment in White Corporation Stock
|
141,000
|
|
|
|
|
|
Total Assets
|
$737,000
|
$365,000
|
$0
|
$0
|
$0
|
|
Accounts Payable
|
90,000
|
25,000
|
|
|
|
|
Notes Payable
|
200,000
|
90,000
|
|
|
|
|
Common Stock
|
100,000
|
200,000
|
|
|
|
|
Retained Earnings
|
347,000
|
50,000
|
|
|
|
|
NCI in NA of White Corporation
|
|
|
|
|
|
|
Total Liabilities & Equity
|
$737,000
|
$365,000
|
$0
|
$0
|
$0
|
Please type in the information related to the work sheet, qnd provide the correlating information for the balance sheet.