PAVIN AND STABLER Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Consolidated Accounts Pavin...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PAVIN AND STABLER Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Consolidated Accounts Pavin Stabler Debit Credit Totals Revenues Cost of goods sold Expenses $ 797,000 $ 543,000 $ 195,000 $ 1,145,000 474,000 259,000 144,000 177,500 Interest expense-bonds 55,000 0 Interest income-bond investment 0 23,350 Loss on extinguishment of bonds 0 0 Equity in Stabler's income 129,850 0 Net income $ 253,850 $ 129,850 $ 1,145,000 Retained earnings, 1/1/21 (Pavin) 364,000 Retained earnings, 1/1/21 (Stabler) 399,000 Net income 253,850 129,850 Dividends declared 174,000 96,000 Retained earnings, 12/31/21 $ 443,850 $ 432,850 $ 0 Cash and receivables $ 236,000 $ 54,000 Inventory 194,000 106,000 Investment in Stabler 679,850 0 Investment in Pavin bonds 0 240,250 Land, buildings, and equipment (net) 264,000 560,000 Trademarks 0 0 Total assets Accounts payable Bonds payable Discount on bonds $ 1,373,850 $ 960,250 $ 0 131,000 269,400 490,000 119,000 19,000 0 Common stock 328,000 139,000 Retained earnings 443,850 432,850 0 Total liabilities and stockholders' equity $ 1,373,850 $ 960,250 $ 195,000 $ 0 $ 0 Pavin acquires all of Stabler's outstanding shares on January 1, 2018, for $650,000 in cash. Of this amount, $49,000 was attributed to equipment with a 5-year remaining life and $59,000 was assigned to trademarks expensed over a 10-year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary. On January 1, 2021, Pavin reports $490,000 in bonds outstanding with a carrying amount of $454,400. Stabler purchases half of these bonds on the open market for $236,100. During 2021, Pavin begins to sell merchandise to Stabler. During that year, inventory costing $156,000 was transferred at a price of $195,000. All but $29,000 (at sales price) of these goods were resold to outside parties by year-end. Stabler still owes $52,000 for inventory shipped from Pavin during December. The following financial figures are for the two companies for the year ending December 31, 2021. Dividends were both declared and paid during the current year. Revenues Cost of goods sold Expenses Interest expense-bonds Interest income-bond investment Loss on extinguishment of bonds Equity in Stabler's income. Net income Retained earnings, 1/1/21 Net income (above) Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stabler Investment in Pavin bonds Land, buildings, and equipment (net) Trademarks Total assets $ Pavin (797,000) Stabler $ (543,000) 474,000 259,000 144,000 177,500 55,000 0 0 (23,350) 0 0 (129,850) 0 $ (253,850) $ (129,850) $ (364,000) $ (399,000) (253,850) 174,000 (129,850) 96,000 $ (443,850) $ (432,850) $ 236,000 $ 54,000 194,000 106,000 679,850 0 0 264,000 240,250 560,000 0 0 $ 1,373,850 $ 960,250 $ $ (269,400) Accounts payable Bonds payable Discount on bonds Common stock Retained earnings (above) Total liabilities and stockholders' equity (131,000) (490,000) 19,000 (328,000) (443,850) $ (1,373,850) (119,000) (139,000) (432,850) $ (960,250) Note: Credits are indicated by parentheses. Prepare a worksheet to produce consolidated balances. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive values.) PAVIN AND STABLER Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Consolidated Accounts Pavin Stabler Debit Credit Totals Revenues Cost of goods sold Expenses $ 797,000 $ 543,000 $ 195,000 $ 1,145,000 474,000 259,000 144,000 177,500 Interest expense-bonds 55,000 0 Interest income-bond investment 0 23,350 Loss on extinguishment of bonds 0 0 Equity in Stabler's income 129,850 0 Net income $ 253,850 $ 129,850 $ 1,145,000 Retained earnings, 1/1/21 (Pavin) 364,000 Retained earnings, 1/1/21 (Stabler) 399,000 Net income 253,850 129,850 Dividends declared 174,000 96,000 Retained earnings, 12/31/21 $ 443,850 $ 432,850 $ 0 Cash and receivables $ 236,000 $ 54,000 Inventory 194,000 106,000 Investment in Stabler 679,850 0 Investment in Pavin bonds 0 240,250 Land, buildings, and equipment (net) 264,000 560,000 Trademarks 0 0 Total assets Accounts payable Bonds payable Discount on bonds $ 1,373,850 $ 960,250 $ 0 131,000 269,400 490,000 119,000 19,000 0 Common stock 328,000 139,000 Retained earnings 443,850 432,850 0 Total liabilities and stockholders' equity $ 1,373,850 $ 960,250 $ 195,000 $ 0 $ 0 Pavin acquires all of Stabler's outstanding shares on January 1, 2018, for $650,000 in cash. Of this amount, $49,000 was attributed to equipment with a 5-year remaining life and $59,000 was assigned to trademarks expensed over a 10-year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary. On January 1, 2021, Pavin reports $490,000 in bonds outstanding with a carrying amount of $454,400. Stabler purchases half of these bonds on the open market for $236,100. During 2021, Pavin begins to sell merchandise to Stabler. During that year, inventory costing $156,000 was transferred at a price of $195,000. All but $29,000 (at sales price) of these goods were resold to outside parties by year-end. Stabler still owes $52,000 for inventory shipped from Pavin during December. The following financial figures are for the two companies for the year ending December 31, 2021. Dividends were both declared and paid during the current year. Revenues Cost of goods sold Expenses Interest expense-bonds Interest income-bond investment Loss on extinguishment of bonds Equity in Stabler's income. Net income Retained earnings, 1/1/21 Net income (above) Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stabler Investment in Pavin bonds Land, buildings, and equipment (net) Trademarks Total assets $ Pavin (797,000) Stabler $ (543,000) 474,000 259,000 144,000 177,500 55,000 0 0 (23,350) 0 0 (129,850) 0 $ (253,850) $ (129,850) $ (364,000) $ (399,000) (253,850) 174,000 (129,850) 96,000 $ (443,850) $ (432,850) $ 236,000 $ 54,000 194,000 106,000 679,850 0 0 264,000 240,250 560,000 0 0 $ 1,373,850 $ 960,250 $ $ (269,400) Accounts payable Bonds payable Discount on bonds Common stock Retained earnings (above) Total liabilities and stockholders' equity (131,000) (490,000) 19,000 (328,000) (443,850) $ (1,373,850) (119,000) (139,000) (432,850) $ (960,250) Note: Credits are indicated by parentheses. Prepare a worksheet to produce consolidated balances. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive values.)
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 978-0077431808
10th edition
Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik
Posted Date:
Students also viewed these finance questions
-
20) . 15% 25%. 7% 12%. -0.5 . a. . b. .
-
What is the price of the following bond? Face Value: $1,000 YTM (Yield of comparable bonds): 8% Coupon: 8% Maturity: 8 years Round your answer to the nearest two decimals. Do not type the $ symbol.
-
a. Construct an equal-weighted (50/50) portfolio of investments B and C. What are the expected rate of return and standard deviation of the portfolio? Explain your results.(6 Points) b. Construct an...
-
Which statement about sociology as a science is true? A) Most sociologists reject the use of the scientific method. B) Sociologists almost always use hypothesis testing in their research. C) Sociolo...
-
A standard protocol for the treatment of all participants that must be strictly followed. Exercises 12 to 21: Explain the main ethical issue of concern in each of the following. Discuss what, if...
-
Following are a series of cost behavior graphs. The total cost is shown on the vertical (y) axis and the volume (activity) is shown on the horizontal (x) axis. For each of the following situations,...
-
(a) How does a system of standard costing enable a business to operate on the principle of management by exception? (b) Some of the following materials and labour variances have been wrongly...
-
E.F. Lynch Company is a diversified investment company with three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended...
-
Exercise 15-7 Phil Phoenix and Tim Tucson are partners in an electrical repair business. Their respective capital balances are $92,900 and $48,300, and they share profits and losses equally. Because...
-
Use the information in the table to answer the questions below. The values are in billions of dollars. U.S. Balance of Payments Exports of goods and services 973 Imports of goods and services 1391...
-
1. Write the estimated equations for both models (the equation of the line for model1 and model2. (50 points) 2. Does the variable "cyl" explain well the variability in "mpg"? explain why. (25points)...
-
A water cooler to cool down water from 20C to 5C with the flow rate of 0.03kg/s (108kg/h) by supplying the refrigerant R134a to the evaporator entering at 2bars and dryness fraction of 0.2 and...
-
How can it be argued that, since Reconstruction, criminal law has been defined and used against racialized groups in the U.S.?Cite case examples
-
20. Creative Ammo currently makes and sells 5.7 x 28 bullets (3 pts) Information related to its revenue and costs are listed below: Sales Variable costs Fixed costs $ 15,151.15 $ 10,100.10 3,333.32...
-
In the context of NoSQL databases, elucidate the trade-offs between different consistency models, such as eventual consistency, strong consistency, and causal consistency, with regard to scalability,...
-
If you had choice of working in a juvenile correctional facility or one dedicated to females (adults), which one would you work in and why?
-
(a) Bright Sdn Bhd (BSB) is a tax resident manufacturing company in Johor, which involves in ceramic tiles. Currently, BSBs annual sales turnover has been forecasted to be around RM 300,000 for the...
-
In the final analysis, isnt the cheapest financial resource short-term borrowing?
-
If a shareholder sells the warrant, what is he actually selling?
-
How do you reconcile these two statements: You cant make money without borrowing money. Borrowing cant create value.
Study smarter with the SolutionInn App