On January 1, 20X3, Pope Company acquired 100% of the common stock of Siegel Company for $300,000. On this date Siegel had total owners' equity of $250,000. Any excess of cost over book value is attributable to goodwill. Pope accounts for its investment in Siegel using the simple equity method.

On July 1, 20X3, Siegel Company sold to outside investors $300,000 par value of 10-year, 10% bonds. The price received was equal to par. The bonds pay interest semi-annually on July 1 and January 1.

During early 20X4, market interest rates on bonds similar to those issued by Siegel decreased to 8%. As a result, the market value of the bonds increased. On July 1, 20X4, Pope purchased $150,000 par value of Siegel's bonds, paying $163,000. Pope still holds the bonds on December 31, 20X4 and has amortized the premium, using the straight-line method.

Required:

Complete the Figure 5-1 worksheet for consolidated financial statements for the year ended December 31, 20X4. Round all computations to the nearest dollar.

Figure 5-1
	Trial Balance		Eliminations and
	Pope	Siegel	Adjustments
Account Titles	Company	Company	Debit		Credit
Interest Receivable	7,500
Other Current Assets	157,212	371,000
Investment in Sub. Company	410,000
Investment in Sub. Bonds	162,278
Land	50,000	30,000
Buildings and Equipment	350,000	380,000
Rent Receivable	(100,000)	(50,000)
Goodwill
Interest Payable		(15,000)
Other Current Liabilities	(120,000)	(56,000)
Bonds Payable, 10%		(300,000)
Other Long-Term Liabilities	(200,000)
Common Stock