Pavin acquires all of Stabler's outstanding shares on January 1, 2018, for $640,000 in cash. Of this amount, $48,000 was attributed to equipment with a 10-year remaining life and $58,000 was assigned to trademarks expensed over a 20-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 $480,000 in bonds outstanding with a carrying amount of $444,800. Stabler purchases half of these bonds on the open market for $231,200. During 2021, Pavin begins to sell merchandise to Stabler. During that year, inventory costing $152,000 was transferred at a price of $190,000. All but $28,000 (at sales price) of these goods were resold to outside parties by year-end. Stabler still owes $51,000 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. $ Pavin (794,000) 473,000 143,000 54,000 Stabler $ (541, 000) 258,000 176,500 0 (22,700) 0 $ $ 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 Accounts payable Bonds payable Discount on bonds Common stock Retained earnings (above) Total liabilities and stockholders' equity (129,200) (253,200) (363,000) (253,200) 173,000 (443,200) 235,000 193,000 675,200 $ (129,200) $ (397,000) (129,200) 95,000 $ (431, 200) $ 53,000 105,000 $ $ 263,000 235,500 559,000 0 $ 952,500 $ (265,300) (118,000) $ 1,366,200 $ (134,000) (480,000) 18,000 (327,000) (443,200) $ (1,366,200) (138,000) (431,200) $ (952,500) 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.) Consolidated Totals $ PAVIN AND STABLER Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Pavin Stabler Debit Credit $ 794,000 $ 541,000 473,000 258,000 143,000 176,500 54,000 0 0 22,700 0 0 129,200 0 $ 253,200 $ 129,200 363,000 397,000 253,200 129,200 173,000 95,000 $ 443,200 $ 431,200 $ 235,000 $ 53,000 193,000 105,000 675,200 0 Accounts 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 (Pavin) Retained earnings, 1/1/21 (Stabler) Net income Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stabler Investment in Pavin bonds Land, buildings, and equipment (net) Trademarks 0 $ 0 0 263,000 235,500 559.000 0 952,500 265,300 118.000 $ $ 0 Total assets Accounts payable Bonds payable Discount on bonds Common stock Retained earnings Total liabilities and stockholders' equity 0 1,366,200 $ 134,000 480,000 18,000 327,000 443,200 1,366,200 $ 0 138,000 431,200 952,500 0 $ $ 0 $ 0 $ 0
