Penny Manufacturing Company acquired 75 percent of Saul Corporation stock at underlying book value. At the date of acquisition, the fair value of the noncontrolling interest was equal to 25 percent of Sauls book value. The balance sheets of the two companies for January 1, 20X1, are as follows:

PENNY MANUFACTURING CORPORATION Balance Sheet January 1, 20X1
Cash	$	241,500			Accounts Payable	$	130,500
Accounts Receivable		70,000			Bonds Payable		393,000
Inventory		116,000			Common Stock		197,000
Buildings & Equipment		620,000			Additional Paid-In Capital		47,000
Less: Accumulated Depreciation		(142,000	)		Retained Earnings		393,000
Investment in Saul Corporation		255,000
Total Assets	$	1,160,500			Total Liabilities & Equities	$	1,160,500

SAUL CORPORATION Balance Sheet January 1, 20X1
Cash	$	67,000			Accounts Payable	$	126,000
Accounts Receivable		110,000			Bonds Payable		293,000
Inventory		196,000			Common Stock ($10 par)		100,000
Buildings & Equipment		620,000			Additional Paid-In Capital		47,000
Less: Accumulated Depreciation		(234,000	)		Retained Earnings		193,000
Total Assets	$	759,000			Total Liabilities & Equities	$	759,000

On January 2, 20X1, Penny purchased an additional 2,500 shares of common stock directly from Saul for $150,000. Required: a. Prepare the consolidation entry needed to complete a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)

Consolidation Worksheet Entries

• Record the basic consolidation entry.

Note: Enter debits before credits.

b. Prepare a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting 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.)

Consolidation Worksheet Entries Note: Enter debits before credits