Phone Corporation acquired 70 percent of Smart Corporations common stock on December 31, 20X4, for $91,700. At that date, the fair value of the noncontrolling interest was $39,300. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition:

	Phone					Smart
Item	Corporation					Corporation
Cash		$	64,300				$	31,000
Accounts Receivable			91,000					55,000
Inventory			145,000					85,000
Land			72,000					43,000
Buildings & Equipment			423,000					262,000
Less: Accumulated Depreciation			(158,000	)				(74,000	)
Investment in Smart Corporation			91,700
Total Assets		$	729,000				$	402,000
Accounts Payable		$	151,500				$	29,000
Mortgage Payable			317,500					263,000
Common Stock			68,000					31,000
Retained Earnings			192,000					79,000
Total Liabilities & Stockholders Equity		$	729,000				$	402,000

At the date of the business combination, the book values of Smarts assets and liabilities approximated fair value except for inventory, which had a fair value of $91,000, and buildings and equipment, which had a fair value of $203,000. At December 31, 20X4, Phone reported accounts payable of $13,800 to Smart, which reported an equal amount in its accounts receivable. Required: a. Prepare the consolidation entry or entries needed to prepare a consolidated balance sheet immediately following the business combination. (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.

A. Record the basic consolidation entry.

Note: Enter debits before credits.

B. Record the excess value (differential) reclassification entry.

Note: Enter debits before credits.

C. Record the entry to eliminate the intercompany accounts.

Note: Enter debits before credits.

D. Record the optional accumulated depreciation consolidation entry.

Note: Enter debits before credits.

2. Prepare a consolidated balance sheet worksheet. (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.) 3.Prepare a consolidated balance sheet in good form. (Amounts to be deducted should be indicated with a minus sign.)