Question
Please Please Please help with just one question. What is the correct answer for the Beginning Balance for the consolidated entry? I put 222,000 but
Please Please Please help with just one question. What is the correct answer for the Beginning Balance for the consolidated entry? I put 222,000 but it says not correct
EVERYTHING ELSE IS CORRECT.
Peanut Company acquired 100 percent of Snoopy Companys outstanding common stock for $315,000 on January 1, 20X8, when the book value of Snoopys net assets was equal to $315,000. Accumulated depreciation on this date was $18,000. Peanut chooses to carry the investment in Snoopy at cost because the investment will be consolidated. The following trial balance summarizes the financial position and operations for Peanut and Snoopy as of December 31, 20X9:
Peanut Company | Snoopy Company | ||||||||||||
Debit | Credit | Debit | Credit | ||||||||||
Cash | $ | 243,000 | $ | 77,000 | |||||||||
Accounts Receivable | 202,000 | 81,000 | |||||||||||
Inventory | 197,000 | 116,000 | |||||||||||
Investment in Snoopy Company | 315,000 | 0 | |||||||||||
Land | 218,000 | 106,000 | |||||||||||
Buildings & Equipment | 703,000 | 206,000 | |||||||||||
Cost of Goods Sold | 278,000 | 142,000 | |||||||||||
Depreciation Expense | 53,000 | 18,000 | |||||||||||
Selling & Administrative Expense | 232,000 | 73,000 | |||||||||||
Dividends Declared | 235,000 | 38,000 | |||||||||||
Accumulated Depreciation | $ | 501,000 | $ | 54,000 | |||||||||
Accounts Payable | 59,000 | 24,000 | |||||||||||
Bonds Payable | 138,000 | 80,000 | |||||||||||
Common Stock | 496,000 | 191,000 | |||||||||||
Retained Earnings | 611,000 | 222,000 | |||||||||||
Sales | 833,000 | 286,000 | |||||||||||
Dividend Income | 38,000 | 0 | |||||||||||
Total | $ | 2,676,000 | $ | 2,676,000 | $ | 857,000 | $ | 857,000 | |||||
PEANUT COMPANY AND SUBSIDIARY | |||||
Consolidated Financial Statements Worksheet | |||||
December 31, 20X9 | |||||
Consolidation Entries | |||||
Peanut Co. | Snoopy Co. | DR | CR | Consolidated | |
Income Statement | |||||
Sales | $833,000selected answer correct | $286,000selected answer correct | not attempted | not attempted | $1,119,000 |
Less: Cost of goods sold | (278,000)selected answer correct | (142,000)selected answer correct | not attempted | not attempted | (420,000) |
Less: Depreciation expense | (53,000)selected answer correct | (18,000)selected answer correct | not attempted | not attempted | (71,000) |
Less: Selling & Administrative expense | (232,000)selected answer correct | (73,000)selected answer correct | not attempted | not attempted | (305,000) |
Dividend income | 38,000selected answer correct | 0selected answer correct | 38,000selected answer correct | not attempted | 0 |
Net income | $308,000 | $53,000 | $38,000 | $0 | $323,000 |
Statement of Retained Earnings | |||||
Beginning balance | $611,000selected answer correct | $222,000selected answer correct | ???? | not attempted | $649,000 |
Net income | 308,000 | 53,000 | 38,000 | 323,000 | |
Less: Dividends declared | (235,000)selected answer correct | (38,000)selected answer correct | not attempted | 38,000selected answer correct | (235,000) |
Ending Balance | $684,000 | $237,000 | $222,000 | $38,000 | $737,000 |
Balance Sheet | |||||
Assets | |||||
Cash | $243,000selected answer correct | $77,000selected answer correct | not attempted | not attempted | $320,000 |
Accounts receivable | 202,000selected answer correct | 81,000selected answer correct | not attempted | not attempted | 283,000 |
Inventory | 197,000selected answer correct | 116,000selected answer correct | not attempted | not attempted | 313,000 |
Investment in Snoopy Co. | 315,000selected answer correct | 0selected answer correct | not attempted | 315,000selected answer correct | 0 |
Land | 218,000selected answer correct | 106,000selected answer correct | not attempted | not attempted | 324,000 |
Buildings & Equipment | 703,000selected answer correct | 206,000selected answer correct | not attempted | 18,000selected answer correct | 891,000 |
Less: Accumulated depreciation | (501,000)selected answer correct | (54,000)selected answer correct | 18,000selected answer correct | not attempted | (537,000) |
Total Assets | $1,377,000 | $532,000 | $18,000 | $333,000 | $1,594,000 |
Liabilities & Equity | |||||
Accounts payable | $59,000selected answer correct | $24,000selected answer correct | not attempted | not attempted | $83,000 |
Bonds payable | 138,000selected answer correct | 80,000selected answer correct | not attempted | not attempted | 218,000 |
Common stock | 496,000selected answer correct | 191,000selected answer correct | 191,000selected answer correct | not attempted | 496,000 |
Retained earnings | 684,000 | 237,000 | 222,000 | 38,000 | 737,000 |
Total Liabilities & Equity | $1,377,000 | $532,000 | $413,000 | $38,000 | $1,534,000 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started