Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $114,800. At that date, the noncontrolling interest had a fair value of $49,200 and Soda reported $70,000 of common stock outstanding and retained earnings of $25,000. The differential is assigned to buildings and equipment, which had a fair value $22,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $47,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash and Accounts Receivable $ 17,400 $ 23,600 Inventory 167,000 37,000 Land 82,000 42,000 Buildings and Equipment 360,000 262,000 Investment in Soda Company 117,100 Cost of Goods Sold 188,000 81,800 Depreciation Expense 25,000 20,000 Interest Expense 18,000 7,200 Dividends Declared 32,000 17,000 Accumulated Depreciation $ 142,000 $ 90,000 Accounts Payable 94,400 37,000 Bonds Payable 234,180 90,000 Bond Premium 1,600 Common Stock 122,000 70,000 Retained Earnings 129,900 62,000 Sales 262,000 140,000 Other Income 11,600 Income from Soda Company 10,420 $ 1,006,500 $ 1,006,500 $ 490,600 $ 490,600 On December 31, 20X2, Soda purchased inventory for $30,000 and sold it to Pop for $50,000. Pop resold $29,000 of the inventory (i.e., $29,000 of the $50,000 acquired from Soda) during 20X3 and had the remaining balance in inventory at December 31, 20X3. During 20X3, Soda sold inventory purchased for $54,000 to Pop for $20,000, and Pop resold all but $26,000 of its purchase. On March 10, 20X3, Pop sold inventory purchased for $16,000 to Soda for $32,000. Soda sold all but $8,000 of the inventory prior to December 31, 20X3. Assume Pop uses the fully adjusted equity method, that both companies use straight-line depreciation, and that no property, plant, and equipment has been purchased since the acquisition. POP CORPORATION & SUBSIDIARY Consolidated Financial Statement Worksheet For 20X3 Pop Soda Consolidation Entries Corporation Company Consolidated Debit Credit Income Statement Sales $ 262,000 $ 140,000 $ 402,000 Other Income 11,600 11,600 Less: COGS (188,000) (81,800) (269,800) Less: Depreciation Expense (25,000) (20,000) (45,000) Less: Interest Expense (18,000) (18,000) Less: Amortization Expense Income from Soda Company Consolidated Net Income 42,600 38,200 0 0 80,800 NCI in Net Income Controlling Interest in Net Income $ 42,600 S 38,200 S 0 80,800 Statement of Retained Earnings Beginning balance $ 129,900 s 62,000 S 191,900 Net income 42,600 38,200 80,800 Less: Dividends declared (32,000) (17,000) (49,000) Ending Balance $ 140,500 83,200 S O S O S 223,700 Balance Sheet Cash and Accounts Receivable $ 23,600 $ 23,600 Inventory 167,000 167,000 Land 82,000 42,000 124,000 Buildings & Equipment 360,000 262,000 622,000 Less: Accumulated Depreciation (142,000) (90,000) (232,000) Investment in Soda Company 117,100 117,100 Patents Total Assets $ 584, 100 $ 237,600 $ 0 0 $ 821,700 Accounts Payable $ 94,400 $ 37,000 S 131,400 Bonds Payable 234, 180 90,000 324,180 Bonds Premium Common Stock 122,000 70,000 192,000 Retained Earnings 140,500 83,200 223,700 NCI in NA of Soda Company Total Liabilities & Equity $ 591,080 $ 280,200 O S O S 871,280