The following balance sheets have been prepared as at December 31, Year 6, for Kay Corp. and Adams Ventures: Cash Accounts receivable Inventory Property and plant Investment in Adams Kay Adams $ 77,000 $ 38,500 114,000 195,500 642,500 425,500 1,434,000 925,500 377,000 $ 2,644,500 $1,585,000 $ 417,000 5 167,000 521,250 617,000 968,000 484,000 738,250 317,000 $ 2,644,500 $1,585,000 Current liabilities Bonds payable Common shares Retained earnings Additional Information Kay acquired its 40% interest in Adams for $377,000 in Year 2, when Adams's retained earnings amounted to $187,000. The acquisition differential on that date was fully depleted by the end of Year 6. In Year 5. Kay sold land to Adams and recorded a gain of $77,000 on the transaction. Adams is still using this innd. The December 31. Year 6. Inventory of Kay contained a profit recorded by Adams amounting to $52.000. On December 31, Year 6. Adams owes Kay $46,000. Kay has used the cost method to account for its investment in Adams. Use income tax allocation at a rate of 40%, but ignore income tax on the acquisition differential. Required: (a) Prepare one separate balance sheets for Kay as at December 31 Year 6. Assuming that the investment in Adams is a joint operation and is reported using proportionately adjusted financial statements. Kay Corp. Consolidated Balance Sheet at December 31. Year 6 AR Saved Kay Corp. Consolidated Balance Sheet at December 31, Year 6 Assets Liabilities and Equity (b) Calculate the debt-to-equity ratio for each of the balance sheets in Part (a). (Round your answers to 2 decimal places.) Debt to equity ratio (1) (ii) (111 FIE (b) Calculate the debt-to-equilty ratio for each of the balance sheets in Port (a). (Round your answers to 2 decimal places.) Debt to equity ratio (ii) (iii) (c) Prepare the financial statements required for part (a) using the worksheet approach. (input all amounts 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. Leave no cells blank - be certain to enter "o" wherever required. Omit $ sign in your response.) m) Joint Operation Investment Entries Kay Adans (2009) $ Dr. Adams (485) $ $ Cr. $ $ Consolidated 5 Statenent of Financial Position Cash Accounts receivable Inventory Investment in Adans Deferred income taxes Property and plant $ S S s $ $ $ $ $ 5 Current Liabilities Bonds payable Common shares Retained earnings 5 $ 5 The following balance sheets have been prepared as at December 31, Year 6, for Kay Corp. and Adams Ventures: Cash Accounts receivable Inventory Property and plant Investment in Adams Kay Adams $ 77,000 $ 38,500 114,000 195,500 642,500 425,500 1,434,000 925,500 377,000 $ 2,644,500 $1,585,000 $ 417,000 5 167,000 521,250 617,000 968,000 484,000 738,250 317,000 $ 2,644,500 $1,585,000 Current liabilities Bonds payable Common shares Retained earnings Additional Information Kay acquired its 40% interest in Adams for $377,000 in Year 2, when Adams's retained earnings amounted to $187,000. The acquisition differential on that date was fully depleted by the end of Year 6. In Year 5. Kay sold land to Adams and recorded a gain of $77,000 on the transaction. Adams is still using this innd. The December 31. Year 6. Inventory of Kay contained a profit recorded by Adams amounting to $52.000. On December 31, Year 6. Adams owes Kay $46,000. Kay has used the cost method to account for its investment in Adams. Use income tax allocation at a rate of 40%, but ignore income tax on the acquisition differential. Required: (a) Prepare one separate balance sheets for Kay as at December 31 Year 6. Assuming that the investment in Adams is a joint operation and is reported using proportionately adjusted financial statements. Kay Corp. Consolidated Balance Sheet at December 31. Year 6 AR Saved Kay Corp. Consolidated Balance Sheet at December 31, Year 6 Assets Liabilities and Equity (b) Calculate the debt-to-equity ratio for each of the balance sheets in Part (a). (Round your answers to 2 decimal places.) Debt to equity ratio (1) (ii) (111 FIE (b) Calculate the debt-to-equilty ratio for each of the balance sheets in Port (a). (Round your answers to 2 decimal places.) Debt to equity ratio (ii) (iii) (c) Prepare the financial statements required for part (a) using the worksheet approach. (input all amounts 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. Leave no cells blank - be certain to enter "o" wherever required. Omit $ sign in your response.) m) Joint Operation Investment Entries Kay Adans (2009) $ Dr. Adams (485) $ $ Cr. $ $ Consolidated 5 Statenent of Financial Position Cash Accounts receivable Inventory Investment in Adans Deferred income taxes Property and plant $ S S s $ $ $ $ $ 5 Current Liabilities Bonds payable Common shares Retained earnings 5 $ 5