The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $7.50 per share on January 1, 2014. The remaining 20 percent of Devine?s shares also traded actively at $7.50 per share before and after Holtz?s acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine?s underlying accounts except that a building with a 5-year life was undervalued by $46,500 and a fully amortized trademark with an estimated 10-year remaining life had a $76,000 fair value. At the acquisition date, Devine reported common stock of $100,000 and a retained earnings balance of $351,500. Following are the separate financial statements for the year ending December 31, 2015: Holtz Corporation Devine, Inc. Sales $ (786,000 ) $ (379,000 ) Cost of goods sold 291,000 118,000 Operating expenses 289,000 78,000 Dividend income (16,000 ) 0 Net income $ (222,000 ) $ (183,000 ) Retained earnings, 1/1/15 $ (733,000 ) $ (421,500 ) Net income (above) (222,000 ) (183,000 ) Dividends declared 90,000 20,000 Retained earnings, 12/31/15 $ (865,000 ) $ (584,500 ) Current assets $ 311,500 $ 272,500 Investment in Devine, Inc 600,000 0 Buildings and equipment (net) 722,500 456,000 Trademarks 156,000 212,000 Total assets $ 1,790,000 $ 940,500 Liabilities $ (605,000 ) $ (256,000 ) Common stock (320,000 ) (100,000 ) Retained earnings, 12/31/15 (above) (865,000 ) (584,500 ) Total liabilities and equities $ (1,790,000 ) $ (940,500 ) At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2015. (For accounts where multiple consolidation 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.) b. Prepare a 2015 consolidated income statement for Holtz and Devine. (Enter all amounts as positive values.) c. If instead the noncontrolling interest shares of Devine had traded for $5.74 surrounding Holtz?s acquisition date, what is the impact on goodwill?

The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $7.50 per share on January 1, 2014. The remaining 20 percent of Devine's shares also traded actively at $7.50 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year life was undervalued by $46,500 and a fully amortized trademark with an estimated 10-year remaining life had a $76,000 fair value. At the acquisition date, Devine reported common stock of $100,000 and a retained earnings balance of $351,500. Following are the separate financial statements for the year ending December 31, 2015: Sales Holtz Corpo ration $ Cost of goods sold 289,00 0 Operat ing expen ses (379,0 ) 00 118,00 0 78,000 (16,00 ) 0 Divide nd incom e Net incom e (786,0 ) 00 291,00 0 Devine , Inc. $ 0 (222,0 ) 00 $ (183,0 ) 00 $ Retain ed earnin gs, 1/1/15 Net incom e (above $ (733,0 ) 00 $ (421,5 ) 00 (222,0 ) 00 (183,0 ) 00 ) 90,000 20,000 Divide nds declar ed $ (865,0 ) 00 $ (584,5 ) 00 $ 311,50 0 $ 272,50 0 Retain ed earnin gs, 12/31/ 15 Curre nt assets 600,00 0 Trade marks 456,00 0 156,00 0 Buildi ngs and equip ment (net) 0 722,50 0 Invest ment in Devin e, Inc 212,00 0 $ 1,790, 000 $ 940,50 0 $ (605,0 ) 00 $ (256,0 ) 00 Total assets Liabilit ies (320,0 ) (100,0 ) Comm on stock 00 (865,0 ) 00 Retain ed earnin gs, 12/31/ 15 (above ) $ Total liabiliti es and equitie s 00 (584,5 ) 00 (1,790, ) 000 $ (940,5 ) 00 At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2015. (For accounts where multiple consolidation 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.) c. If instead the noncontrolling interest shares of Devine had traded for $5.74 surrounding Holtz's acquisition date, what is the impact on goodwill