Item Blank Faith Corporation Corporatio N

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

basic

Blank Faith
elimininting
Item
Corporatio
Corporation
n d c consolidation
Cash $26,000 $18,000 44,000
Accounts
87,000 37,000
Receivable 124,000
Inventory 110,000 60,000 24,000 194,000

Buildings &
220,000 150,000
Equipment (net)
15,000 385,000

Investment in Faith
189,000
Corporation Stock
189,000 0

Total Assets $632,000 $265,000


747,000

Accounts Payable $92,000 $35,000


127,000

Notes Payable 150,000 80,000


230,000

Common Stock 100,000 60,000


60,000 100,000

Retained Earnings 290,000 90,000


90,000 290,000
Total Liabilities &
Stockholders’ $632,000 $265,000
Equity 747,000

basic elimininting
entry: dr cr
CS 60,000
RE 90,000
Invesment in faith 150,000

adjusting entry:
inventry 24,000
building& equip 15,000
invesment in faith 39,000

gooowill= (150,000+24,000+15,000)=0
basic
Gold Premium
elimininting

Enterprises Builders
d c consildation

Cash & Receivables $80,000 $30,000


2,000 $108,000
Inventory 150,000 350,000 7,000 507,000

Buildings & Equipment


430,000 80,000
(net)
12,000 522,000

Investment in Premium
167,000
Stock
167,000 0

Total Assets $827,000 $460,000


$1,137,000

Current Liabilities $100,000 $110,000


$210,000

Long-Term Debt 400,000 200,000


$600,000

Common Stock 200,000 140,000


140,000 200,000
Retained Earnings 127,000 10,000 10,000 127,000

Total Liabilities & Stock $827,000 $460,000

$1,137,000

basic elimininting entry: dr cr


cs 140,000
re 10,000
invesment 150,000

Adjusting
Buildi& Equip 12,000
Inventory 7000
Cash & Receivables 2000
Investment in Premium
Stock 17,000
goodwill=167,000-(150,000+2000+7000+12,000)=0
basic
Gold Premium
elimininting

Enterprises Builders
d c consolidation
Cash &
$80,000 $30,000
Receivables $110,000
Inventory 150,000 350,000 7000 507,000
Buildings &
430,000 80,000
Equipment (net) 12,000 522,000
Investment in
167,000 167,000 0
Premium Stock
Total Assets $827,000 $460,000 $1,139,000

Current Liabilities $100,000 $110,000


$210,000
Long-Term Debt 400,000 200,000 $600,000
Common Stock 200,000 130,000 130,000 200,000

Retained Earnings 127,000 20,000 20,000 2,000


129,000

Total Liabilities
& Stockholders’ $827,000 $460,000
Equity $1,139,000

basic elimininting
entry: ddr cr
cs 130,000
re 20,000
invesment 150,000

goodwill=167,000(150,000+7000+12,000)=2000
Adjusting
Buildi& Equip 7000
Inventory 12,000
cain on aquistion 2000
Investmen 17,000

You might also like