Problem III

Owl Corporation acquired 90% of the voting stock of Hunt Corporation on January 1, 2004 for $7,000 when Hunt had Capital Stock of $5,000 and Retained Earnings of $1,500. The excess of cost over book value was allocated $150 to inventories that were sold in 2004, $200 to undervalued land, $400 to undervalued equipment with a remaining useful life of 5 years under the straight-line method, and the remainder to goodwill.

Financial statements for Owl and Hunt Corporations at the end of the fiscal year ended December 31, 2005 appear in the first two columns of the partially completed consolidation working papers. Owl has accounted for its investment in Hunt using the equity method of accounting. Owl Corporation owed Hunt Corporation $100 on open account at the end of the year. Dividends receivable in the amount of $450 payable from Hunt to Owl is included in Owl's net receivables.

Required:
Complete the consolidation working papers for Owl Corporation and Subsidiary.


Owl Corporation and Subsidiary
Consolidated Balance Sheet Working Papers
at December 31, 2005

Owl
Hunt Eliminations Non-
Cntl Consol-
idated
Debit Credit
INCOME STATEMENT
Sales
$
10,000
$ 6,500

Income from Hunt

1,270

Cost of Sales
( 4,000)
( 3,300)
Depreciation
expense
( 1,000)
( 1,000)

Other expenses
( 1,800)
( 700)

Net income
4,470
1,500
Retained
Earnings 1/1
2,510
2,000
Add:
Net income
4,470
1,500
Less:
Dividends
( 2,000)
( 1,000)
Retained
Earnings 12/31
$
4,980
$ 2,500
BALANCE SHEET
Cash
1,440
1,900

Receivables-net
1,550
600

Inventories
1,500
1,200

Land
1,000
600
Equipment and
Buildings-net
7,500
5,700
Investment in
Hunt Corporation
7,590
TOTAL ASSETS
TOTAL ASSETS $ 20,580
2 $10,000
LIAB. & EQUITY
Accounts payable
3,000
2,000
Dividends
payable
1,000
500

Capital Stock
11,600
5,000
Retained
Earnings
4,980
2,500
LIAB. & EQUITY $
20,580 $10,000