Scribd
Upload
201 views4 pages

P4-3 WP

Pam Corporation and its 75% owned subsidiary Sun consolidation workpaper for 2016: - Pam reported $267,200 in net income and Sun reported $96,000 for a total consolidated net income of $285,600. - Retained earnings for Pam increased to $787,200 and for Sun increased to $168,000 after distributing $200,000 and $64,000 in dividends respectively. - The consolidated balance sheet shows total assets of $3,417,600 including investments, land, buildings, and equipment.

Uploaded by

Ana Laila
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
201 views4 pages

P4-3 WP

Pam Corporation and its 75% owned subsidiary Sun consolidation workpaper for 2016: - Pam reported $267,200 in net income and Sun reported $96,000 for a total consolidated net income of $285,600. - Retained earnings for Pam increased to $787,200 and for Sun increased to $168,000 after distributing $200,000 and $64,000 in dividends respectively. - The consolidated balance sheet shows total assets of $3,417,600 including investments, land, buildings, and equipment.

Uploaded by

Ana Laila
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

PAM CORPORATION AND SUBSIDIARY CONSOLIDATION WORKAPER

FOR THE YEAR ENDED DECEMBER 31. 2016


Adjustment and
Elimination
Pam 75% Sun Debit Credit
Income Statement
Sales $ 1,600,000 $ 400,000
Income from Sun $ 55,200 $ 55,200
Cost of sales $ (1,000,000) $ (200,000)
Other expenses $ (388,000) $ (104,000) $ 22,400
Consolidated Net Income
Noncontrolling Interest Share $ 18,400
Controlling Share of Net Income $ 267,200 $ 96,000

Retained Earnings Statement


Retained Earnings - Pam $ 720,000
Retained Earnings - Sun $ 136,000 $ 136,000
Add : Controlling Share of Net Income $ 267,200 $ 96,000
Deduct : Dividends $ (200,000) $ (64,000) $ 48,000
$ 16,000
Retained Earnings December, 31 $ 787,200 $ 168,000

Balance Sheet
Cash $ 212,000 $ 60,000
Accounts Receivable $ 344,000 $ 80,000
Dividens Receivable from Sum $ 24,000 $ 24,000
Inventories $ 380,000 $ 40,000
Note Receivable from Pam $ 20,000 $ 20,000
Land $ 260,000 $ 120,000
Buildings - net $ 680,000 $ 320,000
Equipments - net $ 520,000 $ 200,000
Investmet in Sum $ 727,200 $ 7,200
$ 720,000
Patents $ 224,000 $ 22,400
$ 3,147,200 $ 840,000

Accounts Payable $ 340,000 $ 40,000


Note Payable to Sun $ 20,000 $ 20,000
Dividend Payable $ 32,000 $ 24,000
Capital Stock, $10 par $ 2,000,000 $ 600,000 $ 600,000
Retained Earnings $ 787,200 $ 168,000
$ 3,147,200 $ 840,000

Non Controlling Interest, January 1 $ 2,400


Non Controlling Interest, December 1 $ 240,000
$ 1,100,000 $ 1,100,000
RKAPER

Consolidated
Statements

$ 2,000,000
$ -
$ (1,200,000)
$ (514,400)
$ 285,600
$ (18,400)
$ 267,200

$ 720,000
$ -
$ 267,200

$ (200,000)
$ 787,200

$ 272,000
$ 424,000
$ -
$ 420,000

$ 380,000
$ 1,000,000
$ 720,000

$ -
$ 201,600
$ 3,417,600

$ 380,000
$ -
$ 8,000
$ 2,000,000
$ 787,200
$ 242,400
$ 3,417,600

You might also like