Depreciation Expense 160,000 120,000 (d) 80,000 360,000
Other expense 240,000 20,0000 440,000
Total Cost & Expenses 4,000,000 1,120,000 5,200,000
Net/Consolidated Income 592,000 680,000 1,000,000
Noncontrolling Interest in Income 120,000 120,000
Net Income to Retained Earnings 592,000 680,000 272,000 120,000 880,000
Statement of Retained Earnings
1/1 Retained Earnings
Perch Company 2,000,000 (c) 64,000 (d) 64,000 (e) 240,000 2,112,000
Salmon Company 920,000 (b) 920,000
Net Income from above 592,000 680,000 272,000 120,000 880,000
Dividends Declared
Perch Company (360,000) (360,000)
Salmon Company (240,000) (a) 192,000 (48,000)
12/31 Retained Earnings to
Balance Sheet 2,232,000 1,360,000 1,320,000 432,000 72,000 2,632,000
Balance Sheet
Cash 280,000 260,000 540,000
Accounts Receivable 1,040,000 760,000 1,800,000
Inventory 960,000 700,000 1,660,000
Investment in Salmon Company 3,400,000 (e) 240,000 (b)3,640,000 —
Difference between Implied and Book Value (b) 1,430,000 (c)1,430,000
Land 1,280,000 (c) 200,000 1,480,000
Plant and Equipment 1,440,000 1,120,000 (c) 400,000 (d) 160,000 2,800,000
Goodwill (c) 750,000 750,000
Total Assets 7,120,000 4,120,000 9,030,000
Accounts Payable 528,000 440,000 968,000
Notes Payable 360,000 120,000 480,000
Common Stock:
Perch Company 4,000,000 4,000,000
Salmon Company 2,200,000 (b) 2,200,000
Retained Earnings from above 2,232,000 1,360,000 1,320,000 432,000 72,000
2,632,000