I've reworked it but I'm still not getting what others are. I think we have
to use 800000 for SAT RE, OB. Can you confirm?
Calculation 6-CRE OB
PAT RE, OB 2,400,000
SAT RE, OB 1,100,000
Add Realized profit OI Yr 2 27,000
Realized profit OI Yr 3 10,800
Less Unrealized profit CI Yr 3 -12,600
1,125,200
Pat Share 90% 1,012,680
Consolidated Retained Earnings Closing
3,412,680
NCI @10% 112,520
Thanks Renee