E 6-11 Consolidated net income (upstream and downstream sales)

Income data from the records of Pam Corporation and Sun Corporation, Pam’s 80 percent–owned subsidiary, for 2016 through 2019 follow (in thousands):

2016 2017 2018 2019 Pam’s separate income $200 $150 $40 $120 Sun’s net income 60 70 80 90 Pam acquired its interest in Sun on January 1, 2016, at a price of $40,000 less than book value. The $40,000 was assigned to a reduction of plant assets with a remaining useful life of 10 years.

On July 1, 2016, Sun sold land that cost $25,000 to Pam for $30,000. This land was resold by Pam for $35,000 in 2019.

Pam sold machinery to Sun for $100,000 on January 2, 2017. This machinery had a book value of $75,000 at the time of sale and is being depreciated by Sun at the rate of $20,000 per year.

Pam’s December 31, 2018, inventory included $8,000 unrealized profit on merchandise acquired from Sun during 2018. This merchandise was sold by Pam during 2019.

REQuIRED: Prepare a schedule to calculate the consolidated net income of Pam Corporation and Subsidiary for each of the years 2016, 2017, 2018, and 2019.