Consolidated Workpapers, Two Consecutive Years, Cost Method LO 5 On January 1, 2012, Parker Company purchased 95% of the outstanding common stock of Sid Company for $160,000. At that time, Sid's stockholders' equity consisted of common stock, $120,000; other contributed cap- ital, $10,000; and retained earnings, $23,000. On December 31, 2012, the two companies' trial balances were as follows: Parker Sid Cash Accounts Receivable Inventory Investment in Sid Company Plant and Equipment Land Dividends Declared Cost of Goods Sold Operating Expenses Total Debits $ 62,000 32,000 30,000 160,000 105,000 29,000 20,000 130,000 20,000 $588,000 $ 30,000 29,000 16,000 -0% 82,000 34,000 20,000 40,000 14,000 $265,000 $ 12,000 Accounts Payable Other Liabilities Common Stock Other Contributed Capital Retained Earnings, 1/1 Sales Dividend Income Total Credits $ 19,000 10,000 180,000 60,000 40,000 260,000 19,000 $588,000 20,000 120,000 10,000 23,000 80,000 - 0% $265.000 Required: A. Prepare a consolidated statements workpaper on December 31, 2012. B. Prepare a consolidated statements workpaper on December 31, 2013, assuming trial balances for Parker and Sid on that date were: Parker Sid $ 16,000 32,000 48,500 Cash Accounts Receivable Inventory Investment in Sid Company Plant and Equipment Land Dividends Declared Cost of Goods Sold Operating Expenses Total Debits Accounts Payable Other Liabilities Common Stock Other Contributed Capital Retained Earnings, 1/1 Sales Dividend Income Total Credits $ 67,000 56,000 38,000 160,000 124,000 29,000 20,000 155,000 30,000 $679,000 $ 16,000 15,000 180,000 60,000 149,000 240,000 19,000 $679,000 80,000 34,000 20,000 52,000 18,000 $300,500 $ 7,000 14,500 120,000 10,000 29,000 120,000 -0% $300,500