Consolidation Case Fall 2017 On January 1, 2012 Paris Inc. purchased 80% of the outstanding common stock of Torres Co. for $144,000. On that date, the fair value of the remaining 20% interest was $30,000 and Torres had Common Stock of $104,000 and Retained Earnings of $11,000. On the acquisition date all of Torres's assets and liabilities had fair values equal to their book values except: Accounts Receivable which had a book value of $25,000 and a fair value of $20,000. PP&E which had a book value of $40,000 and a fair value of $70,000. Patents which were undervalued by $24,000. Notes Payable which had a book value of $11,000 and a fair value of $16,000. FWD-'1' Both the PP&E and Patent are straight line depreciated or amortized over their expected remaining useful lives of 10 and 6 years respectively. Neither has any salvage value. Torres's Notes Payable had a remaining term of 5 years at the date of acquisition. On January 1, 2013, Torres sold equipment with a book value of $40,000 to Paris for $60,000. Both companies use straight line depreciation and estimate the equipment has a remaining useful life of eight years with no salvage value. Both companies routinely sell inventory to one another with a profit margin of 30% of the selling price. $22,000 of intercompany sales occurred in 2014, with $10,000 of the merchandise remaining in the ending inventory of m. $6,400 of the intercompany sales remained unpaid at the end of 2014. $16,000 of intercompany sales took place in 2015. The 2015 ending inventory of Torres included $5,500 of intercompany goods, $2,560 of which had yet to be paid. During 2015, Paris took a $2,000 impairment loss on the goodwill recognized as part of the acquisition of Torres. Answer the following questions. The consolidated statement worksheet should be presented as an Excel printout