Consolidation spreadsheet for continuous sale of inventory - Equity method Assume that a parent company acquired a subsidiary on January 1, 2010. The purchase price was $500,000 million in excess of the subsidiary's book value of Stockholders' Equity on the acquisition date, and that excess was assigned to the following AAP assets:

AAP Asset	Original Amount	Original Useful Life (years)
Property, plant and equipment (PPE), net	$100,000	20
Customer list	165,000	10
Royalty agreement	135,000	10
Goodwill	100,000	indefinite
	$500,000

The AAP assets with a definite useful life have been amortized as part of the parent's equity method accounting. The Goodwill asset has been tested annually for impairment, and has not been found to be impaired.

Assume that the parent company sells inventory to its wholly owned subsidiary. The subsidiary, ultimately, sells the inventory to customers outside of the consolidated group. You have compiled the following data for the years ending 2012 and 2013:

	Inventory Sales	Gross Profit Remaining in Unsold Inventory	Receivable (Payable)
2013	$68,000	$19,580	$27,400
2012	$43,700	$12,797	$13,437

The inventory not remaining at the end of the year has been sold to unaffiliated entities outside of the consolidated group. The parent uses the equity method to account for its Equity Investment.

The financial statements of the parent and its subsidiary for the year ended December 31, 2013, follow in part d. below.

a. Show the computation to yield the pre-consolidation $69,837 Income (loss) from subsidiary reported by the parent during 2013. Hint: Use negative signs with answers when appropriate.

		Answer
		Answer
		Answer
		Answer
	Income (loss) from subsidiary	Answer

b. Show the computation to yield the Equity Investment balance of $959,789 reported by the parent at December 31, 2013. Hint: Use negative signs with answers when appropriate.

Common stock	Answer
APIC	Answer
Retained earnings	Answer
BOY unamortized AAP	Answer
BOY deferred profit	Answer
Income (loss) from subsidiary	Answer
Dividends	Answer
Equity investment	Answer

c. Prepare the consolidation journal entries for the year ended December 31, 2013.

Consolidation Worksheet
	Description	Debit	Credit
		Answer	Answer
	Dividends	Answer	Answer
		Answer	Answer
[E]	Common stock	Answer	Answer
	APIC	Answer	Answer
		Answer	Answer
		Answer	Answer
[A]	PPE net	Answer	Answer
	Customer list	Answer	Answer
	Royalty agreement	Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
	PPE net	Answer	Answer
	Customer list	Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer
		Answer	Answer

d. Prepare the consolidation spreadsheet for the year ended December 31, 2013. Hint: Use negative signs with answers when appropriate.