Consolidations Problem (80 marks): Parent Ltd. purchased 75% of Sub Ltd's voting stock on January 1, Year 4 for $150.000. The annual financial statements of Parent Ltd. and Sub Ltd. for the year ended December 31, Year 9 are presented below: Balance Sheets December 31, Year 9 Parent Ltd. Sub Ltd. Assets Cash $ 14.000 $ 16,800 Receivables 25,000 21,000 Inventory 45,000 50,000 Property, plant, and equipment 195,000 260,000 Accumulated depreciation (35,000) (40,000) Other assets 79,600 Investment in Sub 150.000 $ 473,600 $ 307,800 Liabilities and Shareholders' equity Current liabilities S 36,400 $ 37,800 Long-term liabilities 102,500 Common shares 350,000 125,000 Retained earnings 87.200 42.500 $ 473,600 $ 307,800 Retained earnings, Jan. 1 Net income Dividends Retained earnings, Dec. 31 Statements of Retained Earnings For the year ended December 31, Year 9 Parent Ltd. 77.600 34,600 25,000 $ 87,200 Sub Ltd. 25,000 29,500 12,000 $42,500 Sales revenue Other income Income Statements For the year ended December 31, Year 9 Parent Ltd. $ 430.200 42,400 472,600 Sub Ltd. $ 270,000 270.000 Cost of goods sold Depreciation expense General and administration expenses Interest expense Income taxes expense 350,000 18,000 57.000 173,000 28,000 19,000 9,500 11,000 240.500 29,500 13,000 438.000 34,600 Net income S S Consolidations Problem (80 marks): Parent Ltd. purchased 75% of Sub Ltd's voting stock on January 1, Year 4 for $150.000. The annual financial statements of Parent Ltd. and Sub Ltd. for the year ended December 31, Year 9 are presented below: Balance Sheets December 31, Year 9 Parent Ltd. Sub Ltd. Assets Cash $ 14.000 $ 16,800 Receivables 25,000 21,000 Inventory 45,000 50,000 Property, plant, and equipment 195,000 260,000 Accumulated depreciation (35,000) (40,000) Other assets 79,600 Investment in Sub 150.000 $ 473,600 $ 307,800 Liabilities and Shareholders' equity Current liabilities S 36,400 $ 37,800 Long-term liabilities 102,500 Common shares 350,000 125,000 Retained earnings 87.200 42.500 $ 473,600 $ 307,800 Retained earnings, Jan. 1 Net income Dividends Retained earnings, Dec. 31 Statements of Retained Earnings For the year ended December 31, Year 9 Parent Ltd. 77.600 34,600 25,000 $ 87,200 Sub Ltd. 25,000 29,500 12,000 $42,500 Sales revenue Other income Income Statements For the year ended December 31, Year 9 Parent Ltd. $ 430.200 42,400 472,600 Sub Ltd. $ 270,000 270.000 Cost of goods sold Depreciation expense General and administration expenses Interest expense Income taxes expense 350,000 18,000 57.000 173,000 28,000 19,000 9,500 11,000 240.500 29,500 13,000 438.000 34,600 Net income S S