On January 1, 2016, Powers Company acquired 80% of the common stock of Sculley Company for $195,000. On this date Sculley had total owners' equity of $200,000 (common stock, other paid-in capital, and retained earnings of $10,000, $90,000, and $100,000 respectively).

Any excess of cost over book value is attributable to inventory (worth $6,250 more than cost), to equipment (worth $12,500 more than book value), and to patents. FIFO is used for inventories. The equipment has a remaining life of five years and straight-line depreciation is used. The excess to the patents is to be amortized over 20 years.

On July 1, 2017 Sculley borrowed $100,000 from Powers with a 10% 1-year note; interest is due at maturity.

On January 1, 2017, Powers held merchandise acquired from Sculley for $10,000. During 2017, Sculley sold merchandise to Powers for $50,000, $20,000 of which is still held by Powers on December 31, 2017. Sculley's usual gross profit on affiliated sales is 50%.

On December 31, 2016, Powers sold equipment to Sculley at a gain of $10,000. During 2017, the equipment was used by Sculley. Depreciation is being computed using the straight-line method, a five-year life, and no salvage value.

Both companies have a calendar-year fiscal year.

Assume that during 2016 and 2017, Powers has appropriately accounted for its investment in Sculley using the cost method.

Required:

Using the information above and the trial balance provided below, complete the appropriate journal entries and prepare a consolidated worksheet that will create an income statement and balance sheet. .

Inventory, December 31 Other Current Assets Investment in Sub. Company $ $ $ Parent Subsidiary 145,000.00 $ 55,000.00 249,000.00 $ 205,000.00 195,000.00 Land Buildings and Equipment Accumulated Depreciation $ $ $ 140,000.00 $ 400,000.00 $ (150,000.00) $ 100,000.00 200,000.00 (50,000.00) Current Liabilities Bonds Payable Other Long-Term Liabilities Common Stock - P Co. Other Paid-in Capital- P Co. Retained Earnings - P Co. $ $ $ $ $ $ (150,000.00) $ (100,000.00) $ (50,000.00) $ (100,000.00) (200,000.00) (310,000.00) (120,000.00) (50,000.00) (20,000.00) $ $ $ (10,000.00) (90,000.00) (150,000.00) Common Stock - S Co. Other Paid-in Capital - S Co. Retained Earnings- S Co. Net Sales Cost of Good Sold $ $ (610,000.00) $ 360,000.00 $ (365,000.00) 190,000.00 Operating Expenses $ 150,000.00 $ 70,000.00 Interest Revenue Interest Expense Dividend Income Dividends Declared - P Co. $ (5,000.00) $ $ $ Debit 5,000.00 (24,000.00) 60,000.00 Dividends Declared - S Co. $ 30,000.00 Totals Consolidated Net Income ........................................................................................................................... To NCI ........................................................................................................................... To Controlling Interest ........................................................................................................................... Total NCI .......................................................................................................................................... Retained Earnings Controlling Interest .............................................................................................................................. Credit Con Income NCI .......................................... .......................................... .......................................... ........................................................................... ...................................................................................................... Controlling R.E. Consolidated B/S