On January 1, Year 7, the Vine Company purchased 60,000 of the 80,000 ordinary shares of the Devine Company for $80 per share. On that date, Devine had ordinary shares of $3,500,000, and retained earnings of $2,140,000. When acquired, Devine had inventories with fair values $60,000 less than carrying amount, a parcel of land with a fair value $240,000 greater than the carrying amount, and equipment with a fair value $240,000 less than carrying amount. There were also internally generated patents with an estimated market value of $440,000 and a five-year remaining life. A long-term liability had a market value $140,000 greater than carrying amount; this liability was paid off December 31, Year 10. All other identifiable assets and liabilities of Devine had fair values equal to their carrying amounts. Devine's accumulated depreciation on the plant and equipment was $540,000 at the date of acquisition. The year 11 financial statements for Vine and Devine were as follows: Sales INCOME STATEMENTS For year ending December 31, Year 11 (in thousands of dollars) Dividends, investment income and gains Total income Cost of goods sold Other expenses Income taxes Total expenses Profit Vine $12,400 Devine $3,800 1,2001 1,800 13,600 5,600 9,200 2,300 500 500 200 200 (9,900) (3,000) $3,700 $ 2,600 STATEMENTS OF FINANCIAL POSITION Land Plant and equipment Accumulated depreciation Investment in Devine, cost Inventories Cash and current receivables Total assets Ordinary shares Retained earnings Long-term liabilities STATEMENTS OF FINANCIAL POSITION December 31, Year 11 (in thousands of dollars) Vine $ 6,000 Devine $ 2,500 12,600 19,600 (5,000) (4,200) 5,040 5,400 3,200 1,700 1,100 $32,740 $15,200 $10,000 $ 3,500 11,200 7,400 6,200 1,900 Deferred income taxes 1,000 100 Current liabilities 3,140 3,500 Total equity and liabilities $32,740 $15,200 Additional Information. At the acquisition date, the equipment had an expected remaining useful life of ten years. Both companies use the straight-line method for all depreciation and amortization calculations and the FIFO inventory cost flow assumption. Assume a 40% income tax rate on all applicable items and that there were no impairment losses for goodwill. On September 1, Year 11, Devine sold a parcel of land to Vine and recorded a total non-operating gain of $440,000. Sales of finished goods from Vine to Devine totalled $1,040,000 in Year 10 and $2,040,000 in Year 11. These sales were priced to provide a gross profit margin on selling price of 33 12% to the Vine Company. Devine's December 31, Year 10, inventory contained $312,000 of these sales; December 31, Year 11, inventory contained $612,000 of these sales. Sales of finished goods from Devine to Vine were $840,000 in Year 10 and $1,240,000 in Year 11. These sales were priced to provide a gross profit margin on selling price of 40% to the Devine Company. Vine's December 31, Year 10, Inventory contained $140,000 of these sales; the December 31, Year 11, inventory contained $540,000 of these sales. Vine's investment in Devine's account is carried in accordance with the cost method and includes advances to Devine of $240,000, which are also included in current liabilities. There are no intercompany amounts other than those noted, except for the dividends of $500,000 (total amount) declared and paid by Devine. Required: (a) The allocation of the acquisition cost at acquisition and the related changes to acquisition differential schedule. (Leave no cell blank be certain to enter "O" wherever required. Enter your answers in dollars, not in thousands of dollars. Input all values a positive numbers. Do not round gross profit percentage for intermediate computations. Omit $ sign in your response.) Cost Acquisition cost Allocation Acquisition January 1, Year 71 Implied value of 100% investment Book Current Assets:Ordinary Shares Retained Earnings Print ferences Acquisition differential $ Allocation: Inventory Land Life Cr 1 Dr Equipment Cr 10 Patents Dr 5 Long term Liability Cr 4 Subtotal Dr Balance: Goodwill Dr $ blank - be certain to enter "O" wherever required. Enter your answers in dollars, not in thousands of c positive numbers. Do not round gross profit percentage for intermediate computations. Omit $ sign i Cost Acquisition cost Allocation Acquisition January 1, Year 7 Implied value of 100% investment Current Assets: Ordinary Shares 14 Retained Earnings Acquisition differential Allocation:: Inventory Land Equipment Patents Long term Liability Subtotal Balance: Goodwill Life Dr Cr Dr 99999999 Dr. Dr Dr Cr Cr 1 10 054 $ Changes to Acquisition Differential Table: Allocation Life Changes YR 7 YR 10 YR 11 Balance Dec. 3, YR 11 Inventory Land Cr 1 Dr Equipment Patents Long term liability Goodwill Dr Cr Dr Cr Dr. Dr 950 Dr Cr Dr Cr Dr Dr Cr Cr Dr Cr Dr (b) Prepare the consolidated financial statements using the worksheet approach. (Values in the first two columns and last column of the Balance Sheet (the "parent", "subsidiary" and "consolidated" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Entry" columns and Income Statement entry columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Leave no cells blank - be certain to enter "0" wherever required. Enter your answers in dollars. Round your answer to nearest whole dollars. Omit $ sign in your response.) Income Statements Year 11 Sales Dividend, Investment Income and Gains Total income Cost of goods sold Other expenses Income taxes Total expenses Profit Attributable to: Shareholders of Peter Non-controlling interest Total Year 11 retained earnings statements Balance, January 1 Profit Consolidated Financial Statement Working Paper Vine Company Consolidated Financial Statement December 31, Year 11 In thousands of dollars. Devine Vine $ $ $ $ Entrie Dr. Consolidated Financial Statement Working Paper Vine Company Consolidated Financial Statement December 31, Year 11 In thousands of dollars Vine $ $ $ Entries Devine Dr. Cr. Consolidated $ $ $ $ ces Dividends Balance, December 31 Statements of Financial Position December 31, Year 11. Land Plant and equipment Accumulated depreciation Patents Goodwill Investment in Devine, cost Deferred income tax Inventories Cash and current receivables Total assets Ordinary shares Retained earnings Non-controlling interest Long term liabilities Deferred income taxes Current liabilities Total Shareholders' equity & liabilities $ $ $ $ $ $ $ $ cember 31, Year 11 $ $ $ $ $ $ $ $ $ $ $ $ $