P 6-7 PAR CORPORATION AND SUBSIDIARY CONSOLIDATION WORKSHEET FOR THE YEAR ENDED DECEMBER 31, 2014 30% Adjustments & Eliminations Consolidated (in thousands) Par Sin Debits Credits Statements INCOME STATEMENT Sales 650.0 120.0 8.0 762.0 Income from Sin 42.0 42.0 0.0 Cost of sales (390.0) (40.0) 1.0 a 8.0 (421.0) 2.0 Other expenses (170.0) (30.0) 2.5 d 4.0 (198.5) Noncontrolling int. share 10.5 (10.5) | Net income 132.0 50.0 132.0 RETAINED EARNINGS Ret earnings Par 95.6 95.6 Ret earnings Sin 20.0 f 20.0 0.0 Net income 132.0 50.0 132.0 Dividends (70.0) (20.0) 16.0 (70.0) | 4.0 Ret earnings 12/31 157.6 50.0 157.6 BALANCE SHEET Cash 58.0 20.0 78.0 Accounts receivable 40.0 20.0 h 4.0 56.0 Inventories 60.0 35.0 b 1.0 94.0 Plant assets 290.0 205.0 d 20.0 475.0 Accumuldereciation (70.0) | (100.0) d 8.0 (162.0) | Investment in Sin 121.6 1.6 26.0 0.0 12.8 1 10.0 Patents 17.5 2.5 15.0 Total assets 499.6 180.0 556.0 Accounts payable 42.0 30.0 4.0 68.0 Capital stock 300.0 100.0 100.0 300.0 Retained earnings 157.6 50.0 157.6 Total equities 499.6 180.0 Noncontrolling interest 0.4 f 27.5 30.4 3.2 i 6.5 556.0 231.5 231.5ir w. F 5-7 workpaper (upstream sales current and previous years) Par Corporation acquired an 80 percent interest in Sin Corporation on January 1, 2011, for $108,000 cash, when Sin's capital stock was $100,000 and retained earnings were $10,000. The difference between investment fair value and book value acquired is due to a patent being amor- tized over a 10-year period. Separate nancial statements for Par and Sin on December 31, 2014, are summarized as follows (in thousands): Par Sin Combined Income and Retained Earnings Statement for the Year Ended December 31, 20.14 Sales $650 $120 Income from Sin 42 Cost of sales (390) (40) Other expenses (170) (30) Net income 132 50 Add: Beginning retained earnings 95.6 20 Deduct: Dividends [70) ) Retained earnings December 31 $157.6 w Balance Sheet or December 31, 2014 Cash :5 58 $ 20 Accounts receivable 40 20 I; Inventories 60 35 - Plant assets 290 205 Accumulated depreciation ("I-'0 {100) Investment in Sin 121.6 _ Total assets $499.6 Accounts payable $ 42 $ 30 Capital stock 300 100 Retained earnings 157.6 Total equities $499.6 $180 ADDITIONAL INFORMATION 1. Sin's sales include intercompany sales of $8.000, and Par's December 31. 2014, inventory includes $1,000 prot on goods acquired from Sin. Par's December 31. 2013, inventory contained $2,000 prot on goods acquired from Sin. 2. Par owes Sin $4,000 on account. 3. On January 1, 2013. Sin sold plant assets to Par for $60,000. These assets had a book value of $40,000 on that date and are being depreciated by Par over five years. 4. Park uses the equity method to account for its investment in Sin. H E 0 U I R E 0: Prepare a consolidation workpaper for Par Corporation and Subsidiary for 2014
