Parent acquired Subsidiary on January 1, 2020 at a price $450,000 in excess of book value.Of that excess, $350,000 was allocated to an unrecorded patent with a 10-year life, with the remainder to goodwill.The parent uses the equity method to account for its investment in its subsidiary.

In 2021, Subsidiary sold to Parent land having a book value of $90,000 for a total price of $244,000.

Financial statements of the two companies for the year ended December 31, 2022 are presented below.

Parent

Subsidiary

Sales revenue

$7,500,000

$2,450,000

Cost of goods sold

-5,930,000

-1,950,000

Gross profit

1,570,000

500,000

Operating expenses

-1,375,000

-286,000

Income (loss) from subsidiary

179,000

0

Net Income

$374,000

$214,000

Retained Earnings, 1/1/22

$4,045,000

$1,750,000

Net income

374,000

214,000

Dividends

-85,000

-176,000

Retained Earnings, 12/31/22

$4,334,000

$1,788,000

Cash and receivables

$1,750,000

$1,145,600

Inventory

958,000

758,000

Equity investment

2,558,500

Property, plant & equipment (Net)

4,562,980

1,116,590

Total Assets

$9,829,480

$3,020,190

Accounts payable

$980,000

$225,000

Accrued liabilities

142,800

376,500

Notes payable

1,010,200

51,190

Common stock

1,792,000

158,000

Additional paid-in capital

1,578,000

421,500

Retained Earnings, 12/31/22

4,334,000

1,788,000

Total Liabilities and Equities

$9,837,000

$3,020,190

Required:

a.Prepare a schedule showing the computation of Income (loss) from subsidiary on the Parent's pre-consolidation books for 2022.

b.Prepare a schedule showing the computation of Equity Investment on the Parent's pre-consolidation books at December 31, 2022.

c. Prepare the consolidation entries for 2022.