Parent	Subsidiary	Dr	Cr	Consolidated
Income Statement
Sales	$612,000	$226,800			$838,800
Cost of Goods Sold	-309,600	-136,080			-445,680
Gross Profit	302,400	90,720			393,120
Depreciation & Amort Expense	-15,120	-12,060
Operating Expenses	-196,560	-48,420
Total expenses	-211,680	-60,480
Income (loss) from subsidiary	23,310	-
Net Income	$114,030	$30,240
Retained Earnings Statement
BOY Retained Earnings	$367,650	$138,600
Net Income	114,030	30,240
Dividends Declared	-75,600	-17,640
EOY Retained Earnings	$406,080	$151,200
Balance Sheet
Cash	$43,020	$18,900
Accounts receivable	67,500	61,200
Inventories	163,800	58,500
Buildings and Equipment, net	158,400	113,400
Other assets	72,000	126,000
Customer list	-	12,600
Investment in Subsidiary	334,980
Goodwill
Total Assets	$839,700	$390,600
Accounts Payable	$40,500	$16,200
Notes Payable	63,000	27,000
Other liabilities	27,720	32,400
Common Stock	302,400	163,800
Retained Earnings	406,080	151,200
Total Liabilities and Equity	$839,700	$390,600
Required:
1. Create the entries required for Consolidation.
2. Post the entries onto the Worksheet above.

some check figures :

Goodwill = $16,200

Parent RE = Consolidated RE= $114,030

Total of Debit and Credit columns = $432,630

A parent company acquired 100 percent of the stock of a subsidiary company on January 1, 2018, for $270,000. On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $163,800, and Retained Earnings, \$17,640. On January 1, 2018, the subsidiary's recorded book values were equal to fair values for all items except four: (1) accounts receivable had a book value of $50,400 and a fair value of $45,360, (2) buildings and equipment, net had a book value of $44,100 and a fair value of $66,780, (3) the Customer List intangible asset had a book value of $12,600 and a fair value of $65,520, and (4) notes payable had a book value of $27,000 and a fair value of $25,200. Both companies use the FIFO inventory method and sell all of their inventories at least once per year. The net balance of accounts receivable is collected in the following year. On the acquisition date, the subsidiary's buildings and equipment, net had a remaining useful life of 6 years, the Customer List had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years. On January 1, 2021, the parent sold a building to the subsidiary for $81,900. On this date, the building was carried on the subsidiary's books (net of accumulated depreciation) at $63,000. Both companies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value. Each company routinely sells merchandise to the other company, with a profit margin of 25 percent of selling price (regardless of the direction of the sale). During 2022, intercompany sales amount to $18,900, of which $10,080 of merchandise remains in the ending inventory of the parent. On December 31,2022,$5,040 of these intercompany sales remained unpaid. Additionally, the subsidiary's December 31,2021 , inventory includes $15,120 of merchandise purchased in the preceding year from the parent. During 2021, intercompany sales amount to $22,500, and on December 31,2021,$3,600 of these intercompany sales remained unpaid. Following are pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2022. The parent uses the equity method of pre-consolidation investment bookkeeping. A parent company acquired 100 percent of the stock of a subsidiary company on January 1, 2018, for $270,000. On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $163,800, and Retained Earnings, \$17,640. On January 1, 2018, the subsidiary's recorded book values were equal to fair values for all items except four: (1) accounts receivable had a book value of $50,400 and a fair value of $45,360, (2) buildings and equipment, net had a book value of $44,100 and a fair value of $66,780, (3) the Customer List intangible asset had a book value of $12,600 and a fair value of $65,520, and (4) notes payable had a book value of $27,000 and a fair value of $25,200. Both companies use the FIFO inventory method and sell all of their inventories at least once per year. The net balance of accounts receivable is collected in the following year. On the acquisition date, the subsidiary's buildings and equipment, net had a remaining useful life of 6 years, the Customer List had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years. On January 1, 2021, the parent sold a building to the subsidiary for $81,900. On this date, the building was carried on the subsidiary's books (net of accumulated depreciation) at $63,000. Both companies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value. Each company routinely sells merchandise to the other company, with a profit margin of 25 percent of selling price (regardless of the direction of the sale). During 2022, intercompany sales amount to $18,900, of which $10,080 of merchandise remains in the ending inventory of the parent. On December 31,2022,$5,040 of these intercompany sales remained unpaid. Additionally, the subsidiary's December 31,2021 , inventory includes $15,120 of merchandise purchased in the preceding year from the parent. During 2021, intercompany sales amount to $22,500, and on December 31,2021,$3,600 of these intercompany sales remained unpaid. Following are pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2022. The parent uses the equity method of pre-consolidation investment bookkeeping