Please complete per Consolidated worksheet. Use ONLY Microsoft Excel to show your calculations.
Sal 30 (46) 140 P 7-6 Workpapers (constructive retirement of bonds, intercompany sales) Financial statements for Par Corporation and its 75 percent-owned subsidiary, Sal Corporation, for 2012 are summarized as follows (in thousands): Par Combined Income and Retained Earnings Statement for the Year Ended December 31, 2012 Sales $630 $500 Gain on plant Income from Sal 52 Cost of goods sold (350) (300) Depreciation expense (76) (40) Interest expense (20) Other expenses (60) Net income 220 100 Add: Beginning retained earnings 150 100 Deduct: Dividends (160) (80) Retained earnings December 31 $210 $120 Balance Sheet at December 31, 2012 Cash $ 27 $81 Bond interest receivable 5 Other receivables-net 40 30 Inventories 80 50 Land 90 70 Buildings-net 150 180 Equipment-net 90 Investment in Sal 343 Investment in Par bonds Total assets $870 $600 Accounts payable $ 50 $ 80 Bond interest payable 10 - 10% bonds payable 200 Common stock 400 400 Retained earnings 210 120 Total equities $870 $600 Par Corporation acquired its interest in Sal at book value during 2009, when the fair values of Sal's assets and liabilities were equal to recorded book values. ADDITIONAL INFORMATION 1. Par uses the equity method for its investment in Sal. 2. Intercompany sales of merchandise between the two affiliates totalled $50,000 during 2012. All inter- company balances have been paid except for $10,000 in transit from Sal to Par at December 31, 2012. 3. Unrealized profits in Sal's inventories of merchandise acquired from Par were $12,000 at December 31, 2011, and $15,000 at December 31, 2012. 4. Sal sold equipment with a six-year remaining useful life to Par on January 2, 2010, at a gain of $24,000. The equipment is still in use by Par. 5. Par sold a plant to Sal on July 1, 2012. The land was sold at a gain of $10,000 and the building, which had a remaining useful life of 10 years, at a gain of $20,000. 6. Sal purchased $100,000 par of Par 10 percent bonds in the open market for $94,000 plus $5,000 accrued interest on December 31, 2012. Interest is paid semiannually on January 1 and July 1, and the bonds mature on January 1, 2017 94 244 CHAPTER 7 REQUIRED: Prepare a consolidation workpaper for Par Corporation and Subsidiary for the year ended December 31, 2012. NAME HERE P 7-6 PAR CORPORATION AND SUBSIDIARY CONSOLIDATION WORKSHEET FOR THE YEAR ENDED DECEMBER 31, 2012 75% Adjustments & Eliminations Par Sal Debits Credits Consolidated 630 500 in thousands) INCOME STATEMENT Sales Gain on plant Income from Sal Gain on bonds Cost of sales 30 52 1,130 30 52] 0 (650) (350) (300) Depreciation expense (76) (40) (116) - (20) (46) (60) (20) (106) 0 320 220 100 Interest expense Operating expense Noncontrolling int, share Net income RETAINED EARNINGS Retained earnings - Par Retained earnings - Sal Net income Dividends 150 150 1001 320 (240) 100 100 (80) 220 (160) 210 120 330 27 81 5 30 Retained earnings - end BALANCE SHEET Cash Bond interest receivable Other receivables Inventories Land Buildings.net Equipment-net Investment in Sal stock 40 80 90 150 50 70 108 5 70 130 160 330 230 343 180 90 140 343 94 600 80 Investment in Par bonds Total assets Accounts payable Bond interest payable 10% bonds payable Common stock Retained earnings Total equities Noncontrolling interest 870 50 10 200 400 210 870 94 1,470 130 10 200 800 330 400 120 600 0 0 0 1,470
