Prepare consolidation spreadsheet for intercompany sale of land - Equity method Assume that a parent company acquired its subsidiary on January 1, 2011, at a purchase price that was $320,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. Of that excess, $220,000 was assigned to an unrecorded Patent owned by the subsidiary that is being amortized over a 10-year period. The [A] Patent asset has been amortized as part of the parent's equity method accounting. The remaining $100,000 was assigned to Goodwill. In 2012, the wholly owned subsidiary sold Land to the parent for $90,000. The Land was reported on the subsidiary's balance sheet for $70,000 on the date of sale. The parent uses the equity method to account for its Equity Investment Financial statements of the parent and its subsidiary for the year ended December 31, 2013 are presented in d. below: a. Show the computation to yield the $34,500 of Income (loss) from subsidiary reported by the parent for the year ended December 31, 2013. Note: Use a negative sign with an answer to indicate a reduction in the computation. Net income of subsidiary 0 0 0 0 b. Show the computation to yield the $533,675 Equity Investment account balance reported by the parent on December 31, 2013. Note: Use a negative sign with an answer to indicate a reduction in the computation. Common stock APIC EOY Retained earnings EOY Unamortized AAP Gain on intercompany sale Equity investment 0 0 0 0 0 c. Prepare the consolidation entries for the year ended December 31, 2013. Consolidation Worksheet Description Debit Credit [C] 0 0 Dividends 0 0 0 0 [E] 0 0 Common stock APIC 0 0 0 0 0 0 [A] Patent 0 0 0 0 0 0 [D] 0 0 0 0 [lgain] 0 0 0 0 $ 0 0 0 O O $ 0 0 $ Oo oo $ d. Prepare the consolidation spreadsheet for the year ended December 31, 2013. Use negative signs with answers in the Consolidated column for Cost of goods sold, Operating expenses and Dividends. Elimination Entries Income statement: Parent Sub Dr Cr Consolidated Sales $3,000,000 $379,000 Cost of goods sold (2,100,000) (225,000) 0 Gross profit 900,000 154,000 Income (loss) from subsidiary 34,500 [C] Operating expenses (570,000) (97,500) [D] 0 Net income $364,500 $56,500 Statement of retained earnings: BOY retained earnings $1,477,200 $193,750 [E] 0 Net income 364,500 56,500 Dividends (85,375) (6,825) 0 [C] EOY retained earnings $1,756,325 $243,425 Balance sheet: Assets Cash $341,566 $125,211 $ 0 Accounts receivable 384,000 87,000 Inventory 582,000 111,750 PPE, net 2.799,600 206,750 0 [lgain] Patent [A] 0 0 [D] Goodwill [A] Equity investment 533,675 [lgain) 0 [C] 0 [E] O [A] $4,640,841 $530,711 $ 0 Liabilities and stockholders' equity Accounts payable $224,700 $44,760 Other currentliabilities 276,816 61,276 0 O O O O O O O 0 0 $ 0 [D] 0 0 (570,000) (97,500) $364,500 $56,500 $ 0 [E] 0 $ 0 0 $1,477,200 $193,750 364,500 56,500 (85,375) (6,825) $1,756,325 $243,425 0 (C) 0 $ 0 Operating expenses Net income Statement of retained earnings: BOY retained earnings Net income Dividends EOY retained earnings Balance sheet: Assets Cash Accounts receivable Inventory PPE, net Patent Goodwill Equity investment $ 0 0 $341,566 $125,211 384,000 87,000 582,000 111,750 2,799,600 206,750 0 0 o tlgain] 0 [D] 0 (A) [A] Ilgain) ooo 0 533,675 0 0 [C] 0 [E] 0 (A) $4,640,841 $530,711 $ 0 $ Liabilities and stockholders' equity Accounts payable Other currentliabilities Long-term liabilities Common stock APIC Retained earnings $224,700 $44,760 276,816 61,276 1,500,000 125,000 490,500 25,000 392,500 31,250 1,756,325 243,425 $4,640,841 $530,711 OOOOO 0 [E] [E] 0 0 $ OS 0 $ 0