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 $305,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. Of that excess, $205,000 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 $105,000. 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: $ 0 0 Balance sheet: Assets Cash Accounts receivable Inventory PPE, net Patent Goodwill $341,566 $122,211 384,000 87,000 582,000 111,750 2,799,600 206,750 0 0 $ 0 $ 0 0 [gain) 0 [D] [] 0 [A] [A] [lgain] 0 0 Equity investment 505,175 0 $ 0 $ 0 [C] 0 [E] 0 [A] $ $4,612,341 $527,711 $ 0 $ 0 0 Liabilities and stockholders' equity Accounts payable Other currentliabilities Long-term liabilities Common stock APIC Retained earnings 0 $224,700 $44,760 276,816 61,276 1,500,000 125,000 490,500 25,000 364,000 31,250 1,756,325 240,425 $4,612,341 $527,711 [E] 0 0 0 0 0 $ 0 $ 0 $ 0 Please answer all parts of the question. 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 $305,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. Of that excess, $205,000 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 $105,000. 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: $ 0 0 Balance sheet: Assets Cash Accounts receivable Inventory PPE, net Patent Goodwill $341,566 $122,211 384,000 87,000 582,000 111,750 2,799,600 206,750 0 0 $ 0 $ 0 0 [gain) 0 [D] [] 0 [A] [A] [lgain] 0 0 Equity investment 505,175 0 $ 0 $ 0 [C] 0 [E] 0 [A] $ $4,612,341 $527,711 $ 0 $ 0 0 Liabilities and stockholders' equity Accounts payable Other currentliabilities Long-term liabilities Common stock APIC Retained earnings 0 $224,700 $44,760 276,816 61,276 1,500,000 125,000 490,500 25,000 364,000 31,250 1,756,325 240,425 $4,612,341 $527,711 [E] 0 0 0 0 0 $ 0 $ 0 $ 0 Please answer all parts of the
