Problem 5-36 (LO 5-2, 5-3, 5-4, 5-6) On January 1, 2014, Parkway, Inc., issued securities with a total fair value of $450,000 for 100 percent of Skyline Corporation's outstanding ownership shares. Skyline has long supplied inventory to Parkway, which hopes to achieve synergies with production scheduling and product development with this combination. Although Skyline's book value at the acquisition date was $300,000, the fair value of its trademarks was assessed to be $30,000 more than their carrying amounts. Additionally, Skyline's patented technology was undervalued in its accounting records by $120,000. The trademarks were considered to have indefinite lives, and the estimated remaining life of the patented technology was eight years In 2014, Skyline sold Parkway inventory costing $30,000 for S50,000. As of December 31, 2014, Parkway had resold only 28 percent of this inventory. In 2015, Parkway bought from Skyline $80,000 of inventory that had an original cost of $40,000. At the end of 2015, Parkway held $28,000 of inventory acquired from Skyline, all from its 2015 purchases. During 2015, Parkway sold Skyline a parcel of land for $95,000 and recorded a gain of $18,000 on the sale. Skyline still owes Parkway $65,000 related to the land sale At the end of 2015, Parkway and Skyline prepared the following statements in preparation for consolidation. Parkway, Skyline $ (627,000) $(358,000) 75,000 Inc. Revenues Cost of goods sold Other operating expenses Gain on sale of land Equity in Skyline's earnings 289,000) 95,000 170,000) (18,000) (55,400) Net income $(241,400) (88,000) Retained earnings 1/1/15 Net income Dividends declared $ (314,600) $(292,000) (241,400) (88,000) 70,000 20,000 $ (486,000) $(360,000) Retained earnings 12/31/15 Cash and receivables Investment in Skyline $134,000 S150,000 112,000 281,000 598,000 Trademarks Land, buildings, and equip. (net) Patented technology 637,000 0 50,000 283,000 130,000 Total assets $ 1,650,000 $725,000 Liabilities Common stock Additional paid-in capital Retained earnings 12/31/15 $ (463,000) $(215,000) 410,000) 20,000) (291,000) (30,000) 486,000) (360,000) Total liabilities and equity $(1,650,000) $(725,000) b. Prepare a 2015 consolidated worksheet for Parkway and Skyline. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine al credit entries into one amount and enter this amount in the credit column of the worksheet.) PARKWAY AND SKYLINE Consolidation Worksheet Year Ending December 31, 2015 Consolidation Entries Consolidated Totals Accounts Parkway Skyline Debit Credit S (627,000) S (358,000) 195,000 75,000 Cost of goods sold Other operating expenses Gain on sale of land Equity in Skyline's earnings 289,000 170,000 18,000) (55,400) Net income Retained earnings 1/1 Net income Dividends declared S (314,600) S (292,000) (88,000) 20,000 S (486,000) S (360,000) s 134,000 is 150,000 112,000 (241,400) 70,000 Retained earnings 12/31 Cash and receivables 281.000 Investment in Skyline Trademarks Patented technology Land, buildings, and equip. (net) 53B,000 50,000 130,000 283.000 S 1.650,000 S 725,000 S (463,000) S (215,000) 120,000) (30,000) (486,000)(360,000) 637,000 Total assets Liabilities Common stock Additional paid-in capital Retained earnings (410,000) (291,000) Total liabilities and equity S (1,650,000)S (725,000)