Spectre Co. has 80,000 shares of CS outstanding. On 1/1/B, Phantasm Inc. acquires 64,000 of them, at (of course!) $13 each.

On that date, S has nbv consisting of:

CS $500k

APIC/OCC 100k

RE 200k

S' books show $20k in GW on DOA, a Note Payable (owed to Phantasm) of $20k, and Equipment with a nbv of $200k. P estimates the fmv of the Equipment is $335k, and notes that the Equipment is being depreciated S-L over 5 years of remaining useful life (-0- SV). Any remaining 'purchase differential' is assumed to be (of course!) intangible; possibly...illusory.

During year B, P and S have Net Income/dividends of $150,400/60k and $90k/30k. P also has a downstream unconfirmed gain of $10k and a confirmation of a previous year's loss of $8k; S has an upstream unconfirmed loss of $4k and a confirmation of a previous year's gain of $2k. S had previously issued 20 bonds; P purchased 10 of them during year B, resulting in a Constructive Gain of $7k and an interest elimination amount of $1k. Provide:

1/1/B (DOA) GW_________

P's 12/31/B III_________

P's 12/31/B confirmed Separate Income_________

S' 12/31/B confirmed Net Income_________

(Total) Consolidated Net Income, 12/31/B_________

Noncontrolling Interest in S Income_________

P's share of Consolidated Net Income, 12/31/B [142k]

Change in P's Investment in S Co. CS account during year B_________