Preparing a consolidated income statementCost method with noncontrolling interest, AAP and upstream intercompany depreciable asset profits A parent company purchased a 90% controlling interest in its subsidiary several years ago. The aggregate fair value of the controlling and noncontrolling interest was $184,000 in excess of the subsidiarys Stockholders Equity on the acquisition date. This excess was assigned to a building that was estimated to be undervalued by $120,000 and to an unrecorded patent valued at $64,000. The building asset is being depreciated over a 12-year period and the patent is being amortized over an 8-year period, both on the straight-line basis with no salvage value. During a previous year, the subsidiary sold to the parent company a piece of depreciable property. The unconfirmed upstream gain on this intercompany transaction was $80,000 at the beginning of the current year. The upstream gain confirmed each year is $16,000. During the current year,

the subsidiary declared and paid $60,000 of dividends. The parent company uses the cost method of pre-consolidation investment bookkeeping. Each company reports the following income statement for the current year:

	Parent	Subsidiary
Income statement:
Sales	$4,600,000	$1,000,000
Cost of goods sold	(3,280,000)	(616,000)
Gross profit	1,320,000	384,000
Income (loss) from subsidiary	54,000	0
Operating expenses	(960,000)	(256,000)
Net income	$414,000	$128,000

a. Starting with the parents current-year pre-consolidation net income of $414,000, compute the amount of current-year net income attributable to the parent that will be reported in the consolidated financial statements.

Do not use negative signs with your answers below.

Reconciliation of Cost to Equity Method
Parent's pre-consolidation net income	Answer
Dividend Income	Answer
P% x Net income of subsidiary	Answer
P% x AAP amortization	Answer
P% of Upstream profit	Answer
Net income attributable to controlling interest	Answer

b. Prepare the consolidated income statement for the current year.

Do not use negative signs with your answers below.

Consolidated Income Statement
Sales	Answer
Cost of goods sold	Answer
Gross profit	Answer
Operating expenses	Answer
Answer	Answer
Answer	Answer
Answer	Answer