Problem 1 - Consolidation Workpapers

Refer to this data to answer questions 21-23.

Parent Corporation acquired an 80% interest in Sub Corporation for $380,000 on January 1, 20X4 when Sub's stockholders' equity consisted of $200,000 capital stock and $75,000 retained earnings. The excess cost over book value acquired was allocated to inventory that was overvalued by $50,000 and sold in 20X4, to equipment that was undervalued by $100,000 and to goodwill. The undervalued equipment had an 8-year remaining useful life.

• Parent regularly sells inventory to Sub at 125% of cost. Intercompany sales were $200,000 in 20X5 and $100,000 in 20X6. Sub's inventory included $35,000 of this merchandise at 12/31/20X5 and $20,000 of this merchandise at 12/31/20X6.
• On October 1, 20X4 Sub sold Parent a building for $110,000. Sub had originally paid $150,000 for the building and had accumulated depreciation as of the date of sale of $90,000. Parent is depreciating the building at a rate of $22,000 per 12-month period.
• During 20X4 Sub sold land for which it had paid $50,000 to Parent for $65,000. Parent resold the land to outsiders during 20X6 for $75,000.

Prepare the Realization and Amortization Schedule, as demonstrated in class, for years 20X4-20X6. Click Here to Download the Excel File here.

a. Using this schedule,do a visual comparison to prove the calculation of :

Income from Sub for 20X6

Investment in Sub at 12/31/20X6

b. Using this schedule, calculate the NCI share of income for 20X6 and the NCI share of equity at 12/31/20X6.