The trial balances of Silvio Corporation and Jenko Company as of December 31, 2013, were as follows:
Prepare the worksheet necessary to produce the consolidated financial statements of Silvio Corporation and its subsidiary for the year ended December 31, 2013. Include the value analysis and determination and distribution of excess schedule and the income distribution schedules.
Problem 4-6 (LO 3)80%, equity, fixed asset sales by subsidiary and parent. On September 1, 2011, Parcel Corporation purchased 80% of the outstanding common stock of Sack Corporation for $152,000. On that date, Sack's net book values equaled fair values, and there was no excess of cost or book value resulting from the purchase. Parcel has been maintain¬ing its investment under the simple equity method.
Over the next three years, the intercompany transactions between the companies were as follows:
a. On September 1, 2011, Sack sold its 4-year-old delivery truck to Parcel for $14,000 in cash. At that time, Sack had depreciated the truck, which had cost $15,000, to its $5,000 salvage value. Parcel estimated on the date of the sale that the asset had a remaining useful life of three years and no salvage value.
b. On September 1, 2012, Parcel sold equipment to Sack for $103,000. Parcel originally paid $80,000 for the equipment and planned to depreciate it over 20 years, assuming no salvage value. However, Parcel had the property for only 10 years and carried it at a net book value of $40,000 on the sale date. Sack will use the equipment for 10 years, at which time Sack expects no salvage value.
Both companies use straight-line depreciation for all assets.
Trial balances of Parcel Corporation and Sack Corporation as of the August 31, 2013, year¬end were as shown on page 255.
Attachment:- chapter-4.xls