Below you will find the trial balance for Parent Company and its wholly owned purchase, Subsidiary Company, as of December…

Below you will find the trial balance for Parent Company and its wholly owned purchase, Subsidiary Company, as of December 31, 2012. The financial statements are denominated in British pounds.

Other Important Information:

 

1. Subsidiary Company’s assets and liabilities are all shown at fair value except for:

a.       The fair value of Inventory is 32,000.

b.      The fair value of Depreciable Assets is 370,000.

1. Subsidiary company sold Parent Company an item that is in Parent Company’s inventory for 10,000 and cost Subsidiary Company 5,000. The sale was made to Parent Company on credit, and no payment has been made.
2. On December 27, 2012, Parent Company made a long-term loan to Subsidiary Company in the amount of 100,000.
3. Subsidiary Company paid Parent Company 7,000 for Consulting Services. Subsidiary Company considers this an Administrative Expense, and Parent Company considers it Sales Revenue.
4. Exchange rates are:

March 31, 2012, Exchange Rate:                               1 £ = $1.24
Average Rate for 2012:                                                 1 £ = $1.22
December 31, 2012, Exchange Rate:                       1 £ = $1.20

 

Company	Parent	Company	Subsidiary	Company
Accounts	Debit	Credit	Debit	Credit
Cash	£10,000		£4,000
Accounts Receivable	25,000		10,000
Inventory	30,000		12,000
Short-Term Investments	40,000		6,000
Prepaid Assets	35,000		12,000
Investment in Subsidiary	290,000
Long-Term Notes Receivable	150,000		14,000
Debt Service Fund	50,000
Depreciable Assets	900,000		350,000
Accumulated Depreciation		£200,000		£50,000
Intangible Assets	45,000		20,000
Current Liabilities		92,000		44,000
Long-Term Notes Payable		225,000		119,000
Common Stock		400,000		200,000
Retained Earnings		482,000		50,000
Sales Revenue		750,000		245,000
Cost of Goods Sold	330,000		160,000
Selling Expenses	100,000		45,000
Administrative Expenses	120,000		70,000
Interest Expenses	24,000		5,000

 

 

l submit the initial Excel model for the report that shows the consolidation entries and the final income statement and balance sheet.

 

translate the consolidated income statement and balance sheet from English pounds to U.S. dollars.

submit the final report as an attractive, polished artifact that includes all the main elements of the final product. The report should reflect the incorporation of feedback gained throughout the course.