In: Accounting
The following balance sheets have been prepared on December 31, 2020 for A Corp. and B Inc.
| 
 A  | 
B | |
| 
 Cash  | 
 $30,000  | 
 $20,000  | 
| 
 Inventory  | 
 $70,000  | 
 $30,000  | 
| 
 Accounts Receivable  | 
 $180,000  | 
 $70,000  | 
| 
 Investment in Rat  | 
 $200,000  | 
|
| 
 Fixed Assets  | 
 $500,000  | 
 $90,000  | 
| 
 Accumulated Depreciation  | 
 ($280,000)  | 
 ($30,000)  | 
| 
 Total Assets  | 
 $700,000  | 
 $180,000  | 
| 
 Current Liabilities  | 
 $120,000  | 
 $60,000  | 
| 
 Long-Term Debt  | 
 $400,000  | 
 $20,000  | 
| 
 Common Shares  | 
 $90,000  | 
 $40,000  | 
| 
 Retained Earnings  | 
 $90,000  | 
 $60,000  | 
| 
 Liabilities and Equity  | 
 $700,000  | 
 $180,000  | 
Balance Sheets
Additional Information:
A uses the cost method to account for its 50% interest in B, which
it acquired on January 1, 2017. On that date, B's retained earnings
were $20,000. The acquisition differential was fully amortized by
the end of 2020.
A sold Land to B during 2019 and recorded a $15,000 gain on the
sale. A is still using this Land. A's December 31, 2020 inventory
contained a profit of $10,000 recorded by B.
B borrowed $20,000 from A during 2020 interest-free. B has not yet
repaid any of its debt to A.
Both companies are subject to a tax rate of 20%.
Prepare a Consolidated Balance Sheet for A on December 31, 2020
assuming that A's investment in B is a control investment.
Can you please show calculations in detail? (Goodwill, RE, NCI and B/S)