The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 408 Weeks Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Problem 3-5 (LO 3) Cost method, worksheet, statements. Bell  Corporation pur- chases all of the outstanding stock of Stockdon Corporation for $220,000 in cash on January 1, 20X7. On the purchase date, Stockdon Corporation has the following condensed balance sheet:
Â
|
Assets |
 |
Liabilities and Equity |
 |
|
Cash . . . . . . . . . . . . . . . . . . . . . |
$ Â 60,000 |
Liabilities . . . . . . . . . . . . . . . . . . . . . |
$150,000 |
|
Inventory . . . . . . . . . . . . . . . . . . |
40,000 |
Common stock ($10 par). . . . . . . . . |
100,000 |
|
Land. . . . . . . . . . . . . . . . . . . . . . |
120,000 |
Paid-in capital in excess of par . . . . |
50,000 |
|
Building (net) . . . . . . . . . . . . . . . |
180,000 |
Retained earnings . . . . . . . . . . . . . . |
100,000 |
|
Total assets. . . . . . . . . . . . . . . |
$400,000 |
Total liabilities and equity . . . . . . |
$400,000 |
Â
                                                                                                                                                                                                                           ![]()
Â
Any excess of book value over cost is attributable to the building, which is currently over- stated on Stockdon’s books. All other assets and liabilities have book values equal to fair values. The building has an estimated 10-year life with no salvage value.
The trial balances of the two companies on December 31, 20X7, appear as follows:
Â
Â
|
 |
Bell |
 |
Stockdon |
|
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
180,000 |
 |
143,000 |
|
Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
60,000 |
 |
30,000 |
|
Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
120,000 |
 |
120,000 |
|
Building (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
600,000 |
 |
162,000 |
|
Investment in Stockdon Corporation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
220,000 |
 |
 |
|
Accounts Payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(405,000) |
 |
(210,000) |
|
Common Stock ($3 par) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(300,000) |
 |
 |
|
Common Stock ($10 par) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
 |
 |
(100,000) |
|
Paid-In Capital in Excess of Par . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(180,000) |
 |
(50,000) |
|
Retained Earnings, January 1, 20X7. . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(255,000) |
 |
(100,000) |
|
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
(210,000) |
 |
(40,000) |
|
Cost of Goods Sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
120,000 |
 |
35,000 |
|
Other Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
45,000 |
 |
10,000 |
|
Dividends Declared . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
5,000 |
 |
 |
|
Totals . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
0 |
 |
0 |
Â
                        ![]()
Â
Â
Required
Â
1.   Prepare a determination and distribution of excess schedule for the investment. (A value analysis is not needed.)
2.   Prepare the 20X7 consolidated worksheet. Include columns for the eliminations and adjust- ments, the consolidated income statement, the controlling retained earnings, and the conso- lidated balance sheet.
3.   Prepare the 20X7 consolidated statements, including the income statement, retained earn- ings statement, and balance sheet.
Â
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------