On January 1, 2015, Packard Corporation acquired 70% of the common stock of Stude Corporation for $400,000. On this date, Stude had the following balance sheet: Stude Corporation Balance Sheet January 1, 2015 Assets Liabilities and Equity $ 60,000 40,000 60,000 200,000 (50,000) 72,000 Accounts payable . Bonds payable Common stock ($1 par).….. Paid-in capital in excess of par.. Retained earnings .. $ 40,000 100,000 10,000 90,000 112,000 Accounts receivable Inventory .. Land.... Buildings . Accumulated depreciation Equipment ...... Accumulated depreciation (30,000) $352,000 Total liabilities and equity ... Total assets.. $352,000 Buildings, which have a 20-year life, were understated by $150,000. Equipment, which has a 5-year life, was understated by $60,000. The 3,000 NCI shares had a fair (continued) value of $50 each. Any remaining excess was considered to be goodwill. Packard used the simple equity method to account for its investment in Stude. Packard and Stude had the following trial balances on December 31, 2016: Packard Stude Corporation Corporation Cash ...... 66,000 132,000 45,000 Accounts Receivable 90,000 Inventory .. Land...... 120,000 56,000 60,000 100,000 428,000 800,000 (220,000) 150,000 (90,000) (60,000) Investment in Stude Buildings Accumulated Depreciation Equipment .... Accumulated Depreciation Accounts Payable ... Bonds Payable... 200,000 (65,000) 72,000 (46,000) (102,000) (100,000) (10,000) (90,000) (142,000) .... Common Stock (100,000) (800,000) (325,000) (800,000) 450,000 Paid-In Capital in Excess of Par . Retained Earnings, January 1, 2016...... Sales ... Cost of Goods Sold .. Depreciation Expense Buildings. Depreciation Expense Equipment. Other Expenses... Interest Expense.. Subsidiary Income. Dividends Declared.. (350,000) 208,500 7,500 8,000 98,000 8,000 30,000 15,000 140,000 (14,000) 20,000 10,000 Totals.....
Refer to the preceding facts for Packard’s acquisition of Stude common stock. On January 1, 2016, Packard held merchandise acquired from Stude for $10,000. This beginning inventory had an applicable gross profit of 25%. During 2016, Stude sold $40,000 worth of merchandise to Packard. Packard held $6,000 of this merchandise at December 31, 2016. This ending inventory had an applicable gross profit of 30%. Packard owed Stude $11,000 on December 31 as a result of these intercompany sales.
1. Prepare a value analysis and a determination and distribution of excess schedule for the investment in Stude.
2. Complete a consolidated worksheet for Packard Corporation and its subsidiary Stude Corporation as of December 31, 2016. Prepare supporting amortization and income distribution schedules.
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 12 images