Refer to the preceding information for Paulcraft€™s acquisition of Switzer€™s common stock. Assume that Paulcraft pays $400,000 for 80% of Switzer common stock. Paulcraft uses the cost method to account for its investment in Switzer. Paulcraft and Switzer have the following trial balances on December 31, 2011:

Required
1. Prepare a value analysis and a determination and distribution of excess schedule for the investment in Switzer.
2. Complete a consolidated worksheet for Paulcraft Corporation and its subsidiary Switzer Corporation as of December 31, 2011. Prepare supporting amortization and income distribution schedules.
Paulcraft Corporation builds large powerboats. On January 1, 2011, Paulcraft acquires Switzer Corporation, a company that manufactures smaller power boats. Paulcraft pays cash in exchange for Switzer common stock. Switzer has the following balance sheet on January 1, 2011:

Appraisal values for identifiable assets and liabilities are as follows:
Accounts receivable . .. ... .. . . .. .. . . ... .. ....$ 82,000
Inventory (sold during 2011).. .. . . .. . . . .... .. .. 38,000
Land. .. . .. .. .. .... .. . . . . . .. .. . . .. . .... .. . . 150,000
Buildings (20-year life) .. .... .. . . .. . . . .... .. .. 280,000
Equipment(5-year life).. . . . . .. .... . .. . . . . .. . . 100,000
Current liabilities . .. . . . . . .. .. .. ... . . . . .. . . .. . 90,000
Bonds payable (5-year life) . . . . .. .. ... .. . . .. .. 96,000
Any remaining excess is attributed to goodwill.

Transcribed Image Text:

Paulcraft 178,000 80,000 90,000 100,000 400,000 800,000 81,000 35,000 52,000 60,000 Accounts Receivable Inventory Investment in Switzer Buildings Accumulated Depreciation . Equipment Accumulated Depreciation . Current Liabilities Bonds Payable.. Common Stock Paid-In Capital in Excess of Par Retained Earnings, January 1, 2011.... 200,000 200,000 (60,000) 100,000 75,000 (44,000) 150,000) (88,000! (100,000 100,10,000 .. . 900,000) 90,000) 300,000) 112,000] 750,000 300,000] 180,000 10,000 14,000 54,000 8,000 150,000 .. Cost of Goods Sold Depreciation Expense-Buildings 400.,000 30,000 15,000 120,000 1 Other Expenses.. Interest Expense... Dividend Income Dividends Declared 18,000) 20,000 10,000 Totals Switzer Corporation Balance Sheet January 1, 2011 Assels Liabilities and Equity Accounts raceivable82,000 Currnt liabilities. . Inventory.. Land Buildings , $. 90,000 100,000 10,000 90,000 112,000 40,000 Bonds payable 60,000 Common stock $1 par 200,000 Paid-in capital in excess of par Accumulated depreciation. Equipment Accumulated depreciation (50,000) Retained earnings . 100,000 (30,000) $402,000 Total liabilities and equity$402,000