On January 1, 2011, Portico Company acquires 8,000 shares of Sauder Company by issuing 10,000 of its common stock shares with a par value of $10 per share and a fair value of $70 per share. The price paid reflects a control premium. The market value of the shares owned by the NCI is $75 per share. At the time of the purchase, Sauder has the following balance sheet:

Appraisals indicate that book values are representative of fair values with the exception of the land and building. The land has a fair value of $180,000, and the building is appraised at $470,000. The building has an estimated remaining life of 20 years. Any remaining excess is goodwill. The following summary of Sauders retained earnings applies to 2011 and 2012: Balance, January 1,2011. . . .. .... .. . .... .. . $250,000 Net income for 2011. . . . . .. .... .. . .... .. . 60,000 Dividends paid n 2011. . . .. .... .. . .... .. . (10,000) Balance, December 31, 2011 . .. .. .. . .. .. .. . $300,000 Net income for 2012. . . . . .. .... .. . .... .. . 50,000 Dividends paid in 2012. . . .. .... .. . .... .. . (10,000) Balance, December 31, 2012 . .. .. .. . .. .. .. . $340,000 Required 1. Prepare a value analysis and a determination and distribution of excess schedule for the investment in Sauder Company. As a part of the schedule, indicate annual amortization of excess adjustments. 2. For 2011 and 2012, prepare the entries that Portico would make concerning its investment in Sauder under the simple equity, sophisticated equity, and cost methods. You may want to set up a worksheet with side-by-side columns for each method so that you can easily compare the entries. 3. For 2011 and 2012, prepare the worksheet elimination that would be made on a consolidated worksheet under the simple equity, sophisticated equity, and cost methods. You may want to set up a worksheet with side-by-side columns for each method so that you can easily compare the entries.