The trial balances of Campton Corporation and Dorn Corporation as of December 31, 2011, are as shown below.

On January 1, 2011, Campton purchases 90% of the outstanding stock of Dorn Corporation for $630,000. The acquisition is a tax-free exchange for the seller. At the purchase date, Dorn’s equipment is undervalued by $100,000 and has a remaining life of 10 years. All other assets have book values that approximate their fair values. Dorn Corporation has a tax loss carryover of $200,000, of which $50,000 is utilizable in 2011 and the balance in future periods.
The tax loss carryover is expected to be fully utilized. Any remaining excess is considered to be goodwill. A tax rate of 30% applies to both companies.
Required
1. Prepare a value analysis and a determination and distribution of excess schedule for the investment.
2. Prepare the 2011 consolidated worksheet. Include columns for the eliminations and adjustments, the consolidated income statement, the NCI, the controlling retained earnings, and the consolidated balance sheet. Prepare supporting income distribution schedules as well.
3. Prepare the 2011 consolidated statements, including the income statement, retained earnings statement, and balance sheet.

Transcribed Image Text:

Campton Current Assets 150,000 400,000 900,000 642,600 3,000] (130,000) (500,000) 100,000 100,000 240,000 Building and Equipment (nel. Current Tax Liability Other Current Liabilities Common Stock ($5 par Common Stock ($50 par] Paid-In Capital in Excess of Par Retained Earnings, January 1, 2011 Sales [12,000) (100,000) 200,000) 750,000) (650,000) (309,000) (12,600) 170,000 89,000 3,000 (100,000 (170,000) Cost of Goods Sold.. . 80,000 50,000 12,000 Provision for Tax . . . Totals -si 5,000 tax liability ($50,000 income x 30%)-$ 12,000 tax loss camyover($40,000 30%)