Price Company purchased 90% of the outstanding common stock of Score Company on January 1, 2011, for
Question:
Price Company purchased 90% of the outstanding common stock of Score Company on January 1, 2011, for $450,450. At that time, Score Company had stockholders’ equity consisting of common stock, $202,200; other contributed capital, $162,200; and retained earnings, $91,300. On December 31, 2015, trial balances for Price Company and Score Company were as follows:
Price | Score | |||
Cash | $107,300 | $79,300 | ||
Accounts Receivable | 162,800 | 95,200 | ||
Note Receivable | 74,600 | —0— | ||
Inventory | 303,900 | 158,600 | ||
Investment in Score Company | 450,450 | —0— | ||
Plant and Equipment | 927,600 | 428,200 | ||
Land | 161,100 | 70,900 | ||
Dividends Declared | 69,800 | 50,300 | ||
Cost of Goods Sold | 818,400 | 245,800 | ||
Other Expenses | 248,200 | 121,900 | ||
Total Debits | $3,324,150 | $1,250,200 | ||
Accounts Payable | $129,800 | $45,100 | ||
Notes Payable | 294,400 | 117,600 | ||
Common Stock | 499,500 | 202,200 | ||
Other Contributed Capital | 264,200 | 162,200 | ||
Retained Earnings, 1/1 | 683,400 | 208,800 | ||
Sales | 1,400,120 | 514,300 | ||
Dividend and Interest Income | 52,730 | —0— | ||
Total Credits | $3,324,150 | $1,250,200 |
Price Company’s note receivable is receivable from Score Company. Interest of $7,500 was paid by Score to Price during 2015. Any difference between book value and the value implied by the purchase price relates to goodwill.
Prepare a consolidated statements workpaper on December 31, 2015.