The two following separate cases show the financial position of a parent company and its subsidiary company on November 30, 2011, just after the parent had purchased 90% of the subsidiary’s stock:

Required:
A. Prepare a November 30, 2011, consolidated balance sheet workpaper for each of the fore going cases. In Case I, any difference between book value of equity and the value implied by the purchase price relates to subsidiary long-term assets. In Case II, assume that any excess of book value over the value implied by purchase price is due to overvalued long-term assets.
B. Assume that Company S’s balance sheet is the same as the balance sheet used in Case I (from part A). Suppose that there were 50,000 shares of S Company common stock outstanding and that Company P acquired 90% of the shares for $4.50 a share. Shortly after acquisition, the noncontrolling shares were selling for $4.25 a share. Prepare a computation and allocation of difference schedule considering thisinformation.

Case I Case IT P Company S Company P CompanyS Company $260,000 780,000 190,000 1,200,000 70,000 $2,240,000 $280,000 Current assets Investment in S Company Long-term assets Other assets 880,000 190,000 1,400,000 90,000 $2,560,000 400,000 40,000 $700,000 400,000 70,000 Total $750,000 $270,000 290,000 180,000 (40,000) $700,000 700,000 920,000 600,000 20,000 $2,240,000 $260,000 270,000 180,000 40,000 urrent liabilities 640,000 850,000 600,000 470,000 $2,560,000 Long-term liabilities Common stock Retained earnings Total $750,000