Create appopriate formulas for any numerical calculations

Question

Create a December 31, 2011 three-part consolidation Excel spreadsheet workpaper based on the information given below

Your spreadsheet should be similar to Figure 5-7 p 218 of our 9th ediion textbook

For your consolidation workpaper Excel spreadsheet, you should

1 -- prepare necessary December 31, 2011 eliminating entries, separate from the worksheet include all necessary support work for your eliminating entry amounts

Determine any goodwill or gain on acquisition and any identifiable net asset differentials related to the original acquisition of Schwinn common stock

2 -- determine the missing amounts from the given trial balances

3 -- create the appropriate columns and rows in the colsolidation workpaper

4 -- import trial balance data pulled from the given trial balances, do NOT copy numbers

5 -- create appopriate formulas for any numerical calculations do NOT copy totals from other sources

6 -- import the eliminating entry data into the worksheet, do NOT copy numbers with references to the eliminating entry from which the data was imported

7 -- create appropriate formulas for the balances in the consolidation column

INFORMATION:

Pinarello Inc. buys 70% of Schwinn Inc. common stock on January 1, 2011 for $520,000

The fair value of Schwinn net assets equals the book values except for

Inventory with a fair value $30,000 more than book value

Inventory costs are recorded on a FIFO basis

Equipment with a fair value $110,000 more than book value

Equipment has a remaining life of 10 years

The noncontrolling interest in the fair value of net assets = $222,000

	Trial Balances
	31-Dec-11
	all numbers in 000's
	Pinarello Inc.			Schwinn Inc.
Account	Debit	Credit		Debit	Credit
Cash	188			120
Accounts Receivable	196			100
Inventory	286			150
Land	322			120
Buildings & Equipment	1,400			1,200
Accumulated Depreciation		560			640
Investment in Schwinn Stock
Accounts Payable		310			120
Bonds Payable		600			280
Common Stock		1,000			420
Retained Earnings		288			180
Dividends Declared & Paid	160			20
Sales		800			400
Income from Schwinn
Cost of Goods Sold	390			282
Depreciation Expense	70			38
Other Expenses	40			10
Totals	3,052	3,558		2,040	2,040