a.
Introduction:
The journal entries to record the acquisition in P’s books.
a.
Explanation of Solution
Journal Entries
S.no | Date | Particulars | Debit | Credit |
1 | Cash | $ 30,000 | ||
Accounts receivable | $ 60,000 | |||
Inventory | $ 160,000 | |||
Land | $ 30,000 | |||
Buildings and equipment | $ 350,000 | |||
Bond discount | $ 5,000 | |||
$ 125,000 | ||||
Accounts payable | $ 10,000 | |||
Bonds payable | $ 150,000 | |||
Common stock | $ 80,000 | |||
Additional paid in capital | $ 520,000 | |||
(To record the acquisition of S’s net assets) |
Calculation of Goodwill | |
Particulars | Amounts |
Cash | $ 30,000 |
Accounts receivable | $ 60,000 |
Inventory | $ 160,000 |
Land | $ 30,000 |
Buildings and equipment | $ 350,000 |
Bond discount | $ 5,000 |
(a) | $ 635,000 |
Accounts payable | $ 10,000 |
Bonds payable | $ 150,000 |
Common stock | $ 80,000 |
Additional paid in capital | $ 520,000 |
(b) | $ 760,000 |
Goodwill (b)-(a) | $125,000 |
Calculation of Additional paid in capital | |||
Particulars | Price | No. of shares | Amounts |
Market price of P's shares | $150 | 4,000 | $600,000 |
Shares given to S at par | $20 | 4,000 | $80,000 |
Additional paid in capital | $120 | 4,000 | $520,000 |
- Cash, accounts receivable and inventory are the current assets and when the value of the assets increases, the increment in their value shall be debited. Land, building, and equipment are fixed assets and when assets increase the same shall be debited.
- Discount on bonds and goodwill is a liability and when liabilities decrease, they are debited.
- Accounts payable and bonds payable are liabilities and an increase in liabilities are credited.
- Common stock and additional paid-in capital is stakeholder’s equity and when stakeholder’s equity increase, it is credited.
- Excess amount paid over total assets and total liabilities acquired is called goodwill.
- Additional paid-in capital arises when a share is given less than the market price.
b.
Introduction:A consolidated
A consolidated balance sheet after business combination.
b.
Answer to Problem 1.35P
The total assets for the financial year 20X2 immediately after acquisition is $1,525,000
The total liabilities for the financial year 20X2 immediately after acquisition is $1,525,000
Explanation of Solution
Consolidated Balance Sheet
Assets | Amount | Amount |
Cash | $ 100,000 | |
Accounts receivable | $ 160,000 | |
Inventory | $ 360,000 | |
Land | $ 80,000 | |
Buildings and equipment | $ 950,000 | |
Less: | $ (250,000) | $ 700,000 |
Goodwill | $ 125,000 | |
Total assets | $ 1,525,000 | |
Liabilities | ||
Accounts payable | $ 60,000 | |
Bonds payable | $ 450,000 | |
Less: discounts | $ (5,000) | $ 445,000 |
Common stock | $ 280,000 | |
Retained earnings | $ 180,000 | |
Additional paid in capital | $ 560,000 | |
Total liabilities and | $ 1,525,000 |
Want to see more full solutions like this?
Chapter 1 Solutions
ADVANCED FINANCIAL ACCOUNTING-ACCESS
- Purchase at More than Book Value Ramrod Manufacturing acquired all the assets and liabilities of Stafford Industries on January1 20X2, in exchange for 4,000 shares of Ramrod's $20 par value common stock. Balance sheet data for both companies just before the merger are given as follows: Stafford Industries Ramrod Manufacturing Book Value Fair Value Fair Value Balance Sheet Items Book Value $ 30,000 60,000 160,000 30,000 350,000 $ 30,000 60,000 100,000 40,000 400,000 (150,000) $ 480,000 $ 10,000 150,000 $ 70,000 100,000 200,000 50,000 600,000 (250,000) $770,000 70,000 100,000 375,000 80,000 540,000 Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation } $630,000 $ 10,000 145,000 Total Assets $1,165,000 Accounts Payable Bonds Payable Common Stock: $ 50,000 300,000 $ 50,000 310,000 200,000 $20 par value $5 par value Additional Paid-In Capital Retained Earnings 100,000 20,000 40,000 180,000 $770,000 200,000 $ 480,000 Total Liabilities & Equities %$4…arrow_forwardOn December 31, Year 1, P Company obtains control over the net assets of S Company by purchasing 100% of the ordinary shares of S Company. P Company paid for the purchase by issuing ordinary shares with a fair value of $44,000. In addition, P Company paid $1,000 for professional fees to facilitate the transaction. The following information has been assembled just prior to the acquisition date: Show Transcribed Text Goodwill Plant assets (net) Current assets Shareholders' equity Long-term debt Current liabilities Show Transcribed Text (i) the acquisition method (ii) the new-entity method Carrying Amount $ 80,000 50.000 $130,000 $ 75,000 25,000 30.000 3 $130,000 ü P Company 3 Fair Value $ 38,000 90,000 55,000 $ 183,000 $ 29,000 30,000 Carrying Amount $ 20.000 15,000 $35.000 $18,000 7,000 10,000 S Company $35,000 Fair Value $ 22,000 26,000 14.000 $ 62,000 $ 8,000 10,000 Required (a) Prepare a consolidated statement of financial position for P Company and calculate the debt-to-equity ratio…arrow_forwardConstructing the Consolidated Balance Sheet at Acquisition On January 1 of the current year, Healy Company purchased all of the common shares of Miller Company for $500,000 cash. Balance sheets of the two firms immediately after the acquisition follow: During purchase negotiations, Miller's plant assets were appraised at $425,000 and all of its remaining assets and liabilities were appraised at values approximating their book values. Healy also concluded that an additional $85,000 (for goodwill) demanded by Miller's shareholders was warranted because Miller's earning power was better than the industry average. Prepare the consolidating adjustments and the consolidated balance sheet at acquisition. Use negative signs with consolidating adjustment answers, when appropriate. Current assets Investment in Miller Healy Miller Consolidating Consolidated Company Company Adjustments Balance Sheet $1,400,000 $80,000 $ 500,000 3,000,000 410,000 Plant assets, net Goodwill Total assets $4,900,000…arrow_forward
- Assume that Bailey Company gains control of Moloney, its subsidiary, with the purchase of a 30% interest paid in cash. The Equity Investment account reports a balance of $250,000 on the acquisition date and represents a 40% interest in Moloney. The total value of Moloney on the acquisition date is $700,000 (assume no premium for control). The journal entry to record the acquisition includes: Select one: A. Cash, credit, $700,000 B. Gain on revaluation of Moloney, credit, $30,000 C. Loss on revaluation of Moloney, debit, $30,000 D. None of the above PreviousSave AnswersNextarrow_forwardWe now examine consolidations in years after the acquisition has taken place. Continuing with the same example from above, assume that P acquires 100% of the stock of S for $1,000,000 cash on 1/1/21. S’s accounts at the acquisition date are as follows: Book Value Fair Value Difference Current assets $350,000 $350,000 -0- Land 300,000 400,000 100,000 Buildings (10-year life) 500,000 650,000 150,000 Equipment (5-year life) 200,000 150,000 (50,000) Liabilities (650,000) (650,000) -0- Net assets $700,000…arrow_forwardVenus Company purchases 8,000 shares of Sundown Company for $64 per share. Just prior to the purchase, Sundown Company has the following balance sheet: (see attachment)Venus Company believes that the inventory has a fair value of $400,000 and that the property plant, and equipment is worth $500,000. 1. Prepare the value analysis schedule and the determination and distribution of excess schedule. 2. Prepare the elimination entries that would be made on a consolidated worksheet prepared on the date of acquisition.arrow_forward
- At the time of acquisition X & Y Co., stock issue expected cost expenses OMR 48,000. Finally, acquisition cost was OMR 64,000. How much will record in the income statement. Select one: a. OMR 48,000 b. OMR 64,000 c. OMR 16,000 d. OMR 112,000arrow_forwardThe following book and fair values were available for Westmont Company as of March 1. Inventory Land Buildings Customer relationships Accounts payable Common stock Additional paid-in capital Retained earnings, 1/1 Revenues Expenses Arturo pays cash of $4,456,250 to acquire Westmont. No stock is issued and Arturo pays $49,800 for legal fees to complete the transaction. View transaction list Prepare Arturo's journal entries to record its acquisition of Westmont. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) Journal entry worksheet 1 Book Value Fair Value $ 644,750 $ 609,000 779,250 1,086,750 1,770,000 2,138,250 842,250 0 (102,000) (102,000) (2,000,000) (500,000) 2 (424,500) (457,000) 289,500 Note: Enter debits before credits. Transaction Record the acquisition of Westmont Company. General Journal Debit Credit >arrow_forwardDEF company acquired the assets and assumed liabilities of GHI Company on January 1, 2022 by paying P3,000,000 and issuing its own ordinary shares. The comparison of the acquirer’s balance sheet before and after business combination transaction is as follows: Balance sheet before Acquisition Balance Sheet after Acquisition Total Assets 13,545,000 17,595,000 Total Liabilities 3,760,000 ? Total SHE 9,785,000 ? The fair value of the identifiable net asset of the acquiree is P4,835,000 and the book value of acquiree’s liabilities amounting to P1,300,000 is lower compared to its fair value by P350,000. DEF company paid acquisition related costs amounting to P50,000. What is the fair market value of the ordinary shares issued by the acquirer? a. 2,500,000 b. 2,400,000 c. 2,480,000 d. 2,450,000arrow_forward
- Power Corporation acquired 70 percent of Silk Corporation’s common stock on December 31, 20x2. Balance sheet datafor the two companies immediately following acquisition follow 4. What amount of investment in Silk will be reported?A. P 0 C. P 150,500B. P 140,000 D. P 215,0005. What amount of liabilities will be reported?A. P265,000 C. P 622,000B. P 436,500 D. P 701,5006. What amount will be reported as non-controlling interest?A. P 42,000 C. P 60,900B. P 52,500 D. P 64,500arrow_forwardOn 1/1/2020, ABC Corporation balance sheet included the following accounts: Patents $100,000, Bonds Payable $40,000, Common Stock $10,000, Retained Earnings $50,000. Book values of assets and liabilities were equal to their fair values. XYZ Corporation acquired 100% of the common stock of ABC Corporation on 1/1/2020 for $120,000 Cash. Which of the following entries was prepared to record the acquisition on XYZ's books? Patents? [Debit or credit by what amount] Bonds Payable? [Debit or credit by what amount] Cash? [Debit or credit by what amount] Investment in Subsidiary? [Debit or credit by what amount] Goodwill? [Debit or credit by what amount] Gain on Acquisition of Business? [Debit or credit by what amount]arrow_forwardLibra Company is purchasing 100% of the outstanding stock of Genall Company for $700,000. Genall has the following balance sheet on the date of acquisition: (see attachment)Appraisals indicate that the following fair values for the assets and liabilities should be acknowledged: Accounts receivable . . . . . . . . . . . . . . . $300,000 Inventory . . . . . . . . . . . . . . . . . . . . . . . . 215,000 Property, plant, and equipment . . . . . . . 700,000 Computer software . . . . . . . . . . . . . . . . 130,000 Current liabilities . . . . . . . . . . . . . . . . . . 250,000 Bonds payable . . . . . . . . . . . . . . . . . . . 210,000 1. Prepare the value analysis schedule and the determination and distribution of excess schedule. 2. Prepare the elimination entries that would be made on a consolidated worksheet prepared on the date of purchase.arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning