a.
Prepare Company P’s entries to account for the consideration transferred to the former owners of Company S, the direct combination costs, and the stock issue and registration costs.
a.
Explanation of Solution
General Journal | ||||
Date | Account Title and Explanation | Post Ref. | Debit ($) | Credit ($) |
i) | Receivables and inventory | $ 180,000 | ||
Cash | $ 85,000 | |||
Property, plant and equipment | $ 600,000 | |||
Research and development asset | $ 100,000 | |||
Trademarks | $ 200,000 | |||
$ 77,500 | ||||
Liabilities | $ 180,000 | |||
Common stock | $ 250,000 | |||
Additional paid-in capital | $ 750,0000 | |||
$ 62,500 | ||||
(to record the assets and liabilities acquired) | ||||
ii) | Professional service | $ 15,000 | ||
Cash | $ 15,000 | |||
(being Stock issuance cost paid) | ||||
iii) | Additional paid-in capital | $ 9,000 | ||
Cash | $ 9,000 | |||
(being Stock issuance cost paid) | ||||
Table: (1)
Computation of the fair value of the consideration transferred:
Thus, the fair value of the consideration transferred in this combination is $1,000,000.
b.
Prepare a post-acquisition column of accounts for company P.
b.
Explanation of Solution
The post-combination balance sheet for Company P as of the acquisition date is as follows:
Particulars | Company P | Company S | Consolidated Entries | Consolidated Balances | ||
Revenues | $ (1,200,000) | $ (1,200,000) | ||||
Expenses | $ 890,000 | $ 890,000 | ||||
Net income | $ (310,000) | $ (310,000) | ||||
$ (950,000) | $ (950,000) | |||||
Net income | $ (310,000) | $ (310,000) | ||||
Dividends declared | $ 90,000 | $ 90,000 | ||||
Retained earnings,12/31 | $ (1,170,000) | $ (1,170,000) | ||||
Cash | $ 86,000 | $ 85,000 | $ - | $ 171,000 | ||
Receivables and inventory | $ 750,000 | $ 190,000 | $ 10,000 | $ 930,000 | ||
Property, plant, and equipment | $ 1,400,000 | $ 450,000 | $ 150,000 | $ 2,000,000 | ||
Investment in Company S | $ 1,062,500 | $ 705,000 | ||||
$ 357,500 | ||||||
Research and development asset | $ 100,000 | $ 100,000 | ||||
Goodwill | $ 77,500 | $ 77,500 | ||||
Trademarks | $ 300,000 | $ 160,000 | $ 40,000 | $ 500,000 | ||
Total assets | $ 3,598,500 | $ 885,000 | $ 3,778,500 | |||
Liabilities | $ (500,000) | $ (180,000) | $ (680,000) | |||
Contingent liability | $ (62,500) | $ (62,500) | ||||
Common stock | $ (650,000) | $ (200,000) | $ 200,000 | $ (650,000) | ||
Additional paid-in capital | $ (1,216,000) | $ (70,000) | $ 70,000 | $ (1,216,000) | ||
Retained earnings | $ (1,170,000) | $ (435,000) | $ 435,000 | $ (1,170,000) | ||
Total liabilities and equities | $ (3,598,500) | $ (885,000) | $ 1,072,500 | $ 1,072,500 | $ 3,778,500 |
Table: (2)
c.
Prepare a worksheet to produce a consolidated balance sheet as of the acquisition date.
c.
Explanation of Solution
The worksheet to consolidate the two companies as of the combination date is as follows:
Particulars | Company P | Company S | Consolidated Entries | Consolidated Balances | ||
Revenues | $ (1,200,000) | $ (1,200,000) | ||||
Expenses | $ 890,000 | $ 890,000 | ||||
Net income | $ (310,000) | $ (310,000) | ||||
Retained earnings, 1/1 | $ (950,000) | $ (950,000) | ||||
Net income | $ (310,000) | $ (310,000) | ||||
Dividends declared | $ 90,000 | $ 90,000 | ||||
Retained earnings,12/31 | $ (1,170,000) | $ (1,170,000) | ||||
Cash | $ 86,000 | $ 85,000 | $ - | $ 171,000 | ||
Receivables and inventory | $ 750,000 | $ 190,000 | $ 10,000 | $ 930,000 | ||
Property, plant, and equipment | $ 1,400,000 | $ 450,000 | $ 150,000 | $ 2,000,000 | ||
Investment in Company S | $ 1,062,500 | $ 705,000 | ||||
$ 357,500 | ||||||
Research and development asset | $ 100,000 | $ 100,000 | ||||
Goodwill | $ 77,500 | $ 77,500 | ||||
Trademarks | $ 300,000 | $ 160,000 | $ 40,000 | $ 500,000 | ||
Total assets | $ 3,598,500 | $ 885,000 | $ 3,778,500 | |||
Liabilities | $ (500,000) | $ (180,000) | $ (680,000) | |||
Contingent liability | $ (62,500) | $ (62,500) | ||||
Common stock | $ (650,000) | $ (200,000) | $ 200,000 | $ (650,000) | ||
Additional paid-in capital | $ (1,216,000) | $ (70,000) | $ 70,000 | $ (1,216,000) | ||
Retained earnings | $ (1,170,000) | $ (435,000) | $ 435,000 | $ (1,170,000) | ||
Total liabilities and equities | $ (3,598,500) | $ (885,000) | $ 1,072,500 | $ 1,072,500 | $ 3,778,500 |
Table: (3)
Want to see more full solutions like this?
Chapter 2 Solutions
ADVANCED ACCTG W/CONNECT CODE >BI<
- On May 1, Burns Corporation acquired 100 percent of the outstanding ownership shares of Quigley Corporation in exchange for $710,000 cash. At the acquisition date, Quigley’s book and fair values were as follows:Burns directs Quigley to seek additional financing for expansion through a new long-term debt issue. Consequently, Quigley will issue a set of financial statements separate from that of its new parent to support its request for debt and accompanying regulatory filings. Quigley elects to apply pushdown accounting in order to show recent fair valuations for its assets.Prepare a separate acquisition-date balance sheet for Quigley Corporation using pushdown accounting.arrow_forwardOn January 1, 2024, Presidio Company acquired 100 percent of the outstanding common stock of Mason Company. To acquire these shares, Presidio issued to the owners of Mason $280,000 in long-term liabilities and 20,000 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Presidio paid $31,500 to accountants, lawyers, and brokers for assistance in the acquisition and another $16,000 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Items Presidio Company Mason Company Cash $ 79,200 $ 28,000 Receivables 338,000 119,000 Inventory 370,000 193,000 Land 279,000 221,000 Buildings (net) 483,000 245,000 Equipment (net) 203,000 69,900 Accounts payable (182,000) (49,500) Long-term liabilities (464,000) (280,000) Common stock—$1 par value (110,000) 0 Common stock—$20 par value 0 (120,000) Additional paid-in capital (360,000) 0 Retained earnings, 1/1/24 (636,200) (426,400) Note:…arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningAuditing: A Risk Based-Approach (MindTap Course L...AccountingISBN:9781337619455Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning