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 balance sheet is a combination of two or more balance sheets. In the consolidated balance sheet, the assets and liabilities of all its subsidiary companies are included in the assets and liabilities of a parent company.
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 | |
$ 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
- Pederson Company acquires the net assets of Shelby Company by issuing 100,000 of its $1 par value shares of common stock. The shares have a fair value of $20 each. Just prior to the acquisition, Shelby’s balance sheet is attached:Fair values agree with book values except for the building, which is appraised at $450,000.The following additional information is available:^ The equipment will be sold for an estimated price of $200,000. A 10% commission will be paid to a broker.^ A major R&D project is underway. The accumulated costs are $56,000, and the estimated value of the work is $90,000.^ A warranty attaches to products sold in the past. The estimated future repair costs under the warranty are $40,000.^ Shelby has a customer list that has value. It is estimated that the list will provide additional income of $100,000 for three years. An intangible asset such as this is valued at a 20% rate of return.Record the acquisition of Shelby Company on the books of Pederson Company. Provide…arrow_forwardPillow Company is purchasing a 100% interest in the common stock of Sleep Company. Sleep’s balance sheet amounts at book and fair values are as follows: Account Book Value Fair Value Current Assets . . . . . . . . . . . . $ 200,000 $ 250,000 Fixed Assets . . . . . . . . . . . . . . . . 350,000 800,000 Liabilities . . . . . . . . . . . . . . . . . .(200,000) (200,000) Use valuation analysis schedules to determine what adjustments to recorded values of Sleep Company’s accounts will be made in the consolidation process (including the creation of new accounts), if the price paid for the 100% is: a. $1,000,000. b. $500,000.arrow_forwardSD acquired the net assets of both GM and SR. Paying cash in the amount of P185,000 and by issuing 198,500 shares to GM. Paying cash in the amount of P 72,000 and by issuing 54,350 shares to SR. The par value of these shares is P35 per share and market value of P40 per share as of January 01, 2018. SD’s retained earnings has a balance of P 10,750,000 on January 01, 2018 immediately before the acquisition. what is the Retained Earnings after the merger?arrow_forward
- If PROMDI Co., a new company would acquire the net assets of CARDO Co and SYANO Co. PROMDI Co will be issuing 30,000 shares to CARDO and 12,000 shares to SYANO. The following is the balance sheet of PROMDI Co, followed by the fair values and additional unpaid costs incurred by PROMDI in the acquisition: REQUIREMENTS: Consolidated Equity at the date of acquisitionarrow_forwardRoland acquires 70% of Felix on January 1, 2011. The terms of purchase are that Roland pays to Felix shareholders 70,000 shares of Roland common stock with a market value of $20 per share. The remaining 30,000 shares of Felix were traded at $15 both just before the acquisition date and right after the acquisition date. a. How much is the control premium per share b. How much is the total control premium paid by Roland c. Calculate business fair value d. Assume that 100% of the fair value of net assets acquired was S1,200,000. How much is goodwill e. How much goodwill is allocated to the controlling interest f. How much goodwill is allocated to the non-controlling interestarrow_forwardStep Acquisition: Press Company acquires 15 percent of Secretary Company's common stock for P600,000 cash and carries the investment using the cost model. A few months later, Press purchases another 60 percent of Secretary Company's stock for P2,592,000. At that date, Secretary Company reports identifiable assets with a book value of P4,680,000 and a fair value of P6,120,000, and it has liabilities with a book value and fair value of P2,280,000. The fair value of the 25% non-controlling interest in Secretary Company is P1,080,000.Determine the following (at full fair value)GoodwillNon-Controlling Interest (NCI)arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning