Concept explainers
a.
Determine the amounts that Company M would report in its post-acquisition
a.
Explanation of Solution
The amounts that Company M would report in its post-acquisition balance sheet are as follows:
Particulars | Company C | Company K | |
Cash | $ 18,000 (1) | $ 20,000 | |
Receivables | $ 270,000 | $ 90,000 | |
Inventory | $ 360,000 | $ 140,000 | |
Land | $ 200,000 | $ 180,000 | |
Buildings (net) | $ 420,000 | $ 220,000 | |
Equipment (net) | $ 160,000 | $ 50,000 | |
Investment in Company T | $ 515,000 (2) | ||
Total assets | $ 1,943,000 | $ 700,000 | |
Accounts payable | $ (150,000) | $ (40,000) | |
Long-term liabilities | $ (630,000) | $ (200,000) | |
Common stock | $ (130,000) | $ (120,000) | |
Additional paid-in capital | $ (528,000) (3) | $ - | |
$ (505,000) (4) | $ (340,000) | ||
Total liabilities and equity | $ (1,943,000) | $ (700,000) |
Table: (1)
Working note:
Calculation of cash:
Calculation of investment:
Calculation of Additional paid-in Capital:
Calculation of Retained earnings, 1/1/18:
b.
Prepare a worksheet to consolidate the balance sheets of these two companies as of January 1, 2018.
b.
Explanation of Solution
The worksheet to consolidate the balance sheets of these two companies as of January 1, 2018 is as follows:
Particulars | Company C | Company K | Consolidated Entries | Consolidated Balances | ||
Cash | $ 18,000 | $ 20,000 | $ 38,000 | |||
Receivables | $ 270,000 | $ 90,000 | $ 360,000 | |||
Inventory | $ 360,000 | $ 140,000 | $ 5,000 | $ 505,000 | ||
Land | $ 200,000 | $ 180,000 | $ 20,000 | $ 400,000 | ||
Buildings (net) | $ 420,000 | $ 220,000 | $ 30,000 | $ 670,000 | ||
Equipment (net) | $ 160,000 | $ 50,000 | $ 210,000 | |||
Investment in Company T | $ 515,000 | $ 460,000 | ||||
$ 55,000 | $ - | |||||
Total assets | $ 1,943,000 | $ 700,000 | $ 2,183,000 | |||
Accounts payable | $ (150,000) | $ (40,000) | $ (190,000) | |||
Long-term liabilities | $ (630,000) | $ (200,000) | $ (830,000) | |||
Common stock | $ (130,000) | $ (120,000) | $ 120,000 | $ (130,000) | ||
Additional paid-in capital | $ (528,000) | $ - | $ (528,000) | |||
Retained earnings, 1/1/18 | $ (505,000) | $ (340,000) | $ 340,000 | $ (505,000) | ||
Total liabilities and equity | $ (1,943,000) | $ (700,000) | $ 515,000 | $ 515,000 | $ (2,183,000) |
Table: (2)
Want to see more full solutions like this?
Chapter 2 Solutions
ADVANCED ACCOUNTING
- On January 1, 2018, the Moody Company entered into a transaction for 100% of the outstanding common stock of Osorio Company. To acquire these shares, Moody issued $400 in long-term liabilities and also issued 40 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Moody paid $20 to lawyers, accountants, and brokers for assistance in bringing about this acquisition. Another $15 was paid in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Moody Osorio Cash $ 180 $ 40 Receivables 810 180 Inventories 1,080 280 Land 600 360 Buildings (net) 1,260 440 Equipment (net) 480 100 Accounts payable (450 ) (80 ) Long-term liabilities (1,290 ) (400 ) Common stock ($1 par) (330 ) Common stock ($20 par) (240 ) Additional paid-in capital (1,080 ) (340 ) Retained…arrow_forwardOn January 1, 2024, the Moody Company entered into a transaction for 100% of the outstanding common stock of Osorio Company. To acquire these shares, Moody issued $400 in long- term liabilities and also issued 40 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Moody paid $20 to lawyers, accountants, and brokers for assistance in bringing about this acquisition. Another $15 was paid in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Cash Receivables Inventories Land Buildings (net) Equipment (net) Accounts payable Long-term liabilities. Common stock ($1 par) Common stock ($20 par) Additional paid-in capital Retained earnings Note: Parentheses indicate a credit balance. Multiple Choice O $1,760 In Moody's appraisal of Osorio, three assets were deemed to be undervalued on the subsidiary's books: Inventory by $10, Land by $40, and Buildings by $60. Compute the amount of…arrow_forwardOn January 1, 2024, the Moody Company entered into a transaction for 100% of the outstanding common stock of Osorio Company. To acquire these shares, Moody issued $400 in long- term liabilities and also issued 40 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Moody paid $20 to lawyers, accountants, and brokers for assistance in bringing about this acquisition. Another $15 was paid in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Cash Receivables Inventories Land Buildings (net) Equipment (net) Accounts payable Long-term liabilities Common stock ($1 par) Common stock ($20 par) Additional paid-in capital Retained earnings Note: Parentheses indicate a credit balance. Moody $ 180 810 1,080 600 1,260 480 (450) (1,290) (330) (1,080) (1,260) Osorio $40 180 280 360 440 100 (80) (400) (240) (340) (340) In Moody's appraisal of Osorio, three assets were deemed to be…arrow_forward
- On January 1, 2021, the Moody Company entered into a transaction for 100% of the outstanding common stock of Osorio Company. To acquire these shares, Moody issued $400 in long-term liabilities and also issued 40 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Moody paid $20 to lawyers, accountants, and brokers for assistance in bringing about this acquisition. Another $15 was paid in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Moody Osorio Cash $ 180 $ 40 Receivables 810 180 Inventories 1,080 280 Land 600 360 Buildings (net) 1,260 440 Equipment (net) 480 100 Accounts payable (450 ) (80 ) Long-term liabilities (1,290 ) (400 ) Common stock ($1 par) (330 ) Common stock ($20 par) (240 ) Additional paid-in capital (1,080 ) (340 ) Retained…arrow_forwardOn May 31,2018, Fedex Company acquired Aramex Company's outstanding stock by paying $400,000 cash and issuing 10,000 shares of its own $30 par value common stock, when the market price was $32 per share. Fedex paid legal and accounting fees amounting to S35,000 in addition to stock issuance costs of $8,000. Aramex is dissolved on the date of the acquisition. Balance sheet information for Fedex and Aramex immediately preceding the acquisition is shown below, including fair values for Aramex's assets and liabilities. Fedex Aramex Aramex Book Value Book Value Fair Value Cash 490,000 $140,000 $140,000 Accounts Receivable 560,000 280,000 280,000 Inventory 520,000 200,000 260,000 Land 460,000 150,000 140,000 Plant Assets - Net 980,000 325,000 355,000 Construction Permits 380,000 170,000 190,000 Accounts Payable Other accrued expenses Notes Payable Common Stock ($30 par) Common Stock ($20 par) (460,000) (160,000) (800,000) (960,000) (140,000) (140,000) (45,000) (45,000) (460,000) (460,000)…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 $310,000 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 $24,000 to accountants, lawyers, and brokers for assistance in the acquisition and another $9,000 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Items Presidio Company Cash Receivables $ 75,000 354,000 Mason Company $ 38,800 90,000 Inventory Land 380,000 229,000 246,000 253,000 Buildings (net) 476,000 274,000 Equipment (net) 174,000 50,400 Accounts payable Long-term liabilities Common stock-$1 par value (241,000) (41,400) (480,000) (310,000) (110,000) 0 Common stock-$20 par value Additional paid-in capital Retained earnings, 1/1/24 0 (120,000) (360,000) (514,000) 0 (463,800) Note:…arrow_forward
- On 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 $273,000 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 $21,000 to accountants, lawyers, and brokers for assistance in the acquisition and another $6,000 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Cash Items Presidio Company $ 62,100 $ 38,400 344,000 386,000 276,000 170,000 150,000 222,000 233,000 58,500 (66,300) 441,000 11 205,000 (192,000) (507,000) (273,000) (110,000) 0 (120,000) (360,000) (545,100) (412,600) Mason Company Receivables Inventory Land Buildings (net) Equipment (net) Accounts payable Long-term liabilities Common stock-$1 par value Common stock-$20 par value Additional paid-in capital Retained earnings, 1/1/24 Note:…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 $306,000 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 $27,500 to accountants, lawyers, and brokers for assistance in the acquisition and another $12,500 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Presidio Company $ 66,600 362,000 362,000 213,000 515,000 Cash Items Receivables Inventory Land Buildings (net) Equipment (net) Accounts payable Long-term liabilities 168,000 (193,000) (454,000) (110,000) Common stock-$1 par value Common stock-$20 par value Additional paid-in capital Retained earnings, 1/1/24 Note: Parentheses indicate a credit balance. 0 (360,000) (569,600) Mason Company $ 28,800 166,000 206,000 184,000 292,000 74,100 (61,800)…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 $283,000 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 $20,500 to accountants, lawyers, and brokers for assistance in the acquisition and another $5,500 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows: Presidio Company $ 84,600 326,000 387,000 Items Cash Receivables Inventory Land Buildings (net) Equipment (net) Accounts payable Long-term liabilities Common stock-$1 par value on stock-$20 par value Additional paid-in capital Retained earnings, 1/1/24 218,000 463,000 253,000 (152,000) (433,000) (110,000) (360,000) (676,600) Mason Company $ 32,400 133,000 169,000 230,000 271,000 50,400 (45,600) (283,000) 0 (120,000) (437,200) 0 Note: Parentheses…arrow_forward
- On July 1, 2018, Gang purchased 10,000 shares of Lamina ordinary shares for P510,000 plus broker’s fees of P5,100. The shares represented 25% of the outstanding shares of Bibimbap has an ability to exercise significant influence over the financial and operating policies of Lamina. The acquisition cost reflected the book value of the investee’s net assets as of that date. Lamina reported a profit of P850,000 (evenly earned) for the year ended December 31, 2018. On December 31, 2018, Lamina declared and paid cash dividends of P320,000. On January 1, 2019, Gang sold one-half of the investment in Lamina for P275,000 less broker’s fees of P2,750. Lamina does not have the intention to dispose of the remaining securities in the immediate future. For the year ended December 31, 2019, Lamina reported a profit of P980,000 and declared and paid cash dividends of P450,000. Market value per share of Wings Company ordinary shares were as follows: December 31, 2018 – P55 and December 31, 2019 – P49.…arrow_forwardOn January 1, 2022, Cullumber Corp. bought 31,000 shares of the available 100,000 common shares of Iceberg Inc., a publicly traded firm. This acquisition provided Cullumber with significant influence. Cullumber paid $719,000 cash for the investment. At the time of the acquisition, Iceberg reported assets of $2,507,000 and liabilities of $1,215,000. Asset values reflected fair market value, except for capital assets that had a net book value of $502,000 and a fair market value of $747,000. These assets had a remaining useful life of five years. For 2022 Iceberg reported net income of $409,000 and paid total cash dividends of $100,000. On May 16, 2023, Cullumber sold 15,500 of its shares in Iceberg for $425,000. Cullumber has no immediate plans to sell its remaining investment in Iceberg. Iceberg is actively traded, and stock price information follows: January 1, 2022 $29 December 31, 2022 $31 January 1, 2023 $32 Assuming Cullumber is using the equity method under ASPE, did the initial…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 LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning