Father, Inc., buys 80 percent of the outstanding common stock of Sam Corporation on January 1, 2011, for $680,000 cash. At the acquisition date, Sam’s total fair value was assessed at $850,000 although Sam’s book value was only $600,000. Also, several individual items on Sam’s financial records had fair values that differed from their book values as follows:
| Book Value | Fair Value |
Land | $ 60,000 | $ 225,000 |
Buildings and equipment | ||
(10-year remaining life) | 275,000 | 250,000 |
Copyright (20-year life) | 100,000 | 200,000 |
Notes payable (due in 8 years) | (130,000) | (120,000) |
For internal reporting purposes, Father, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2011, for both companies. Using the acquisition method, determine consolidated balances for this business combination (through either individual computations or the use of a worksheet).
| Father | Sam |
Revenues | $(1,360,000) | $(540,000) |
Cost of goods sold | 700,000 | 385,000 |
Depreciation expense | 260,000 | 10,000 |
Amortization expense | –0– | 5,000 |
Interest expense | 44,000 | 5,000 |
Equity in income of Sam | (105,000) | –0– |
Net income | $ (461,000) | $(135,000) |
Retained earnings, 1/1/11 | $(1,265,000) | $(440,000) |
Net income (above) | (461,000) | (135,000) |
Dividends paid | 260,000 | 65,000 |
Retained earnings, 12/31/11 | $(1,466,000) | $(510,000) |
Current assets | $ 965,000 | $ 528,000 |
Investment in Sam | 733,000 | –0– |
Land | 292,000 | 60,000 |
Buildings and equipment (net) | 877,000 | 265,000 |
Copyright | –0– | 95,000 |
Total assets | $ 2,867,000 | $ 948,000 |
Accounts payable | $ (191,000) | $(148,000) |
Notes payable | (460,000) | (130,000) |
Common stock | (300,000) | (100,000) |
Additional paid-in capital | (450,000) | (60,000) |
Retained earnings (above) | (1,466,000) | (510,000) |
Total liabilities and equities | $(2,867,000) | $(948,000) |
We need at least 10 more requests to produce the solution.
0 / 10 have requested this problem solution
The more requests, the faster the answer.