The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 399 Weeks Ago, 1 Day Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
On January 1, 2010, Picante Corporation acquired 100 percent of the outstanding voting stock of Salsa Corporation for $1,765,000 cash. On the acquisition date, Salsa had the following balance sheet:
|
Cash |
$14,000 |
Accounts payable |
$120,000 |
|
Accounts receivable |
100,000 |
Long-term debt |
930,000 |
|
Land |
700,000 |
Common stock |
1,000,000 |
|
Equipment (net) |
1,886,000 |
Retained earnings |
650,000 |
|
$2,700,000 |
$2,700,000 |
At the acquisition date, the following allocation was prepared:
|
Fair value of consideration transferred |
$1,765,000 |
|
|
Book value acquired |
1,650,000 |
|
|
Excess fair value over book value |
115,000 |
|
|
To in-process research and development |
$44,000 |
|
|
To equipment (8-yr. remaining life) . |
56,000 |
100,000 |
|
To goodwill (indefinite life) |
$15,000 |
Although at acquisition date Picante had expected $44,000 in future benefits from Salsa’s inprocess research and development project, by the end of 2010, it was apparent that the research project was a failure with no future economic benefits. On December 31, 2011, Picante and Salsa submitted the following trial balances for consolidation:
|
Picante |
Salsa |
|
|
Sales |
($3,500,000) |
($1,000,000) |
|
Cost of goods sold |
1,600,000 |
630,000 |
|
Depreciation expense |
540,000 |
160,000 |
|
Subsidiary income |
03,000 |
–0– |
|
Net income |
($1,563,000) |
($210,000) |
|
Retained earnings 1/1/11 |
($3,000,000) |
($800,000) |
|
Net income |
1,563,000 |
210,000 |
|
Dividends paid |
200,000 |
25,000 |
|
Retained earnings 12/31/11 |
($4,363,000) |
($985,000) |
|
Cash |
$228,000 |
$50,000 |
|
Accounts receivable |
840,000 |
155,000 |
|
Inventory |
900,000 |
580,000 |
|
Investment in Salsa |
2,042,000 |
–0– |
|
Land |
3,500,000 |
700,000 |
|
Equipment (net) |
5,000,000 |
1,700,000 |
|
Goodwill |
290,000 |
–0– |
|
Total assets |
$12,800,000 |
$3,185,000 |
|
Accounts payable |
($193,000) |
($400,000) |
|
Long-term debt |
3,094,000 |
-800,000 |
|
Common stock |
5,150,000 |
1,000,000 |
|
Retained earnings 12/31/11 |
4,363,000 |
985,000 |
|
Total liabilities and equities . |
($12,800,000) |
($3,185,000) |
a. Show how Picante derived its December 31, 2011, Investment in Salsa account balance.
b. Prepare a consolidated worksheet for Picante and Salsa as of December 31, 2011.
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------