In: Accounting
Assets: |
Thompson Inc. |
Panna Corporation |
|
Carrying Amount |
Carrying Amount |
Fair value |
|
Cash |
$400,000 |
$10,000 |
$10,000 |
Accounts receivable |
80,000 |
25,000 |
22,000 |
Inventory |
100,000 |
70,000 |
75,000 |
Plant |
500,000 |
165,000 |
175,000 |
Patents |
100,000 |
25,000 |
25,000 |
Trade marks |
- |
- |
20,000 |
Goodwill |
120,000 |
10,000 |
10,000 |
Total Assets |
1,300,000 |
305,000 |
|
Liabilities and Equity: |
|||
Current liabilities |
$160,000 |
55,000 |
60,000 |
Long-term liabilities |
100,000 |
65,000 |
60,000 |
Common shares (At $10 per share) |
1,000,000 |
100,000 |
|
Retained earnings |
40,000 |
85,000 |
|
Total liabilities and equity |
1,300,000 |
305,000 |
Suppose Thompson Inc. purchased all the identifiable assets except cash and goodwill from Panna Corporation and assumed both the current liabilities and long-term liabilities by paying $ 210,000 cash on January 1, 2018.
Journal entry/entries required in the book of Thompson Corporation
Balance sheet of Thompson Inc. on January 1, 2018 after this purchase
1.) | Account Titles | Debit $ | Credit $ | |
Accounts receivable | 22,000 | |||
Inventory | 75,000 | |||
Plant | 175,000 | |||
Patents | 25,000 | |||
Trademark | 20,000 | |||
Current liabilities | 60,000 | |||
Long Term Liabilities | 60,000 | |||
Cash | 210,000 | |||
Goodwill ( Balancing Figure) | 13,000 |
2.) | Assets: | Amount $ | |
Cash | 190,000 | =400000-210000 | |
Accounts receivable | 102,000 | =80000+22000 | |
Inventory | 175,000 | =100000+75000 | |
Plant | 675,000 | =500000+175000 | |
Patents | 125,000 | =100000+25000 | |
Trade marks | 20,000 | ||
Goodwill | 133,000 | =120000+13000 | |
Total Assets | 1,420,000 | ||
Liabilities and Equity: | |||
Current liabilities | 220,000 | =160000+60000 | |
Long-term liabilities | 160,000 | =100000+60000 | |
Common shares (At $10 per share) | 1,000,000 | ||
Retained earnings | 40,000 | ||
Total liabilities and equity | 1,420,000 | ||