In: Accounting
A. Liu Company acquires Heller, Inc., by issuing 30,000 shares of $1 par common stock with a market price of $22 per share on the acquisition date and paying $150,000 cash. The assets and liabilities on Heller’s balance sheet were valued at fair values except equipment that was undervalued by $225,000. There was also an unrecorded patent valued at $45,000, as well as an unrecorded trademark valued at $60,000. In addition, the agreement provided for additional consideration, valued at $50,000, if certain earnings targets were met.
The pre-acquisition balance sheets for the two companies at acquisition date are presented below.
Assets |
Liu Company | Heller Inc. |
Cash | $ 220,600.00 | $ 25,400.00 |
Accounts Receivable | $ 125,000.00 | $ 132,000.00 |
Inventory | $ 106,000.00 | $ 201,000.00 |
Property, plant, & equipment | $ 2,003,500.00 | $ 406,500.00 |
Total Assets | $ 2,455,100.00 | $ 764,900.00 |
Accounts Payable | $ 40,500 | $ 32,700 |
Salaries & Taxes Payable | $ 37,600.00 | $ 45,900.00 |
Notes Payable | $ 510,100.00 | $ 220,000.00 |
Common Stock | $ 230,000.00 | $ 60,000.00 |
Additional paid-in Capital | $ 950,000.00 | $ 106,500.00 |
Retained Earnings | $ 686,900.00 | $ 299,800.00 |
Total Liabilities & Equity | $ 2,455,100.00 | $ 764,900 |
1. At what amount is the investment recorded on Richland's books?
2. Compute the consolidated balance in Cash.
3. Compute consolidated common stock.
4. Compute consolidated additional paid-in capital.
5. What amount of goodwill was recorded in the acquisition?
6. Compute consolidated liabilities.
7. Compute consolidated property, plant & equipment.
8. Compute consolidated inventory.
9. Compute consolidated identifiable intangible assets.
10. What is consolidated retained earnings?