In: Accounting
How do I complete this elimination worksheet for y/e 2017?
Facts:
Pandor Company purchased all outstanding shares of Signe Company’s common stock on December 31, 2017 in an open marke purchase for $150,000 in cash. Several of Signe’s accounts had fair market values that differed from book values at the date of acquisition: | |||||||
Book Value | Fair Market Value | ||||||
Land | $22,500 | $18,750 | |||||
Building (10 year life) | $37,500 | $45,000 | |||||
Equipment (6 year life) | $22,500 | $33,750 |
Y/E 2017 | Elimination | ||||
Account | Pandor | Signe | debit | credit | Consol |
Cash | 46,875 | 26,250 | |||
Receivables | 54,750 | 28,125 | |||
Inventory | 50,625 | 35,625 | |||
Investment in Signe | 150,000 | ||||
Land | 131,250 | 22,500 | |||
Buildings (net) | 135,000 | 37,500 | |||
Equipment (net) | 76,875 | 22,500 | |||
Goodwill | |||||
Total assets | 645,375 | 172,500 | |||
Liabilities | (232,875) | (52,500) | |||
Common stock | (150,000) | (37,500) | |||
Retained earnings | (262,500) | (82,500) | |||
Total liabilities and equity | (645,375) | (172,500) | |||