In: Accounting
Statue Corporation’s balance sheet at January 1, 20X7, reflected the following balances:
Assets | Liabilities & Stockholders’ Equity | ||||||
Cash & Receivables | $ | 80,000 | Accounts Payable | $ | 40,000 | ||
Inventory | 120,000 | Income Taxes Payable | 60,000 | ||||
Land | 70,000 | Bonds Payable | 200,000 | ||||
Buildings & Equipment (net) | 480,000 | Common Stock | 250,000 | ||||
Retained Earnings | 200,000 | ||||||
Total Assets | $ | 750,000 | Total Liabilities & Stockholders’ Equity | $ | 750,000 | ||
Prize Corporation entered into an active acquisition program and
acquired 80 percent of Statue's common stock on January 2, 20X7,
for $470,000. The fair value of the noncontrolling interest at that
date was determined to be $117,500. A careful review of the fair
value of Statue's assets and liabilities indicated the
following:
Book Value | Fair Value | |||||||
Inventory | $ | 120,000 | $ | 140,000 | ||||
Land | 70,000 | 60,000 | ||||||
Buildings & Equipment (net) | 480,000 | 550,000 | ||||||
Goodwill is assigned proportionately to Prize and the
noncontrolling shareholders.
Required:
Compute the appropriate amount related to Statue to be included in
the consolidated balance sheet immediately following the
acquisition for each of the following items:
Items | Amounts |
Inventory | 140,000 |
Land | 60,000 |
Building and Equipment | 550,000 |
Goodwill | |
Investment in Statue | 0 |
No controlling Interest |
Inventory = $140,000
Land = $60,000
Building = $550,000
Goodwill = $57,500
Investment in Statue = 0
Non-controlling interest = $117,500
Working note:
Calculation of Goodwill:
Results of the excel sheet are as follows:
Calculation of Non-controlling interest:
Non-controlling interest = Total fair value x Non-controlling interest percent
= $587,500 x 20%
= $117500