Question
In: Accounting
On Dec 31, 2018, the balance sheets of Paper Inc. and Scissors Inc. were as follows:...
On Dec 31, 2018, the balance sheets of Paper Inc. and Scissors
Inc. were as follows:
|
Paper Inc |
Scissors Inc |
|
|
Cash and Short-Term Securities |
$400,000 |
$ 25,000 |
|
Inventory |
$ 50,000 |
$ 10,000 |
|
Plant and Equipment (net) |
$300,000 |
$120,000 |
|
Total Assets |
$750,000 |
$155,000 |
|
Current Liabilities |
$ 75,000 |
$ 20,000 |
|
Bonds Payable |
$100,000 |
$ 30,000 |
|
Common Shares |
$150,000 |
$ 55,000 |
|
Retained Earnings |
$425,000 |
$ 50,000 |
|
Total Liabilities and Equity |
$750,000 |
$155,000 |
On that date, the fair values of Scissors's Assets and Liabilities
were as follows:
|
Cash & Short-Term Securities |
$ 32,000 |
|
Inventory |
$ 11,000 |
|
Plant and Equipment (net) |
$140,000 |
|
Current Liabilities |
$ 15,000 |
|
Bonds Payable |
$ 28,000 |
On Jan 1, 2019, Paper issued 6,000 new common shares with a market
value of $42.00 per share as consideration for Scissors's net
assets. Prior to the issue, Paper had 10,000 outstanding common
shares.
Required:
a) Assume Paper paid $252,000 in cash as consideration for Scissors's net assets. Prepare Paper's Balance Sheet immediately following its acquisition of Scissors's net assets.
b) Assume Paper decided to purchase 100% of the voting shares of Scissors Inc. for $252,000 in Cash on Jan 1, 2019.
i. Prepare the journal entry to record Paper's acquisition of Scissors's shares.
ii. Prepare Paper's Consolidated Balance Sheet immediately following its acquisition of Scissors's shares.
Solutions
Expert Solution
Answer 1.
-----Calculating Net Assets and Consideration
| Statement of Net Assets | |
| Particulars | Amount |
| Cash and Short-Term Securities | 32,000.00 |
| Add:Inventory | 11,000.00 |
| Add:Plant and Equipment (net) | 1,40,000.00 |
| Less:Current Liabilities | 15,000.00 |
| Less:Bonds Payable | 28,000.00 |
| Net Assets | 1,40,000.00 |
| Consideration | 2,52,000.00 |
| Goodwill (252000-140000) | 1,12,000.00 |
-----Face Value of Shares of Paper Inc = 150000/10000 =15
---- Consolidated Balance Sheet of Paper Inc
| Consolidated Balance sheet | |
| Particulars | Amount |
| Cash and Short-Term Securities | 1,80,000.00 |
| Inventory | 61,000.00 |
| Plant and Equipment (net) | 5,40,000.00 |
| Goodwill | 1,12,000.00 |
| Total Assets | 8,93,000.00 |
| Current Liabilities | 1,00,000.00 |
| Bonds Payable | 1,28,000.00 |
| Common Shares | 2,40,000.00 |
| Retained Earnings | 4,25,000.00 |
| Total Liabilities and Equity | 8,93,000.00 |
Answer 2
--- Journal Entry would be
Dr Investment in Scissors Inc. 252000
Cr. Cash & Short Term Securities 252000
(being 100% voting power acquired in Scissors Inc.)
---Consilidated Balance Sheet
| Consolidated Balance sheet | |
| Particulars | Amount |
| Cash and Short-Term Securities | 1,48,000.00 |
| Inventory | 50,000.00 |
| Plant and Equipment (net) | 3,00,000.00 |
| Investment in Scissors Inc,. | 2,52,000.00 |
| Total Assets | 7,50,000.00 |
| Current Liabilities | 75,000.00 |
| Bonds Payable | 1,00,000.00 |
| Common Shares | 1,50,000.00 |
| Retained Earnings | 4,25,000.00 |
| Total Liabilities and Equity | 7,50,000.00 |
If you find this useful, please click on thumbs up.
ekkarill92 answered 1 year agoRelated Solutions
Tesla Inc. Consolidated Balance Sheets (in thousands, except per share data) 31 Dec '17 31 Dec...
Tesla Inc.
Consolidated Balance Sheets
(in thousands, except per share data)
31 Dec '17
31 Dec '16
31 Dec '15
31 Dec '14
31 Dec '13
31 Dec '12
31 Dec '11
Total assets
28,655
22,664
8,068
5,831
2,417
1,114
713
Total current assets
6,571
6,260
2,782
3,180
1,266
525
373
Cash and cash equivalents
3,368
3,393
1,197
1,906
846
202
255
Short-term marketable securities
--
--
--
--
--
--
25
Restricted cash and marketable securities...
Tesla Inc. Consolidated Balance Sheets (in thousands, except per share data) 31 Dec '17 31 Dec...
Tesla Inc.
Consolidated Balance Sheets
(in thousands, except per share data)
31 Dec '17
31 Dec '16
31 Dec '15
31 Dec '14
31 Dec '13
31 Dec '12
31 Dec '11
Total assets
28,655
22,664
8,068
5,831
2,417
1,114
713
Total current assets
6,571
6,260
2,782
3,180
1,266
525
373
Cash and cash equivalents
3,368
3,393
1,197
1,906
846
202
255
Short-term marketable securities
--
--
--
--
--
--
25
Restricted cash and marketable securities...
Balance Sheets as on 31st Dec 2017 & 31st Dec 2018 31st Dec 2017 31st Dec...
Balance Sheets as on 31st Dec 2017
& 31st Dec 2018
31st Dec 2017
31st Dec 2018
Current Assets:
Cash
$65,000
$80,000
Accounts Receivables
$2,500,000
$4,000,000
Inventory
$1,500,000
$2,500,000
Total Current Assets
$4,065,000
$6,580,000
Fixed Assets:
Buildings
$2,000,000
$3,000,000
Furniture & office equipment
$1,100,000
$1,400,000
Good Will
$6,100,000
$5,700,000
Patents
$1,000,000
$1,100,000
Total Fixed Assets
$10,200,000
$11,200,000
Total Assets
$14,265,000
$17,780,000
Liabilities:
Current Liabilities:
Accounts Payable
$1,200,000
$1,350,000
Notes Payable
$500,000
$550,000
Interest Payable
$110,000
$125,000
Total Current Liabilities
$1,810,000...
STATEMENT OF CASH FLOWS The Crew, Inc. Consolidated Balance Sheets (in thousands) Dec. 31, Year 2...
STATEMENT OF CASH FLOWS The Crew, Inc. Consolidated Balance
Sheets (in thousands) Dec. 31, Year 2 Dec. 31, Year 1 ASSETS
Current assets: Cash and cash equivalents $ 92,069 $ 72,634
Accounts receivables, net 55,947 75,492 Inventories 50,784 53,129
Prepaid expenses 12,112 13,057 Total current assets 210,912 214,312
Equipment 145,444 134,312 Less: Accumulated depreciation (50,515)
(36,689) Total assets $305,841 $311,935 LIABILITIES AND
STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 25,466
$ 34,879 Accrued liabilities 40,574 40,722 Total current
liabilities 66,040...
STATEMENT OF CASH FLOWS The Crew, Inc. Consolidated Balance Sheets (in thousands) Dec. 31, Year 2...
STATEMENT OF CASH FLOWS The Crew, Inc. Consolidated Balance
Sheets (in thousands) Dec. 31, Year 2 Dec. 31, Year 1 ASSETS
Current assets: Cash and cash equivalents $ 92,069 $ 72,634
Accounts receivables, net 55,947 75,492 Inventories 50,784 53,129
Prepaid expenses 12,112 13,057 Total current assets 210,912 214,312
Equipment 145,444 134,312 Less: Accumulated depreciation (50,515)
(36,689) Total assets $305,841 $311,935 LIABILITIES AND
STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 25,466
$ 34,879 Accrued liabilities 40,574 40,722 Total current
liabilities 66,040...
Below are comparative balance sheets for Tigger Inc. at December 31, 2018 and 2017: 12/31/2018 12/31/2017...
Below are comparative balance sheets
for Tigger Inc. at December 31, 2018 and 2017:
12/31/2018
12/31/2017
Cash
$ 21,900
$ 10,000
Accounts receivables (net)
50,000
45,000
Inventory
64,000
70,000
Land
0
32,000
Plant assets
580,000
560,000
Accumulated depreciation
(103,000)
(100,000)
$612,900
$617,000
Accounts payable
$ 90,000
$ 93,000
Salaries payable
8,000
4,000
Dividends payable
1,700
2,300
Payable for general & admin expenses
18,000
10,000
Income tax payable
9,050
...
Balance Sheet As at Dec 31 2017 and 2018 Carl’s Jr Restaurants 2017 2018 Current...
Balance Sheet
As at Dec 31 2017 and 2018
Carl’s Jr Restaurants
2017
2018
Current Assets:
Cash $210,000,000
$215,000,000
Accounts Receivables
355,000,000
310,000,000
Inventory
507,000,000 328,000,000
Total Current
Assets
$1,072,000,000 $853,000,000
Long-Term Assets:
Net Equipment, Furniture,
Fixtures
$6,085,000,000 $6,527,000,000
Total
Assets
$7,157,000,000 $7,380,000,000
Current Liabilities:
Accounts
Payable $207,000,000
$298,000,000
Notes
Payable
$1,715,000,000 $1,427,000,000
Total Current
Liabilities
$1,922,000,000 $1,725,000,000
Long-term
Liabilities
$1,987,000,000 $2,308,000,000
Owners’ Equity:
Common stock plus Capital Surplus
$1,000,000,000 $1,000,000,000
Retained
Earnings
2,248,000,000 ...
WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current...
WIPER INC.
Condensed Balance Sheets
December 31, 2020, 2019, 2018
(in millions)
2020
2019
2018
Current assets
$
681
$
906
$
753
Other assets
2,415
1,922
1,721
Total assets
$
3,096
$
2,828
$
2,474
Current liabilities
$
566
$
805
$
712
Long-term liabilities
1,521
995
842
Stockholders’ equity
1,009
1,028
920
Total liabilities and stockholders' equity
$
3,096
$
2,828
$
2,474
WIPER INC.
Selected Income Statement and Other Data
For the year Ended December 31, 2020...
A comparative balance sheet for Party Corporation is presented below. Party Corporation Comparative Balance Sheets 31-Dec...
A comparative balance sheet for Party Corporation is presented
below.
Party Corporation
Comparative Balance Sheets
31-Dec
2019
2018
Cash
$18,700
$22,700
Accounts receivable
$24,700
$22,300
Investments
$25,000
$16,000
Equipment
$59,000
$70,000
Accumulated depreciation
($14,500)
($10,000)
Total
$112,900
$121,000
Accounts payable
$13,600
$11,100
Bonds payable
$6,000
$30,000
Common stock
$50,000
$45,000
Retained earnings
$43,300
$34,900
Total
$112,900
$121,000
Additional information:
1. Net income for 2019
was $17,700; Dividends declared and paid were $9,300.
2. Equipment which
cost $11,000 and...
A comparative balance sheet for Party Corporation is presented below. Party Corporation Comparative Balance Sheets 31-Dec...
A comparative balance sheet for Party Corporation is presented
below.
Party Corporation
Comparative Balance Sheets
31-Dec
2019
2018
Cash
$18,700
$22,700
Accounts receivable
$24,700
$22,300
Investments
$25,000
$16,000
Equipment
$59,000
$70,000
Accumulated depreciation
($14,500)
($10,000)
Total
$112,900
$121,000
Accounts payable
$13,600
$11,100
Bonds payable
$6,000
$30,000
Common stock
$50,000
$45,000
Retained earnings
$43,300
$34,900
Total
$112,900
$121,000
Additional information:
1. Net income for 2019
was $17,700; Dividends declared and paid were $9,300.
2. Equipment which
cost $11,000 and...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Suppose Rialto is the only movie cinema in a small college town, so it is essentially...
- With VMI, members of the supply chain share planning, demand, forecasting, and inventory information.
- Large lots are desirable in supply chain coordination despite increasing holding costs.
- ***Convert the C++ to Python*** #include <iostream> using std::cout; using std::cin; using std::endl; int charClass; char...
- Make-or-Buy Decision Fremont Computer Company has been purchasing carrying cases for its portable computers at a...
- The following costs were incurred for the single product produced during the first year of operations...
- Non-constant growth model: Do=$2.00 required return on equity= 5% g= 9% n=1,2 g=7% n=3,4 g=3% n=5...
ADVERTISEMENT