P02-24 (Template in Excel spreadsheet) Pratt Company acquired all of Spider, Incâs outstanding shares on December 31, 2009, for $495,000 cash. Although many of Spiderâs book values approximate fair values, several of its accounts have fair values that differ from book values. In addition, Spider has internally developed assets that remain unrecorded on its books. In deriving the acquisition price, Pratt assessed Spiderâs fair and book value differences as follows: Book Values Fair ValuesComputer Softwareâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. 20,000 70,000Equipmentâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ 40,000 30,000 Client Contractsâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. -0- 100,000In-process research & Developmentâ¦â¦â¦ -0- 40,000Notes payableâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ (60,000) (65,000)At December 31, 2009 the following financial information is available for consolidation: Pratt SpiderCash â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ 36,000 18,000Receivablesâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦. 116,000 52,000Inventoryâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦. 140,000 90,000Investment in Spiderâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. 495,000 -0-Computer Softwareâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. 210,000 20,000Buildings (Net)â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦. 595,000 130,000Equipment (Net)â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. 308,000 40,000Client contractsâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. -0- -0-Goodwill â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦. -0- -0- Total Assetsâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦.. 1,900,000 350,000Accounts payableâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ (88,000) (25,000)Notes payableâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ (510,000) (60,000)Common Stockâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ (380,000) (100,000)Additional paid-in capitalâ¦â¦â¦â¦â¦â¦â¦â¦â¦. (170,000) (25,000)Retained Earningsâ¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦â¦ (752,000) (140,000) Total liabilities and equitiesâ¦â¦â¦â¦. (1,900,000 (350,000)Prepare a consolidated balance sheet for Pratt and Spider as of December 31, 2009.2. On January 1, 2011, NewTune Company exchanges 15,000 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTuneâs shares has a $4 par value and a $50 fair value. The fair value of the stock exchanged in the acquisition was considered equal to On-the-Goâs fair value. NewTune also paid $25,000 in stock registration and issuance costs in connection with the merger. Several of On-the-Goâs accounts have fair values that differ from their book values on this date:Book ValuesFair ValuesReceivables$65,000$63,000Trademarks95,000225,000Record music catalog60,000180,000In-process research and developmentâ0â200,000Notes payable(50,000)(45,000)Precombination January 1, 2011, book values for the two companies are as follows:NewTuneOn-the-GoCash$60,000$29,000Receivables150,00065,000Trademarks400,00095,000Record music catalog840,00060,000Equipment (net)320,000105,000Totals$1,770,000$354,000Accounts payable($110,000)($34,000)Notes payable(370,000)(50,000)Common stock(400,000)(50,000)Additional paid-in capital(30,000)(30,000)Retained earnings(860,000)(190,000)Totals($1,770,000)($354,000)Required:a. Assume that this combination is a statutory merger so that On-the-Goâs accounts will be transferred to the records of NewTune. On-the-Go will be dissolved and will no longer exist as a legal entity. Using the acquisition method, prepare a postcombination balance sheet for NewTune as of the acquisition date.b. Assume that no dissolution takes place in connection with this combination. Rather, both companies retain their separate legal identities. Using the acquisition method, prepare a worksheet to consolidate the two companies as of the combination date.c. How do the balance sheet accounts compare across parts (a) and (b)?Problem 28 (continued):Post-Combination Balance Sheet:b. 28. (continued) NEWTUNE, INC., AND ON-THE-GO CO. b. Consolidation Worksheet January 1, 2013 Consolidation Entries Consolidated Accounts NewTune, Inc. On-the-Go Co. Debit Credit Totals Cash Receivables Investment in On-the-Go Trademarks Record music catalog Research and development asset Equipment Goodwill Totals Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings Totals c.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.Read more
Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.Read more
Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.Read more
Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.Read more
By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.Read more