Parrot Corporation bought all of the stock of Sparrow Corporation from its existing shareholders on January 1, 20X6. Parrot paid Sparrow's shareholders a total of $5,000,000, which was $2,000,000 in excess of the recorded stockholders' equity of Sparrow. Further, the recorded values for each of the assets and liabilities of Sparrow were approximately equal to their estimated fair values, with the exception of land which had a fair value of $800,000. Any additional purchase differential not assigned to land is attributable to goodwill.

Following is a listing of the separate assets and liabilities of each company, immediately following the acquisition.

The accounts of Sparrow are reported at their book value and do not reflect any purchase differential allocation.

Complete the "Consolidated" column to show how these accounts would appear in the consolidated balance sheet for Parrot and its subsidiary. You will need to add an additional row for the goodwill.

Transcribed Image Text:

Consolidating Spreadsheet A Accounts Parrot 2 Cash $1,450,000 Accounts receivable 5 Inventory Investment in Sparrow 6 Land 8 Buildings and equipment (net) 430,000 C Sparrow $ 160,000 335,000 850,000 725,000 5,000,000 550,000 500,000 1,700,000 2,530,000 9 10 $9,980,000 $4,250,000 11 Accounts payable 14 Notes payable $ 460,000 $ 450,000 1,700,000 800,000 16 Common stock 2,530,000 1,000,000 17 Retained earnings 5,290,000 2,000,000 18 $9,980,000 $4,250,000 Consolidated