Question
On January 1, 2014, Picante Corporation acquired 100 percent of the outstanding voting stock of Salsa Corporation for $1,965,000 cash. On the acquisition date, Salsa
On January 1, 2014, Picante Corporation acquired 100 percent of the outstanding voting stock of Salsa Corporation for $1,965,000 cash. On the acquisition date, Salsa had the following balance sheet:
Cash | $ | 164,000 | Accounts payable | $ | 212,000 | |
Accounts receivable | 150,000 | Long-term debt | 994,000 | |||
Land | 761,000 | Common stock | 1,033,000 | |||
Equipment (net) | 1,908,000 | Retained earnings | 744,000 | |||
|
|
|
| |||
$ | 2,983,000 | $ | 2,983,000 | |||
|
|
|
| |||
|
At the acquisition date, the following allocation was prepared: |
Fair value of consideration transferred | $ | 1,965,000 | ||
Book value acquired | 1,777,000 | |||
|
| |||
Excess fair value over book value | 188,000 | |||
To in-process research and development | $ | 52,250 | ||
To equipment (8-year remaining life) | 117,600 | 169,850 | ||
|
|
|
| |
To goodwill (indefinite life) | $ | 18,150 | ||
|
| |||
|
Although at acquisition date Picante had expected $52,250 in future benefits from Salsas in-process research and development project, by the end of 2014, it was apparent that the research project was a failure with no future economic benefits. |
On December 31, 2015, Picante and Salsa submitted the following trial balances for consolidation. There were no intra-entity payables on that date. |
Picante | Salsa | ||||||||
Sales | $ | (3,579,700 | ) | $ | (1,112,750 | ) | |||
Cost of goods sold | 1,687,500 | 700,000 | |||||||
Depreciation expense | 548,000 | 174,750 | |||||||
Subsidiary income | (223,300 | ) | 0 | ||||||
|
|
|
| ||||||
Net income | $ | ( 1,567,500 | ) | $ | (238,000 | ) | |||
|
|
|
|
|
| ||||
Retained earnings 1/1/15 | $ | (3,202,500 | ) | $ | (914,000 | ) | |||
Net income | (1,567,500 | ) | (238,000 | ) | |||||
Dividends declared | 200,000 | 25,825 | |||||||
|
|
|
|
|
| ||||
Retained earnings 12/31/15 | $ | (4,570,000 | ) | $ | (1,126,175 | ) | |||
|
|
|
|
|
| ||||
Cash | $ | 155,475 | $ | 90,675 | |||||
Accounts receivable | 865,000 | 168,000 | |||||||
Inventory | 926,000 | 659,000 | |||||||
Investment in Salsa | 2,265,525 | 0 | |||||||
Land | 3,667,500 | 701,000 | |||||||
Equipment (net) | 5,080,000 | 1,847,500 | |||||||
Goodwill | 306,000 | 0 | |||||||
|
|
|
|
|
| ||||
Total assets | $ | 13,265,500 | $ | 3,466,175 | |||||
|
|
|
|
|
| ||||
Accounts payable | $ | (243,000 | ) | $ | (433,000 | ) | |||
Long-term debt | (3,302,500 | ) | (874,000 | ) | |||||
Common stock | (5,150,000 | ) | (1,033,000 | ) | |||||
Retained earnings 12/31/15 | (4,570,000 | ) | (1,126,175 | ) | |||||
|
|
|
|
|
| ||||
Total liabilities and equities | $ | (13,265,500 | ) | $ | (3,466,175 | ) | |||
|
|
|
|
|
| ||||
|
Note: Parentheses indicate a credit balance.
a. | Determine the investment in Salsa account balance as on December 31, 2015. (Amounts to be deducted should be indicated by a minus sign.) |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started