Easton Corporation purchased 100% of the common stock of Hopkins Inc. on January 2, 2017. Hopkins’ balance sheet on January 2, 2017 was as follows: Accounts receivable-net $ 250,000 Current liabilities $ 80,000 Inventory 340,000 Long term debt 170,000 Land 140,000 Common stock ($1 par) 50,000 Building-net 120,000 Paid-in capital 450,000 Equipment-net 90,000 Retained earnings 190,000 Total Assets $940,000 Total Liabilities & Equity $940,000 Fair values agree with book values except for inventory, land, and equipment that have fair values of $390,000, $150,000 and $75,000, respectively. Hopkins has unrecorded patent rights valued at $30,000. Required: Prepare a schedule to assign values to Hopkins’ post-acquisition assets and liabilities assuming Easton paid $780,000 cash for the acquisition. Prepare the consolidation entries for a January 2, 2017 consolidated balance sheet.
Expert Answer
Journal Entries | ||||
At the time of making the investment | ||||
Date | Account | Debit | Credit | |
January,2 2017 | Investment in Hopkins Inc. | 780000 | ||
Cash | 780000 | |||
For consolidation | ||||
Date | Account | Debit | Credit | |
January,2 2017 | Accounts receivable | 250000 | ||
Inveontory | 390000 | |||
Land | 190000 | |||
Buildings, net | 120000 | |||
Equipment , net | 75000 | |||
Goodwill | 5000 | |||
Current liabilities | 80000 | |||
Long term debt | 170000 | |||
Investment in Hopkins Inc. | 780000 |
the workings are shown below.
Hopkins Inc. | ||
Assets and liabilities as on January2, 2017 | ||
Details | Book value | Fair value |
Assets | ||
Accounts receivable | 250000 | 250000 |
Inveontory | 340000 | 390000 |
Land | 140000 | 190000 |
Buildings, net | 120000 | 120000 |
Equipment , net | 90000 | 75000 |
940000 | 1025000 | |
Current liabilities | 80000 | 80000 |
Long term debt | 170000 | 170000 |
Net assets acquired | ||
Assets: | ||
Accounts receivable | 250000 | |
Inveontory | 390000 | |
Land | 190000 | |
Buildings, net | 120000 | |
Equipment , net | 75000 | 1025000 |
Liabilities | ||
Current liabilities | 80000 | |
Long term debt | 170000 | 250000 |
Net assets acquired | 775000 | |
Cash paid for acquisition | 780000 | |
Goodwill | 5000 |