On January 1 2015 Pruitt Company issued 25500 shares of its
On January 1, 2015, Pruitt Company issued 25,500 shares of its common stock in exchange for 85% of the outstanding common stock of Shah Company. Pruitt’s common stock had a fair value of $28 per share at that time (par value of $2 per share). Pruitt Company uses the cost method to account for its investment in Shah Company and files a consolidated income tax return. A schedule of the Shah Company assets acquired and liabilities assumed at book values (which are equal to their tax bases) and fair values follows.
Additional Information:
Pruitt uses the straight-line method for all depreciation and amortization purposes.
Part A) Prepare the stock acquisition entry on Pruitt Company’s books. (If no entry is required, select \"No Entry\" for the account titles and enter 0 for the amounts. Credit account titles are automatically indented when the amount is entered. Do not indent manually.)
Part B) Prepare the elimination entries for a consolidatd statements workpaper on January 1, 2005, immediately after acquisition.
| Item | Book Value/ Tax Basis | Fair Value | Excess | |||
| Receivables (net) | $125,000 | $125,000 | $ —0— | |||
| Inventory | 167,000 | 195,000 | 28,000 | |||
| Land | 86,500 | 120,000 | 33,500 | |||
| Plant assets (net) | 467,000 | 567,000 | 100,000 | |||
| Patents | 95,000 | 200,000 | 105,000 | |||
| Total | $940,500 | $1,207,000 | $266,500 | |||
| Current liabilities | $89,500 | $89,500 | $—0— | |||
| Bonds payable | 300,000 | 360,000 | 60,000 | |||
| Common stock | 120,000 | |||||
| Other contributed capital | 164,000 | |||||
| Retained earnings | 267,000 | |||||
| Total | $940,500 |
Solution
A.
B.
PRUITT COMPANY
| Net assets at book value (940,500 - 389,500) | 551000 |
| Excess of fair value (266,500 - 60,000) | 206500 |
| Total value of the company | 757500 |
| 85% interest acquired | 643875 |
| Price paid (25,500 * 28) | 714000 |
| Goodwill (714,000 - 643,875) | 70125 |
| Non controlling interest (757,500 - 643,875) | 113625 |
