Telecom Inc Has Decided to Purchase the Shares of Intron

question 47

Essay

Telecom Inc has decided to purchase the shares of Intron Inc. for $300, 000 in Cash on July 1, 2019. On the date, the balance sheets of each of these companies were as follows:
$\begin{array}{|l|r|r|}\hline & \text { Telecom Inc } & \text { Intron Inc } \\\hline \begin{array}{l}\text { Cash and Short-Term } \\\text { Securities }\end{array} & \$ 920,000 & \$ 200,000 \\\hline \text { Inventory } & \$ 150,000 & \$ 20,000 \\\hline \text { Plant and Equipment (net) } & \$ 330,000 & \$ 180,000 \\\hline \text { Total Assets } & \$ 1,400,000 & \$ 400,000 \\\hline \text { Current Liabilities } & \$ 420,000 & \$ 90,000 \\\hline \text { Bonds Payable } & \$ 700,000 & \$ 200,000 \\\hline \text { Common Shares } & \$ 180,000 & \$ 60,000 \\\hline \text { Retained Earnings } & \$ 100,000 & \$ 50,000 \\\hline \text { Total Liabilities and Equity } & \$ 1,400,000 & \$ 400,000 \\\hline\end{array}$ On that date, the fair values of Intron's assets and liabilities were as follows:
$\begin{array}{|l|r|}\hline \text { Cash/Short-Term Securities } & \$ 200,000 \\\hline \text { Inventory } & \$ 15,000 \\\hline \text { Plant and Equipment (net) } & \$ 400,000 \\\hline \text { Current Liabilities } & \$ 90,000 \\\hline \text { Bonds Payable } & \$ 210,000 \\\hline\end{array}$ Required:
Prepare the Consolidated Balance Sheet on date of acquisition.
Calculation and Allocation of Acquisition Differential:
$\begin{array}{|l|r|}\hline\text { Purchase Price: } & \$ 300,000 \\\hline \text { Less: Net book Value of Net Assets } & 110,000 \\ \text { Acquired } & \\\hline \mathrm{AD} & \$ 190,000 \\\hline \text { Allocated: } & \\\hline \text { Inventory }(15,000-20,000) & (5,000) \\\hline \begin{array}{l}\text { Plant and Equipment (net): }(400,000- \\180,000)\end{array} & 220,000 \\\hline \text { Bonds Payable }(210,000-200,000) & (10,000) \\\hline \text { Goodwill } & (\$ 15,000)\\\hline\end{array}$

---

Definitions:

Body Fat

The portion of the human body composed of fat tissues, serving as energy storage and insulation.

Eating Disorders

Mental disorders characterized by abnormal or disturbed eating habits, such as anorexia nervosa, bulimia nervosa, and binge-eating disorder.

Media Influence

The effect that various forms of media have on the attitudes, behaviors, and values of individuals and society.

Obesity

A medical condition characterized by excessive body fat accumulated to the extent that it may have a negative effect on health.