On January 1, 2018, Marshall Company acquired 100 percent of the outstanding common stock of Tucker Company. To acquire these shares, Marshall issued $260,000 in long-term liabilities and 20,000 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Marshall paid $28,500 to accountants, lawyers, and brokers for assistance in the acquisition and another $13,500 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the two companies were as follows:
Marshall Company Tucker Company
Book Value Book Value
Cash $ 87,900 $ 30,200
Receivables 283,000 124,000
Inventory 406,000 140,000
Land 290,000 252,000
Buildings (net) 491,000 227,000
Equipment (net) 163,000 68,100
Accounts payable (211,000) (42,000)
Long-term liabilities (488,000) (260,000)
Common stockâ$1 par value (110,000)
Common stockâ$20 par value (120,000)
Additional paid-in capital (360,000) 0
Retained earnings, 1/1/18 (551,900) (419,300)
Note: Parentheses indicate a credit balance.
In Marshallâs appraisal of Tucker, it deemed three accounts to be undervalued on the subsidiaryâs books: Inventory by $8,100, Land by $30,000, and Buildings by $34,600. Marshall plans to maintain Tuckerâs separate legal identity and to operate Tucker as a wholly owned subsidiary.
Determine the amounts that Marshall Company would report in its postacquisition balance sheet. In preparing the postacquisition balance sheet, any required adjustments to income accounts from the acquisition should be closed to Marshallâs retained earnings. Other accounts will also need to be added or adjusted to reflect the journal entries Marshall prepared in recording the acquisition.
To verify the answers found in part (a), prepare a worksheet to consolidate the balance sheets of these two companies as of January 1, 2018.