what is the Goodwill?as well as the amount of the Consolidated Total Assets,Total Liabilities , and total Equity at the date of acquisition?
If PROMDI Co., a new company would acquire the net assets of CARDO Co and SYANO Co. PROMDI Co will be issuing 30,000 shares to CARDO and 12,000 shares to SYANO. The following is the
CARDO COMPANY
|
|||||
|
Book Value |
Fair Value |
|
Book Value |
Fair Value
|
Cash |
P500,000 |
P500,000 |
Accounts Payable |
P450,000 |
P440,000 |
|
250,000 |
240,000 |
Mortgage Payable |
200,000 |
220,000
|
Inventory |
155,000 |
200,000 |
Ordinary Shares |
595,000
|
- |
Fixed Assets (Net) |
600,000 |
520,000
|
|
260,000 |
- |
SYANO COMPANY
|
|||||
|
Book Value |
Fair Value |
|
Book Value |
Fair Value
|
Cash |
P300,000 |
P300,000 |
Accounts Payable |
P350,000 |
P340,000 |
Accounts Receivable |
150,000 |
160,000 |
Mortgage Payable |
200,000 |
220,000
|
Inventory |
125,000 |
100,000 |
Ordinary Shares |
250,000
|
- |
Fixed Assets (Net) |
400,000 |
420,000
|
Retained Earnings |
175,000 |
- |
PROMDI COMPANY
|
|||||
|
Book Value |
Fair Value |
|
Book Value |
Fair Value
|
Cash |
P1,500,000 |
P1,500,000 |
Accounts Payable |
P1,450,000 |
P1,440,000 |
Accounts Receivable |
750,000 |
740,000 |
Mortgage Payable |
900,000 |
920,000
|
Inventory |
355,000 |
340,000 |
Ordinary Shares |
600,000
|
- |
Fixed Assets (Net) |
1,600,000 |
1,520,000
|
Retained Earnings |
1,255,000 |
- |
|
PROMDI
|
CARDO
|
SYANO
|
|
30 |
28 |
25 |
Direct costs |
|
50,000 |
40,000 |
Indirect costs |
|
35,000 |
45,000 |
Stock issue costs |
|
155,000 |
50,000 |
what is the
Step by step
Solved in 5 steps with 5 images