Libra Company is purchasing 100% of the outstanding stock of Genall Company for $700,000. Genall has the following balance sheet on the date of acquisition:

Appraisals indicate that the following fair values for the assets and liabilities should be acknowledged:
Accounts receivable . . . . . . . . . . . . . . . $300,000
Inventory . . . . . . . . . . . . . . . . . . . . . . . . 215,000
Property, plant, and equipment. . . . . . . 700,000
Computer software . . . . . . . . . . . . . . . . 130,000
Current liabilities . . . . . . . . . . . . . . . . . . 250,000
Bonds payable . . . . . . . . . . . . . . . . . . . 210,000
1. Prepare the value analysis schedule and the determination and distribution of excess schedule.
2. Prepare the elimination entries that would be made on a consolidated worksheet prepared on the date of purchase.

Transcribed Image Text:

Assets Liabilities and Equity Accounts receivable Inventory Property, plant, and equipment 200,000 Bonds payable 200,000 200,000 Common stock ($5 par. (net Paid-in capital in excess of par . . . 300,000 175,000 $1,125,000 Computer software 125,000 Retained earnings … … $5000 Toal laities and equithy Total assets