BUSCOM

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

Business Combination

Assignment: pp. 61

PROBLEM #1
Consideration Transferred 6,000,000.00
NCI -
PHEI -
Total 6,000,000.00
FVNIA (7M-50K+400K)-(2.2M-20K) 5,170,000.00
Goodwill 830,000.00

PROBLEM #2
Req 1:
Cost of registering shares 120,000.00
Reg. of share issue 25,000.00
Print. Cost of share certs 2,000.00
Total expenditures dr. to SP 147,000.00

Req 2:
Cons. Transferred (5k x 125)+2M 2,625,000.00
NCI -
PHEI -
Total 2,625,000.00
FVNIA (3.5M-1.2M 2,300,000.00
Goodwill 325,000.00

Req 3:
Listing Fees 20,000.00
Diligence Cost 5,000.00
Legal Fees 10,000.00
Broker's Fee 3,000.00
Acq. Audit Fee 8,000.00
G&A Cost 30,000.00
Total expenditures charged to P/L 76,000.00

PROBLEM #3 skipped

PROBLEM #4
Req 1:
Cons. Transferred 2,500,000.00
NCI -
PHEI -
Total 2,500,000.00
FVNIA (1M+105K+510K+1.3M+850K)-(1M-550) 2,215,000.00
Goodwill 285,000.00
Req 2:
OS (100 par) 4,000,000.00
SP 1,200,000.00
RE (3.26M-35K) 3,225,000.00
Total SHE after buscom 8,425,000.00

Req 3:
Cons. Transferred (24K x 115) 2,760,000.00
NCI -
PHEI -
Total 2,760,000.00
FVNIA 2,215,000.00
Goodwill 545,000.00

Cash (6M+1M-24K) 6,976,000.00


Accounts Receivable (500K+105K) 605,000.00
ADA - 40,000.00
Inventories (1M+510) 1,510,000.00
Land (3M+1.3M) 4,300,000.00
Building (2M+850K) 2,850,000.00
Acc. Dep - 500,000.00
Goodwill 545,000.00
Total Assets 16,246,000.00

Req 4:
Cons. Transferred (24K x 115) 2,760,000.00
NCI -
PHEI -
Total 2,760,000.00
FVNIA 2,215,000.00
Goodwill 545,000.00

Req 5:
RE, beg. 3,260,000.00
Accountants fee for acquisition audit 10,000.00
Indirect costs 8,000.00
RE after buscom 3,242,000.00

Req 6:
Cons. Transferred (2M x 98%) + 500K 2,460,000.00
NCI -
PHEI -
Total 2,460,000.00
FVNIA 2,215,000.00
Goodwill 245,000.00

Req 7:
Accounts Payable (3M+1M) 4,000,000.00
Notes Payable (500K+550K) 1,050,000.00
Bonds Payable (2M-40K) 1,960,000.00
Total Liabilities after buscom 7,010,000.00

PROBLEM #5
Cons. Transferred (200K x 30) 6,000,000.00
NCI -
PHEI -
Total 6,000,000.00
FVNIA (1M+2.2M+3M)-600K 5,600,000.00
Goodwill 400,000.00

Cons. Transferred 6,000,000.00


divided by FV of OS 30.00
Total shares issued for acquisition 200,000

You might also like