Yount, Inc. Pro Forma Balance Sheet January 1, 2015 Assets Liabilities and Equity $ 30,000 165,000 80,000 115,000 Cash equivalents . $100,000 120,000 50,000 Current liabilities . Long-term liabilities Common stock ($10 par). Retained earning s. Accounts receivable Inventory Depreciable fixed assets Accumulated depreciation 200,000 (80,000) $390,000 Total assets. Total liabilities and equity $390,000
Moon Company is contemplating the acquisition of Yount, Inc., on January 1, 2015. If Moon acquires Yount, it will pay $730,000 in cash to Yount and acquisition costs of $20,000.
The January 1, 2015, balance sheet of Yount, Inc., is anticipated to be as attached:
Fair values agree with book values except for the inventory and the depreciable fixed assets,
which have fair values of $70,000 and $400,000, respectively.
Your projections of the combined operations for 2015 are as follows:
Combined sales. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $200,000
Combined cost of goods sold, including Yount’s beginning inventory, at book value,
which will be sold in 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120,000
Other expenses not including depreciation of Yount assets . . . . . . . . . . . . . . . . . . . . . . . . 25,000
Depreciation on Yount fixed assets is straight-line using a 20-year life with no salvage value.
1. Prepare a value analysis for the acquisition and record the acquisition.
2. Prepare a pro forma income statement for the combined firm for 2015. Show supporting calculations for consolidated income. Ignore tax issues.
![Yount, Inc.
Pro Forma Balance Sheet
January 1, 2015
Assets
Liabilities and Equity
$ 30,000
165,000
80,000
115,000
Cash equivalents .
$100,000
120,000
50,000
Current liabilities .
Long-term liabilities
Common stock ($10 par).
Retained earning s.
Accounts receivable
Inventory
Depreciable fixed assets
Accumulated depreciation
200,000
(80,000)
$390,000
Total assets.
Total liabilities and equity
$390,000](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F4d317b73-e08c-4276-bafe-1fbf81c340ba%2Fb10c0a05-46cd-45df-ab9c-9eaf9929dfb2%2Fj4hxn4.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 5 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)