Group Project - Chapter 3 - Computer Project PECOS COMPANY...

Download Document
Showing pages : 1 - 3 of 19
This preview has blurred sections. Sign up to view the full version! View Full Document
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Chapter 3 - Computer Project PECOS COMPANY AND SUARO COMPANY Consolidated Information Worksheet Pecos Suaro Revenues-1,052,000-427,000 Operating expenses 821,000 262,000 Amortization of intangibles Goodwill impairment loss Income of Suaro Net income-165,000 Retained earnings—Pecos, 1/1 Retained earnings—Suaro, 1/1-201,000 Net income (above)-165,000 Dividends paid 200,000 35,000 Retained earnings, 12/31-331,000 Cash 195,000 95,000 Receivables 247,000 143,000 Inventory 415,000 197,000 Investment in Suaro Land 341,000 85,000 Equipment (net) 240,100 100,000 Software 312,000 Other intangibles 145000 Goodwill Total assets 932,000 Liabilities-1,537,100-251,000 Common stock-500,000-350,000 Retained earnings (above)-331,000 Total liabilities and equity-932,000 Fair Value Allocation Schedule Acquisition-date fair value 1,450,000 Book value 476,000 Excess fair value over book value 974,000 Amortizations and Write-off 2009 2010 Land-10,000 Brand Name 60,000 Software 100,000 50,000 50,000 IPR&D 300,000 300,000 Goodwill 524,000 Total 974,000 350,000 50,000 Suaro's Retained Earnings Changes 2009 2010 Income 75,000 165,000 Dividends 35,000 Asset:...........(Fair - book value)..................2009................2010------------------------------------------------------------------------- Land .............$10,000.................................$0....................$0 Brand name...$60,000.................................$0....................$0 Goodwill.........$524,000...............................$0....................$0 I P R&D..........$300,000...............................$300,000.........$0 Software........$100,000...............................$50,000...........$50,000--------------------------------------------------------------------------- Total..............$974,000................................$350,000..........$50,000 I P R&D is all written off for yr2009, $300,00, since the project was a failure has no future economic bene...
View Full Document