Problem - Pratt Company acquired all of Spider, Inc.'s outstanding shares on December 31, 2015, for $521,150 cash. Pratt will operate Spider as a wholly owned subsidiary with a separate legal and accounting identity. Although many of Spider's book values approximate fair values, several of its accounts have fair values that differ from book values. In addition, Spider has internally developed assets that remain unrecorded on its books. In deriving the acquisition price, Pratt assessed Spider's fair and book value differences as follows:
|
|
Book
Values
|
Fair
Values
|
|
Computer software
|
$25,500
|
$76,750
|
|
Equipment
|
63,000
|
48,700
|
|
Client contracts
|
0
|
120,000
|
|
In-process research and development
|
0
|
37,250
|
|
Notes payable
|
(64,500)
|
(71,550)
|
At December 31, 2015, the following financial information is available for consolidation:
|
|
Pratt
|
Spider
|
|
Cash
|
$10,500
|
$10,500
|
|
Receivables
|
162,500
|
34,500
|
|
Inventory
|
167,000
|
104,500
|
|
Investment in Spider
|
521,150
|
0
|
|
Computer software
|
246,500
|
25,500
|
|
Buildings (net)
|
508,750
|
175,000
|
|
Equipment (net)
|
324,000
|
63,000
|
|
Client contracts
|
0
|
0
|
|
Goodwill
|
0
|
0
|
|
|
|
|
|
Total assets
|
$1,940,400
|
$413,000
|
|
|
|
|
|
Accounts payable
|
$(93,900)
|
$(58,000)
|
|
Notes payable
|
(533,500)
|
(64,500)
|
|
Common stock
|
(380,000)
|
(100,000)
|
|
Additional paid-in capital
|
(170,000)
|
(25,000)
|
|
Retained earnings
|
(763,000)
|
(165,500)
|
|
|
|
|
|
Total liabilities and equities
|
$(1,940,400)
|
$(413,000)
|
Note: Parentheses indicate a credit balance.
Prepare a consolidated balance sheet for Pratt and Spider as of December 31, 2015.