Answer:
Pace Company
Computation and Allocation Schedule for the difference between book value and the value implied by the purchase price in the consolidated statements workpaper:
Book Value Fair Value Differential
Inventory $50,600 $68,800 $18,200
Other current assets 197,800 197,800 0
Marketable securities 100,100 125,300 25,200
Plant and equipment 305,900 330,200 24,300
Goodwill 9,300
Total $654,400 $722,100 $77,000
Before Goodwill:
Total $654,400 $722,100 $67,700
Explanation:
a) Data and Calculations:
Purchase of 20,000 of the 25,000 shares = 80% equity
Saddler Corporation’s:
Capital stock = $508,500
Retained earnings = $101,800
Total equity = $610,300
Purchase price = $533,300
Differential = $77,000
Saddler Corporation's Assets:
Book Value Fair Value Differential
Inventory $50,600 $68,800 $18,200
Other current assets 197,800 197,800 0
Marketable securities 100,100 125,300 25,200
Plant and equipment 305,900 330,200 24,300
Goodwill 9,300
Total $654,400 $722,100 $77,000
b) The Differential between the fair value of the net assets and the purchase price is allocated to Goodwill on acquisition.
