On January 1, 2020, Procise Corporation acquired 100 percent of the outstanding voting stock of GaugeRite Corporation for $2,007,750 cash. On the acquisition date, GaugeRite had the following balance sheet:
Cash | $ | 87,000 | Accounts payable | $ | 196,000 | |
Accounts receivable | 176,000 | Long-term debt | 993,000 | |||
Land | 738,000 | Common stock | 1,009,000 | |||
Equipment (net) | 1,898,000 | Retained earnings | 701,000 | |||
Total assets | $ | 2,899,000 | Total liabilities and equity | $ | 2,899,000 | |
At the acquisition date, the following allocation was prepared:
Fair value of consideration transferred | $ | 2,007,750 | |||
Book value acquired | 1,710,000 | ||||
Excess fair value over book value | 297,750 | ||||
To in-process research and development | $ | 53,750 | |||
To equipment (8-year remaining life) | 124,000 | 177,750 | |||
To goodwill (indefinite life) | $ | 120,000 | |||
Although at acquisition date Procise had expected $53,750 in future benefits from GaugeRite’s in-process research and development project, by the end of 2020 it was apparent that the research project was a failure with no future economic benefits.
On December 31, 2021, Procise and GaugeRite submitted the following financial statements for consolidation. There were no intra-entity payables on that date.
Procise | GaugeRite | ||||||
Sales | $ | (3,538,500 | ) | $ | (1,139,500 | ) | |
Cost of goods sold | 1,690,000 | 675,000 | |||||
Depreciation expense | 324,000 | 148,000 | |||||
Other operating expenses | 216,500 | 36,500 | |||||
Subsidiary income | (264,500 | ) | 0 | ||||
Net income | $ | (1,572,500 | ) | $ | (280,000 | ) | |
Retained earnings 1/1/21 | $ | (3,100,000 | ) | $ | (888,000 | ) | |
Net income | (1,572,500 | ) | (280,000 | ) | |||
Dividends declared | 200,000 | 25,225 | |||||
Retained earnings 12/31/21 | $ | (4,472,500 | ) | $ | (1,142,775 | ) | |
Cash | $ | 7,725 | $ | 29,775 | |||
Accounts receivable | 842,000 | 183,000 | |||||
Inventory | 962,000 | 510,000 | |||||
Investment in GaugeRite | 2,364,775 | 0 | |||||
Land | 3,457,500 | 756,000 | |||||
Equipment (net) | 5,005,000 | 1,945,000 | |||||
Goodwill | 371,000 | 0 | |||||
Total assets | $ | 13,010,000 | $ | 3,423,775 | |||
Accounts payable | $ | (285,000 | ) | $ | (431,000 | ) | |
Long-term debt | (3,102,500 | ) | (841,000 | ) | |||
Common stock | (5,150,000 | ) | (1,009,000 | ) | |||
Retained earnings 12/31/21 | (4,472,500 | ) | (1,142,775 | ) | |||
Total liabilities and equity | $ | (13,010,000 | ) | $ | (3,423,775 | ) | |
Show how Procise derived its December 31, 2021, Investment in GaugeRite account balance.
Prepare a consolidated worksheet for Procise and GaugeRite as of December 31, 2021.
On January 1, 2020, Procise Corporation acquired 100 percent ofthe outstanding voting stock of GaugeRite...
On January 1, 2020, Prestige Corporation acquired 100 percent of the voting stock of Stylene Corporation in exchange for $2,244,000 in cash and securities. On the acquisition date, Stylene had the following balance sheet: Accounts payable $ 1,799,000 Cash Accounts receivable Inventory Equipment (net) Trademarks Total assets $ 23,000 125,000 181,000 2,180,000 890,000 $ 3,399,000 Common stock 800,000 Retained earnings 800,000 Total liabilities and equity $ 3,399,000 At the acquisition date, the book values of Stylene's assets and liabilities were...
On January 1, 2020, Prestige Corporation acquired 100 percent of the voting stock of Stylene Corporation in exchange for $2,361,000 in cash and securities. On the acquisition date, Stylene had the following balance sheet: Cash $ 30,600 Accounts payable $ 1,556,600 Accounts receivable 103,000 Inventory 197,000 Equipment (net) 2,070,000 Common stock 800,000 Trademarks 886,000 Retained earnings 930,000 Total assets $ 3,286,600 Total liabilities and equity $ 3,286,600 At the acquisition date, the book values of Stylene’s assets and liabilities...
On January 1, 2017, Procise Corporation acquired 100 percent of the outstanding voting stock of GaugeRite Corporation for $2,040,050 cash. On the acquisition date, GaugeRite had the following balance sheet: Cash $ 96,000 Accounts payable $ 216,000 Accounts receivable 166,000 Long-term debt 950,000 Land 742,000 Common stock 1,006,000 Equipment (net) 1,911,000 Retained earnings 743,000 $ 2,915,000 $ 2,915,000 At the acquisition date, the following allocation was prepared: Fair value of consideration transferred $ 2,040,050 Book value acquired 1,749,000 Excess fair...
On January 1, 2017, Procise Corporation acquired 100 percent of the outstanding voting stock of Gauge Rite Corporation for $1,947,900 cash. On the acquisition date, Gauge Rite had the following balance sheet: $ 27,000 Cash Accounts receivable Land Equipment (net) 720,000 1,917,000 $ 2,783,000 Accounts payable Long-term debt Common stock Retained earnings $ 151,000 933,000 1,020,000 679,000 $ 2,783,000 At the acquisition date, the following allocation was prepared: $ 1,947,900 1,699,000 248,900 Fair value of consideration transferred Book value acquired...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,121,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,060,000 including retained earnings of $1,560,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: $6,121,000 2,060,000 $4,061,000 Consideration transferred Mathias stockholders' equity Excess fair over...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,387,500 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,125,000 including retained earnings of $1,625,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary: $6,387,500 2,125,000 $4,262,500 Consideration transferred Mathias stockholders' equity Excess fair...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,264,500 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,095,000 including retained earnings of $1,595,000 At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: $6,264,500 2,095,000 $4,169,500 Consideration transferred Mathias stockholders' equity Excess fair over...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,121,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias’s stockholders’ equity was $2,060,000 including retained earnings of $1,560,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred $ 6,121,000 Mathias stockholders' equity 2,060,000 Excess fair over...
On January 1, 2017, Prestige Corporation acquired 100 percent of the voting stock of Stylene Corporation in exchange for $2,312,500 in cash and securities. On the acquisition date, Stylene had the following balance sheet: Cash $ 28,600 Accounts payable $ 1,377,100 Accounts receivable 111,500 Inventory 141,000 Equipment (net) 1,830,000 Common stock 800,000 Trademarks 918,000 Retained earnings 852,000 $ 3,029,100 $ 3,029,100 At the acquisition date, the book values of Stylene’s assets and liabilities were generally equivalent to their fair...
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.80 per share on January 1, 2020. The remaining 20 percent of Devine's shares also traded actively at $6.80 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year future life was undervalued by $84,000 and a fully amortized trademark...