Part A
Consideration transferred 1/1/17 |
1947900 |
Increase in GaugeRite’s retained earnings to 1/1/18 (910000-679000) |
231000 |
In-process R&D write-off in 2017 |
(44500) |
Amortizations 2017 |
(8300) |
Income 2018 |
220000 |
Dividends declared 2018 |
(25500) |
Amortization 2018 |
(8300) |
Investment balance 12/31/18 |
2312300 |
Part C
Procise and Subsidiary GaugeRite Consolidated Worksheet for the year ended December 31, 2018 |
|||||
Consolidated entries |
|||||
Accounts |
12/31/18 Procise |
12/31/18 GuageRite |
Debit |
Credit |
Consolidate totals |
Sales |
(3715800) |
(1026500) |
(4742300) |
||
Cost of goods sold |
1735000 |
635000 |
2370000 |
||
Depreciation expense |
324000 |
137000 |
8300 |
469300 |
|
Other operating expenses |
216000 |
34500 |
250500 |
||
Subsidiary income |
(211700) |
0 |
211700 |
0 |
|
Net income |
(1652500) |
(220000) |
(1652500) |
||
Retained earnings 1/1/18 |
(3162500) |
(910000) |
910000 |
(3162500) |
|
Net income |
(1652500) |
(220000) |
(1652500) |
||
Dividends declared |
100000 |
25500 |
25500 |
100000 |
|
Retained earnings 12/31/18 |
(4715000) |
(1104500) |
(4715000) |
||
Cash |
194200 |
36500 |
230700 |
||
Accounts receivable |
883000 |
211000 |
1094000 |
||
Inventory |
972000 |
611000 |
1583000 |
||
Investment in GuageRite |
2312300 |
25500 |
2337800 |
0 |
|
Land |
3672500 |
796000 |
4468500 |
||
Equipment (net) |
5000000 |
1815000 |
51800 |
8300 |
6864800 |
Goodwill |
375000 |
0 |
138000 |
513000 |
|
Total assets |
13409000 |
3469500 |
14754000 |
||
Accounts payable |
(224000) |
(496000) |
(720000) |
||
Long-term debt |
(3320000) |
(849000) |
(4169000) |
||
Common stock-Procise |
(5150000) |
(5150000) |
|||
Common stock-GuageRite |
(1020000) |
102000 |
0 |
||
Retained earnings 12/31/18 |
(4715000) |
(1104500) |
(4715000) |
||
Total liabilities and equity |
(13409000) |
(3469500) |
(14754000) |
66400-8300 = 58100
On January 1, 2017, Procise Corporation acquired 100 percent of the outstanding voting stock of Gauge...
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...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $6,018,500 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 $2,035,000 including retained earnings of $1535,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary. $6,018,500 2,035,000 $3,983,500 Consideration transferred Mathias stockholders' equity Excess fair...
Herbert, Inc. acquired all of Rambis Company’s outstanding stock on January 1, 2017 for $ 574,000 in cash. Annual excess amortization of $ 12,000 results from this transaction. On the date of the takeover, Herbert reported retained earnings of $ 400,000, and Rambis reported a $ 200,000 balance. Herbert reported internal income of $ 40,000 in 2017 and $ 50,000 in 2018 and paid $ 10,000 in dividends each year. Rambis reported net income of $ 20,000 in 2017 and...
On January 1, 2017, Pinnacle Corporation exchanged $3,767,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 315,000 Accounts payable $ 403,000 Accounts receivable 355,000 Long-term debt 3,050,000 Inventory 433,000 Common stock 1,500,000 Buildings (net) 2,250,000 Retained earnings 1,545,000 Licensing agreements 3,145,000 $ 6,498,000 $ 6,498,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,767,500 Carrying amount acquired 3,045,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,608,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 159,000 Accounts payable $ 376,000 Accounts receivable 308,000 Long-term debt 2,760,000 Inventory 434,000 Common stock 1,500,000 Buildings (net) 2,000,000 Retained earnings 1,465,000 Licensing agreements 3,200,000 $ 6,101,000 $ 6,101,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,608,000 Carrying amount acquired 2,965,000 Excess...
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...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $5,895,500 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 $2,005,000 including retained earnings of $1,505,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary: Consideration transferred $ 5,895,500 Mathias stockholders' equity 2,005,000 Excess fair...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $6,100,500 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 $2,055,000 including retained earnings of $1,555,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary: Consideration transferred $ 6,100,500 Mathias stockholders' equity 2,055,000 Excess fair...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $5,895,500 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 $2,005,000 including retained earnings of $1,505,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary: Consideration transferred $ 5,895,500 Mathias stockholders' equity 2,005,000 Excess fair...
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $6,100,500 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 $2,055,000 including retained earnings of $1,555,000. At the acquisition date, Allison prepared the following fair value allocation schedule for its newly acquired subsidiary: Consideration transferred $ 6,100,500 Mathias stockholders' equity 2,055,000 Excess fair...