1-17
8. Marquette Instruments Company acquired all the assets and assumed all
the liabilities of the Nelson Company on July 1, 20X1. The fiscal year
for both Marquette and Nelson ends on December 31. On the date of
acquisition, Nelson Company had the following trial balance:
Accounts receivable…………………… $ 60,000
Inventory……………………………. 70,000
Machinery……………………………. 300,000
Accumulated depreciation, machinery…….. $100,000
Notes payable………………………… 80,000
Sales……………………………….. 210,000
Cost of goods sold……………………. 120,000
Operating expenses……………………. 70,000
Depreciation expense …………………. 15,000
Common stock, $1 par………………….. 10,000
Paid-in capital in excess of par……….. 70,000
Retained earnings…………………….. 165,000
Totals…………………………….. $635,000 $635,000
======== ========
Marquette issued 10,000 of its $5 par value shares for the outstanding
shares of the Nelson Company and paid $10,000 in direct acquisition
costs. The fair value of its shares was $40 per share. On the
acquisition date, the inventory had a fair value of $80,000 (sold by
December 31), and the machinery had a fair value of $400,000 with an
estimated 8-year remaining life. Any value associated with intangible
assets arising from the business combination are associated with a
patent that will be amortized over 10 years.
The following operating results were reported by the two resulting
divisions:
Marquette Nelson
January 1-December 31 July 1-December 31
Sales…………………. $450,000 $300,000
Cost of goods sold……… 230,000 160,000
Operating expenses……… 120,000 80,000
Depreciation expense……. 40,000 15,000
The results for Nelson are based on book values and do not consider
adjustments resulting from the business combination.
Required:
Prepare an income statement for the Marquette Instruments Company.