| Purchase price of investment in S Company stock: | $100,800 |
| Composition of purchase price: | |
| Underlying book value: ($400,000 x 21%) | $84,000 |
| Non-depreciable asset appreciation:
($250,000-$260,000= $10,000 x 21%) |
$ 2,100 |
| Depreciable asset appreciation:
($200,000-$220,000 = $20,000 x 21%) |
$ 4,200 |
| Balance-Goodwill | $ 10,500 |
| 100 % | 21% | |
| Income-as reported by Company S | $30,000 | $6,300 |
| Depreciation on depreciable
asset appreciations
($20,000) divided by 10 yr life |
(2,000) | (420) |
| Income-adjusted for current value | $28,000 | $5,880 |