Question

Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,264
Allison Mathias $ (6,780,000) 4,766,000 970,000 477,500 93,000 (539,750) $ (1,013,250) $(3,995,000) 2,561,750 334,000 131,500
Required: a. Determine the fair value in excess of book value for Allisons acquisition date investment in Mathias. b. Prepar
Required A Required B Prepare a worksheet to determine the consolidated values to be reported on Allisons financial statemen
Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 (5,530,000
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Fair value in excess of book Value
Increase in value of unpatented technology 952000
Increase in value of patents 2690000
Less: increase in long-term debt -195000
3447000
Excess depreciation calculation
Unpatented technology = excess over book value/useful life
=952000/8
119000
Patents = excess over book value/useful life
=2690000/10
269000
Long term debt = excess over book value/useful life
=195000/5
39000
=119000+269000-39000
349000
Unpatented technology Patents Long term debt
Beg Value 952000 2690000 195000
Amortisation year 2020 119000 269000 39000
Balance 833000 2421000 156000
Amortisation year 2021 119000 269000 39000
Balance 714000 2152000 117000
Investment account
Beginning balance 6264500
Add: net income 444375
Less: dividends 25000
Less: excess of depreciation/amortisation 349000
Balance beg 2021 6334875
Add: net income 888750
Less: dividends 50000
Less: excess of depreciation/amortisation 349000
Balance beg 2021 6824625
Elimination entries
Equity eanings 539750
To dividend 50000
To investment in Mathias 489750
Common Stock 500000
Retained earnings 1/1 2014375
Difference (cost & book) 3820500
To investment in Mathias 6334875
Unpatented technology 833000
Patents 2421000
Goodwill 722500
To Long term debt 156000
To Difference cost & book 3820500
Depreciation-unpatented technology 119000
Depreciation-patents 269000
Long term debt 39000
To Unpatented technology 119000
To patents 269000
Interest on debt 39000
Income statement
Particulars Allison Mathias Debit Credit Consolidated
sales 6780000 3995000 10775000
cost of goods sold 4766000 2561750 7327750
Depreciation 970000 334000 1304000
Amortisation 477500 131500 388000 997000
Interest expense 93000 79000 39000 133000
Equity earnings in Mathias 539750 0 539750 0
Net income 1013250 888750 1013250
Statement of retained earnings Allison Mathias Debit Credit Consolidated
Reatined earnings 1/1 5530000 2014375 2014375 5530000
Net income 1013250 888750 888750 1013250
Dividends 560000 50000 50000 560000
Retained earnings 31/12 5983250 2853125 5983250
Balancesheet
Cash 103500 171500 275000
Accounts receivable 1045000 272500 1317500
inventory 1890000 880000 2770000
Investment in Mathias 6824625 0 6824625 0
Equipment (net) 3890000 2118500 6008500
Patents 142500 0 2421000 269000 2294500
Unpatented technology 2220000 1545000 833000 119000 4479000
Goodwill 491500 0 722500 1214000
Total assets 16607125 4987500 18358500
Accounts payable 1423875 434375 1858250
Long term debt 1000000 1200000 39000 156000 2317000
common stock 8200000 500000 500000 8200000
Retained earnings 31/12 5983250 2853125 2853125 5983250
16607125 4987500 18358500
Add a comment
Know the answer?
Add Answer to:
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020,...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020,...

    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,...

    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, 2017,...

    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...

  • Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020,...

    Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $5,875,000 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 $2,000,000 including retained earnings of $1,500,000 At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred Mathias stockholders' equity Excess fair over book value to...

  • Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020,...

    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...

  • Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017,...

    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,...

    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,...

    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 $...

    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...

  • On January 1, 2020, Prestige Corporation acquired 100 percent of the voting stock of Stylene Corporation...

    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...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT