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 |
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, 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, 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, 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, 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, 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...
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...