Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,264,500 in cash. Allison intends to maintain Mathlas as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,095,000 Including retained earnings of $1,595,000. 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 unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $6, 264, 500 2,095, e00 $4,169, 500 $ 952,000 2,690, 000 (195, ee9) 3,447,000 $ 722,500 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Income Dividends $ 25,000 50, e0e 2020 2021 $ 444,375 888,750 No asset impairments have occurred since the acquisition date. Allison Mathias Income Statement $ (6,780,000) 4,766,000 970, e00 477, 500 93, еее (539,750) $ (1,013,250) $(3,995,e00) 2,561,750 334,000 Sales Cost of goods sold Depreciation expense Amortization expense Interest expense 131,500 79,e00 Equity earnings in Mathias Net income $ (888,750) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 $ (5,530, eee) (1,013,250) 560, 000 $ (5,983,250) $(2,014, 375) (888,750) 50, eee $(2,853,125) Balance Sheet Cash 24 103,500 Accounts receivable Inventory Investment in Mathias 1,045, 000 1,890,e00 171,500 272, 500 880, 000 6,824,625 3,890, e00 142,500 2,220, 000 491,500 Equipment (net) Patents 2,118,500 Unpatented technology Goodwill 1,545, e00 Total assets $ 16,607,125 $ (1,423,875) (1, 000, еее) (8,200, e00) (5,983,250) $(16,607, 125) $ 4,987,500 $(434,375) (1,200, 000) (500, 000) (2,853,125) $(4,987,500) Accounts payable Long-term debt Common stock Retained earnings 12/31 Total liabilities and equity Required: a. Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. b. Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. Complete this question by entering your answers in the tabs below. Required A Required B Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. Fair walue in exOess of book vialue Required A Required B > Required A Required B Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive values.) show less A Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Consolidated Totals Accounts Allison Mathias Debit Credit Income Statement Revenues $ (6,780,000) $ (3,995,000) Cost of goods sold 4,766,000 2,561,750 Depreciation expense Amortization expense 970,000 334,000 477,500 131,500 Interest expense 93,000 79,000 Equity earnings in Mathlas (539,750) Net income $ (1,013,250)$ (888,750) Statement of Retained Earnings Retained eamings 1/1 Net income (above) (5,530,000) (1,013,250) 560,000 $ (5,983,250) $ (2,853,125) (2,014,375) (888,750) Dividends declared 50,000 Retainod earnings 12/31 Balance Sheet Cash 24 103,500 $ 1,045,000 171,500 Accounts receivable 272,500 Inventories 1,890,000 880,000 Investmont in Mathias 6,824,625 Equipment (net) Patonts 2,118,500 3,890,000 142,500 Unpatented technology 2,220,000 1,545,000 Goodwill 491,500 Total assets $ 16,607,125 $ 4,987,500 Accounts payable (1,423,875) (434,375) Long-term debt Common stock (1,000,000) (8,200,000) (1,200,000) (500,000) Retained earnings 12/31 (5,983,250) (2,853,125) Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,264,500 in cash. Allison intends to maintain Mathlas as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,095,000 Including retained earnings of $1,595,000. 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 unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $6, 264, 500 2,095, e00 $4,169, 500 $ 952,000 2,690, 000 (195, ee9) 3,447,000 $ 722,500 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Income Dividends $ 25,000 50, e0e 2020 2021 $ 444,375 888,750 No asset impairments have occurred since the acquisition date. Allison Mathias Income Statement $ (6,780,000) 4,766,000 970, e00 477, 500 93, еее (539,750) $ (1,013,250) $(3,995,e00) 2,561,750 334,000 Sales Cost of goods sold Depreciation expense Amortization expense Interest expense 131,500 79,e00 Equity earnings in Mathias Net income $ (888,750) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 $ (5,530, eee) (1,013,250) 560, 000 $ (5,983,250) $(2,014, 375) (888,750) 50, eee $(2,853,125) Balance Sheet Cash 24 103,500 Accounts receivable Inventory Investment in Mathias 1,045, 000 1,890,e00 171,500 272, 500 880, 000 6,824,625 3,890, e00 142,500 2,220, 000 491,500 Equipment (net) Patents 2,118,500 Unpatented technology Goodwill 1,545, e00 Total assets $ 16,607,125 $ (1,423,875) (1, 000, еее) (8,200, e00) (5,983,250) $(16,607, 125) $ 4,987,500 $(434,375) (1,200, 000) (500, 000) (2,853,125) $(4,987,500) Accounts payable Long-term debt Common stock Retained earnings 12/31 Total liabilities and equity Required: a. Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. b. Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. Complete this question by entering your answers in the tabs below. Required A Required B Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. Fair walue in exOess of book vialue Required A Required B > Required A Required B Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive values.) show less A Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Consolidated Totals Accounts Allison Mathias Debit Credit Income Statement Revenues $ (6,780,000) $ (3,995,000) Cost of goods sold 4,766,000 2,561,750 Depreciation expense Amortization expense 970,000 334,000 477,500 131,500 Interest expense 93,000 79,000 Equity earnings in Mathlas (539,750) Net income $ (1,013,250)$ (888,750) Statement of Retained Earnings Retained eamings 1/1 Net income (above) (5,530,000) (1,013,250) 560,000 $ (5,983,250) $ (2,853,125) (2,014,375) (888,750) Dividends declared 50,000 Retainod earnings 12/31 Balance Sheet Cash 24 103,500 $ 1,045,000 171,500 Accounts receivable 272,500 Inventories 1,890,000 880,000 Investmont in Mathias 6,824,625 Equipment (net) Patonts 2,118,500 3,890,000 142,500 Unpatented technology 2,220,000 1,545,000 Goodwill 491,500 Total assets $ 16,607,125 $ 4,987,500 Accounts payable (1,423,875) (434,375) Long-term debt Common stock (1,000,000) (8,200,000) (1,200,000) (500,000) Retained earnings 12/31 (5,983,250) (2,853,125)
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 978-1259444951
13th edition
Authors: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupni
Posted Date:
Students also viewed these accounting questions
-
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $5,875,000 in cash. Allison intends to maintain Mathias as a wholly owned...
-
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,121,000 incash. Allison intends to maintain Mathias as a wholly owned...
-
On December 31,2012, Paxon Corporation acquired all of the outstanding common stock of Saxon Company for $1.8 billion cash. The balance sheets of Paxon and Saxon, immediately prior to the...
-
Compare to traditional organizational development approaches. To get back on track and find a way to function more smoothly, should this taskforce use an Appreciative Inquiry approach or a more...
-
For each of the following, find a (piecewise) smooth parametrization of C and compute Cgds. a) C is the curve y = 9 - x2, x > 0, and g(x, y) = xy2. b) C is the portion of the ellipse x2/a2 + y2/b2 =...
-
The following exercises are of mixed variety. Factor each polynomial. kq - 9q + kr - 9r
-
A survey found that 26% of U.S. adults believe there is no difference between secured and unsecured wireless networks. (A secured network uses barriers, such as firewalls and passwords, to protect...
-
Guardian Devices Inc. prepared the following sales budget for the current year: At the end of December 2010, the following unit sales data were reported for the year: For the year ending December 31,...
-
The Canoe Company... Net Income 2026 2025 2024-.- $11,146 $13,433 Flashy Life Vests 2026 ....2025.... 2024 $21,780 $20,710 Stockholders' Equity Common Stock 72,840 80,800 111,500 102,430 Retained...
-
1) Value of agility is a key parameter when deciding TCO/ROI. True or False 2) Select the one which is not a domain factor for the interconnected systems in Cloud operations A) User domain B)...
-
Statement Of Owner's Equity Reporting Net Income Prepare a statement of owner's equity for the month of June. Betsy Ray started an accounting service on June 1, 20--, by investing $20,000. Her net...
-
Diet Cola and Weight Gain in Rats A study fed one group of rats a diet that included yogurt sweetened with sugar, and another group of rats a diet that included yogurt sweetened with a zero calorie...
-
Green Spaces Make Kids Smarter A recent article claims that "Green Spaces Make Kids Smarter." The study described in the article involved 2,623 schoolchildren in Barcelona. The researchers measured...
-
You are the sales manager for a company selling components to companies in the auto industry and are considering upgrading computer equipment for the sales force. Draft a document detailing the...
-
Nuts and Cholesterol Several studies have been performed to examine the relationship between nut consumption and cholesterol levels. Here we consider two such studies. In Study 1, participants were...
-
Pair off in class and practice a salespersons approach to a customer. Develop an approach that lasts 3 minutes and includes a greeting.
-
A taxable bond has a coupon rate of 5.08 percent and a YTM of 5.39 percent. If an investor has a marginal tax rate of 30 percent, what YTM on a municipal bond would be just as good for the investor?
-
On 1 July 2021, Croydon Ltd leased ten excavators for five years from Machines4U Ltd. The excavators are expected to have an economic life of 6 years, after which time they will have an expected...
-
In accounting for mutual ownerships, what is the treasury stock approach?
-
In accounting for foreign currency transactions, which of the following approaches is used in the United States? a. One-transaction perspective; accrue foreign exchange gains and losses. b....
-
When does the liquidation basis of accounting first have to be applied to financial statements of a liquidating entity to be viewed as in conformity with U.S. GAAP? a. When an involuntary bankruptcy...
-
A prototype can be ___________. (a) Complete system with partial requirements (b) Working model (c) Full-fledged system (d) All of these
-
_____________ is also used as requirement finding and feasibility testing tool. (a) Prototype (b) Reports (c) System (d) Procedure
-
Which of the following systems development approach is adopted if information requirements are not well defined? (a) SDLC (b) Prototype (c) Structured approach (d) Agile
Study smarter with the SolutionInn App