Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,141,500 in cash. Allison Intends to

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,141,500 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 $2,065,000 including retained earnings of $1,565,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: $ 6,141,500 2,065,000 $ 4,076,500 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 $ 904,000 2,630,000 (165,000) 3,369,000 $ 707,500 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: 2020 2021 Income $ 455,625 911,250 Dividends $ 25,000 50,000 No asset Impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2021, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2021, follow. Parentheses Indicate credit balances. Dividends declared were paid in the same period. Allison $ (6,660,000) 4,682,000 940,000 462,500 81,000 (568,250) $ (1,062,750) Mathias $ (3,965,000) 2,542,250 316,000 122,500 73,000 0 $ (911,250) $ (5,470,000) (1,062,750) 560,000 $ (5,972,750) $ (1,995,625) (911,250) 50,000 $ (2,856,875) Income Statement Sales Cost of goods sold Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31 Total liabilities and equity $ 162,500 257,500 850,000 0 2,097,500 $ 94,500 1,015,000 1,830,000 6,747,375 3,830,000 127,500 2,190,000 470,500 $ 16,304,875 $ (1,132,125) (1,000,000) (8,200,000) (5,972, 750) $(16,304,875) 1,515,000 0 $ 4,882,500 $ (325,625) (1,200,000) (500,000) (2,856,875) $ (4,882,500) Required: a. Determine the annual excess fair over book value amortization. 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 annual excess fair over book value amortization. Annual excess fair over book value amortization Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Accounts Allison Mathias Debit Credit Consolidated Totals Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income $ (6,660,000) $ (3,965,000) 4,682,000 2,542,250 940,000 316,000 462,500 122,500 81,000 73.000 (568,250) $ (1,062,750) $ (911,250) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 (5,470,000) (1,062,750) 560,000 $ (5,972,750) (1,995,625) (911,250) 50,000 $ (2,856,875) Balance Sheet Cash Accounts receivable Inventories Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets $ 94.500 $ 162,500 1,015,000 257,500 1,830,000 850,000 6,747,375 3,830,000 2,097,500 127,500 2,190,000 1,515,000 470,500 $ 16,304,875 $ 4,882,500 Accounts payable Long-term debt Common stock Retained earnings 12/31 Total liabilities and equity (1,132, 125) (1,000,000) (8,200,000) (5,972,750) $ (16,304,875) (325,625) (1,200,000) (500,000) (2,856,875) $ (4,882,500) $ 17,929,500

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Survey of Accounting

Authors: Carl S. Warren

7th edition

1285974360, 1285183487, 9781285974361, 978-1285183480

More Books

Students also viewed these Accounting questions

Question

What will you do or say to Anthony about this issue?

Answered: 1 week ago