0 8,200 50,400 5,950 (159,120) 0 $ (469,000) $ (204,000) Amortization expense Interest expense Equity in income of Sierra Separate company net income Consolidated net income Ni to noncontrolling interest Ni to Padre Company Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Notes payable NCI in Sierra 1/1 NCI in Sierra 12/31 Common stock Additional paid-in capital Retained earnings 12/31 (above) Total liabilities and stockholders' equity $(1,430,000) $ (448,000) (469,000) (204,000) 260,000 65,000 $(1,639,000) $ (587,000) $ 1,034,320 $ 478,700 813,680 330,000 66,500 934,000 353,000 155,800 $ 3,112,000 $ 1,054,000 $ (199,000) $ (168,000) (524,000) (139,000) 0 (300,000) (100,000) (450,000) (60,000) (1,639,000) (587,000) $ (3,112,000) $(1,054,000) At year-end, there were no intra-entity receivables or payables. Using the acquisition method, prepare the worksheet to consolidate these two companies. (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. Amounts in the Debit and credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.) Accounts Noncontrolling Consolidated Interest Totals PADRE INC., AND SIERRA CORPORATION Consolidated Worksheet For Year Ending December 31, 2018 Consolidation Entries Padre Sierra Debit Credit S (1.477,280) S (653,150) 767,000 419,000 350,000 16,000 0 8,200 50,400 5,950 (159,120) 0 S (469,000) S (204,000) Revenues Cost of goods sold Depreciation expense Amortization expense Interest expenso Equity in income of Sierra Separate company not income Consolidated net income Ni to noncontrolling interest Ni to Padre Company Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 Current assets Investment in Sierra Land S(1,430,000) S (448,000) (469,000) (204,000) 260.000 65,000 S (1,639,000) $ (587,000) $ 1,034,320 S 478,700 813,680 330,000 66,500 Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $706,560 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $883,200 although Sierra's book value was only $608,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: Land Buildings and equipment (10-year remaining life) Copyright (20-year remaining life) Notes payable (due in 8 years) Book Value $ 66,500 369, cee 164,000 (139,000) Fair Value $ 221,500 334, eee 308, cee (127,800) For internal reporting purposes, Padre, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2018, for both companies $ Padre $ (1,477,288) 767, eee 35e,eee Sierra (653, 15) 419, eee 16,eee 8, 2ee 5,950 $ Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Net income Retained earnings, 1/1/18 Net income Dividends declared Retained earnings, 12/31/18 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities (284, eee) (448,eee) (284, eee) 65.eee (587, eee) 478,780 $ 50,400 (159,120) $ (469, eee) $ (1,430,000) (469, eee) 260.eee $ (1,639, eee) $ 1,034,320 813,688 330,eee 934, eee @ $ 3,112, eee $ (199,808) (524,000) (309, eee) (450,000) (1,639,808) $ (3,112, eee) 66, see 353, eee 155,500 $ 1,054, eee $ (168, eae) (139, eee) (100,600) (60, eee) (587,880) $ (1,054, eee)