On January 1, 2017, Mona, Inc., acquired 90 percent of Lisa Company's common stock as well as 70 percent of its preferred shares. Mona paid $87,000 in cash for the preferred stock, with a call value of 110 percent of the $50 per share par value. The remaining 30 percent of the preferred shares traded at a $56,000 fair value. Mona paid $598,500 for the common stock. At the acquisition date, the noncontrolling interest in the common stock had a fair value of $66,500. The excess fair value over Lisa's book value was attributed to franchise contracts of $50,000. This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends (a total of $30,000 per year) on an annual basis. During 2017, Lisa's book value increased by $130,000. On January 2, 2017, Mona acquired one-half of Lisa's outstanding bonds payable to reduce the business combination's debt position. Lisa's bonds had a face value of $100,000 and paid cash interest of 8 percent per year. These bonds had been issued to the public to yield 10 percent. Interest is paid each December 31. On January 2, 2017, these bonds had a total $93,660 carrying amount. Mona paid $53,465, indicating an effective interest rate of 6 percent. On January 3, 2017, Mona sold Lisa fixed assets that had originally cost $122,000 but had accumulated depreciation of $80,000 when transferred. The transfer was made at a price of $156,000. These assets were estimated to have a remaining useful life of 15 years. The individual financial statements for these two companies for the year ending December 31, 2018, are as follows: Lisa Company $ (244,000) 142.000 Mona, Inc. $ (544,000) 242,000 (28,800) (21,000) $ (351,800) $ (722,000) (351, 800) 114,800 $ $ (102,000) (544,000) (102,000) 32,000 30,000 (584,000) 522,000 $ Sales and other revenues Expenses Dividend income-Lisa common stock Dividend income-Lisa preferred stock Net income Retained earnings, 1/1/18 Net income (above) Dividends declared-common stock Dividends declared-preferred stock Retained earnings, 12/31/18 Current assets Investment in Lisa-common stock Investment in Lisa-preferred stock Investment in Lisa-bonds Fixed assets Accumulated depreciation Total assets Accounts payable Bonds payable Discount on bonds payable Common stock Preferred stock Retained earnings, 12/31/18 Total liabilities and equities $ (959,000) $ 152,419 598,500 87,000 51,833 1,122,000 (322,000) $ 1,689,752 $ (408, 752) 822,000 (222,000) $ 1,122,000 $ (97,472) (100,000) 3,472 (222,000) (122,000) (584,000) $(1,122,000) (322,000) (959, 000) $(1,689,752) a. What consolidation worksheet adjustments would have been required as of January 1, 2017, to eliminate the subsidiary's common and preferred stocks? b. What consolidation worksheet adjustments would have been required as of December 31, 2017, to account for Mona's purchase of Lisa's bonds? c. What consolidation worksheet adjustments would have been required as of December 31, 2017, to account for the intra-entity sale of fixed assets? d. Assume that consolidated financial statements are being prepared for the year ending December 31, 2018. Calculate the consolidated balance for each of the following accounts: Franchises Fixed Assets Accumulated Depreciation Expenses
