Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Padilla Company acquired 80% of the outstanding common stock of Sanchez Company on June 30, 2014 for $388,000. On that date, Sanchez Company had retained

Padilla Company acquired 80% of the outstanding common stock of Sanchez Company on June 30, 2014 for $388,000. On that date, Sanchez Company had retained earnings of $60,000, and the fair value of its recorded assets and liabilities was equal to the book value. The excess of implied over fair value of the recorded net assets was attributed to an unrecorded manufacturing formula held by Sanchez Company, which had an expected remaining useful life of five years from June 30,2014.

Financial date for 2016 are presented below:

Padilla Company

Sanchez Company

Sales

$2,555,500

$1,120,000

Equity in subsidiary income

147,200

Total revenue

2,711,550

1,120,000

Cost of goods sold

1,730,000

690,500

Expenses

654,500

251,000

Total cost and expense

2,384,500

941,500

Net income

327,050

178,500

1/1 retained earnings

591,200

139,500

Net income

327,050

178,500

Dividends declared

(100,000)

(60,000)

12/31 retained earnings

818,250

258,000

Cash

119,500

132,500

Accounts receivable

342,000

125,000

Inventory

362,000

201,000

Other current assets

40,500

13,000

Land

150000

Investment in Sanchez Company

422,400

Property and equipment

825,000

241,000

Accumulated depreciation

(207,000)

(53,500)

Total assets

2,156,250

659,000

Accounts payable

226,249

32,000

Other liabilities

18,751

19,000

Capital stock

1,000,000

300,000

Additional paid-in capital

50,000

Retained earnings

818,250

258,000

Total liabilities and equity

2,156,250

659,000

image text in transcribed

On December 31, 2014, Padilla Company sold equipment (with an original cost of $100,000 and accumulated depreciation of $50,000) to Sanchez Company for $160,000. This equipment has since been depreciated at an annual rate of 20% of the purchase price. During 2015, Sanchez Company sold land to Padilla Company at a profit of $19,000.

The inventory of Padilla Company on December 31, 2015, included goods purchased from Sanchez Company on which Sanchez Company recognized profit of $9,000. During 2016, Sanchez Company sold goods to Padilla Company for $375000, of which $60000 was unpaid on December 31, 2016. The December 31, 2016 inventory of Padilla Company included goods acquired from Sanchez Company on which Sanchez Company recognized a profit of $16,000.

Required: Prepare a consolidated financial statements work paper for the year ended December 31, 2016

PADILLA COMPANY AND SUBSIDIARY Consolidated Statements Workpaper For the Year Ended December 31, 2016 P7 17V3 Padilla Company Sanchez Company Eliminations Drobil Norcontrolling Interest Consolidalcd Balances Credit 1,120,000 INCOME STATEMENT Sales Equity income Total revenue Cost of goods sold 2,555,500 147 200 2.702,700 1.730.000 1,120.000 690,500 } 654,500 2.384.500 318,200 251.000 941.500 178.500 Expenses Total cost & expense Nel carissical income Noncliclinica interest in income Nat income to retained eamings 31.300 318.200 178,500 31,300 139.500 178.500 31.300 STATEMENT OF RETAINED EARNINGS 1/1 Retained eamings: Padila Company 591.200 Sanchez Company Net Income from above 318.200 Dividend declared: Padila Company 1100 000) Sanchez Company 12/31 Retained earings to balance sheet 809,400 160.000) 258,000 31,300 Padilla Company Sanchez Company Noncontrolling Interest Consolidated Balances BALANCE SHEET Cash Accounts Receivable Inventory Other current assets Investment in Sanchez 119.500 342.000 362.000 40.500 422.400 132.500 125,000 201,000 13,000 Difference between implied and book value Land 150.000 Plant and equipment 825,000 Accumulated topicciali 207.000) Manufacturing formula Total Assets 2,054,400 241.000 (50.500) 659.000 32 000 19.000 Accounts Payable 226.249 Other Liabilities 18 751 Capital stock: Padila Company 1.000.000 Sanchez Company Additional paid in capital Sanchez Company Retained oamings from 209.400 1/1 Noncontrolling interest in net assets 300.000 50,000 250,000 31,300 #VALUE! EVALUEI 12/31 Nemiconcalling inleres in relassels Total liabilities & equ 2,054,400 659,000 PADILLA COMPANY AND SUBSIDIARY Consolidated Statements Workpaper For the Year Ended December 31, 2016 P7 17V3 Padilla Company Sanchez Company Eliminations Drobil Norcontrolling Interest Consolidalcd Balances Credit 1,120,000 INCOME STATEMENT Sales Equity income Total revenue Cost of goods sold 2,555,500 147 200 2.702,700 1.730.000 1,120.000 690,500 } 654,500 2.384.500 318,200 251.000 941.500 178.500 Expenses Total cost & expense Nel carissical income Noncliclinica interest in income Nat income to retained eamings 31.300 318.200 178,500 31,300 139.500 178.500 31.300 STATEMENT OF RETAINED EARNINGS 1/1 Retained eamings: Padila Company 591.200 Sanchez Company Net Income from above 318.200 Dividend declared: Padila Company 1100 000) Sanchez Company 12/31 Retained earings to balance sheet 809,400 160.000) 258,000 31,300 Padilla Company Sanchez Company Noncontrolling Interest Consolidated Balances BALANCE SHEET Cash Accounts Receivable Inventory Other current assets Investment in Sanchez 119.500 342.000 362.000 40.500 422.400 132.500 125,000 201,000 13,000 Difference between implied and book value Land 150.000 Plant and equipment 825,000 Accumulated topicciali 207.000) Manufacturing formula Total Assets 2,054,400 241.000 (50.500) 659.000 32 000 19.000 Accounts Payable 226.249 Other Liabilities 18 751 Capital stock: Padila Company 1.000.000 Sanchez Company Additional paid in capital Sanchez Company Retained oamings from 209.400 1/1 Noncontrolling interest in net assets 300.000 50,000 250,000 31,300 #VALUE! EVALUEI 12/31 Nemiconcalling inleres in relassels Total liabilities & equ 2,054,400 659,000

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

Audit Analytics In The Financial Industry

Authors: Jun Dai

3rd Edition

1787430863, 9781787430860

More Books

Students also viewed these Accounting questions