Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66554c5e5acc5_14266554c5e4e4aa.jpg)
Transcribed Image Text:
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $766,240 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $957,800 although Sierra's book value was only $650,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: Book Value Land $ 63,900 Fair Value $ 254,900 Buildings and equipment (10-year remaining life) Copyright (20-year remaining life) Notes payable (due in 8 years) 356,000 181,000 (224,000) 326,000 317,000 (213,200) 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, 2021, for both companies. Padre $(1,426,320) 702,000 329,000 0 48,400 (155,080) $ (502,000) Sierra $ (693,450) 461,000 19,000 9,050 5,400 0 $ (199,000) $(1,460,000) $ (490,000) (502,000) 260,000 $ (1,702,000) Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $ 1,062,680 869,320 347,000 Notes payable (199,000) $ 65,000 (624,000) $ 619,150 0 63,900 928,000 337,000 171,950 $ 3,207,000 $ 1,192,000 $ (251,000) $ (184,000) (504,000) (300,000) (450,000) (224,000) (100,000) (60,000) (624,000) (1,702,000) $(3,207,000) $ (1,192,000) At year-end, there were no intra-entity receivables or payables. Prepare a worksheet to consolidate the financial statements of 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. Input all amounts as positive values.) ++ PADRE INC., AND SIERRA CORPORATION Consolidated Worksheet For Year Ending December 31, 2021 Consolidation Entries Credit Accounts Padre Sierra Debit $ (1,426,320) $ (693,450) 702,000 329,000 461,000 19,000 0 9,050 48,400 (155,080) 5,400 0 Revenues Cost of goods sold Depreciation expense 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, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 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 (above) Total liabilities and equities $ (502,000) $ (199,000) $ (1,460,000) $ (490,000) (502,000) 260,000 (199,000) 65,000 $ (1,702,000) $ (624,000) $ 1,062,680 $ 619,150 869,320 347,000 928,000 0 0 63,900 337,000 171,950 $ 3,207,000 $1,192,000 $ (251,000) $ (184,000) (504,000) (224,000) (300,000) (100,000) (450,000) (1,702,000) (60,000) (624,000) $ (3,207,000) $(1,192,000) Noncontrolling Interest Consolidated Totals Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $766,240 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $957,800 although Sierra's book value was only $650,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: Book Value Land $ 63,900 Fair Value $ 254,900 Buildings and equipment (10-year remaining life) Copyright (20-year remaining life) Notes payable (due in 8 years) 356,000 181,000 (224,000) 326,000 317,000 (213,200) 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, 2021, for both companies. Padre $(1,426,320) 702,000 329,000 0 48,400 (155,080) $ (502,000) Sierra $ (693,450) 461,000 19,000 9,050 5,400 0 $ (199,000) $(1,460,000) $ (490,000) (502,000) 260,000 $ (1,702,000) Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $ 1,062,680 869,320 347,000 Notes payable (199,000) $ 65,000 (624,000) $ 619,150 0 63,900 928,000 337,000 171,950 $ 3,207,000 $ 1,192,000 $ (251,000) $ (184,000) (504,000) (300,000) (450,000) (224,000) (100,000) (60,000) (624,000) (1,702,000) $(3,207,000) $ (1,192,000) At year-end, there were no intra-entity receivables or payables. Prepare a worksheet to consolidate the financial statements of 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. Input all amounts as positive values.) ++ PADRE INC., AND SIERRA CORPORATION Consolidated Worksheet For Year Ending December 31, 2021 Consolidation Entries Credit Accounts Padre Sierra Debit $ (1,426,320) $ (693,450) 702,000 329,000 461,000 19,000 0 9,050 48,400 (155,080) 5,400 0 Revenues Cost of goods sold Depreciation expense 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, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 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 (above) Total liabilities and equities $ (502,000) $ (199,000) $ (1,460,000) $ (490,000) (502,000) 260,000 (199,000) 65,000 $ (1,702,000) $ (624,000) $ 1,062,680 $ 619,150 869,320 347,000 928,000 0 0 63,900 337,000 171,950 $ 3,207,000 $1,192,000 $ (251,000) $ (184,000) (504,000) (224,000) (300,000) (100,000) (450,000) (1,702,000) (60,000) (624,000) $ (3,207,000) $(1,192,000) Noncontrolling Interest Consolidated Totals
Expert Answer:
Answer rating: 100% (QA)
To prepare a consolidated worksheet for Padre Inc and Sierra Corporation for the year ending December 31 2021 you need to follow the instructions prov... View the full answer
Posted Date:
Students also viewed these accounting questions
-
1. What is your reaction to the situation described in this case? What factors, both inside the company and externally, appear to have contributed to this situation? 2. What appeared to be happening...
-
To determine the volume of an irregularly shaped glass vessel, the vessel is weighed empty (121.3 g) and when filled with carbon tetrachloride (283.2 g). What is the volume capacity of the vessel, in...
-
Describe three key components in doing a strategic analysis of operating income. LO1
-
Scan Tech Inc., a developer of radiology equipment, has stock outstanding as follows: 24,000 shares of 2% preferred stock of $75 par, and 100,000 shares of $8 par common. During its first four years...
-
Resistance to change may be a positive force as it can be ____________________. Group of answer choices a signal that it's time to quit a signal that it's time to fire some people a valuable feedback...
-
Why is the typical american today 10 times richer than the typical american a century ago?
-
state and explain with examples the different components of a marketing information system
-
Use the following information to answer the next two questions Chris has a custom curtain and chair cover shop. The job-costing system was designed using an activity-based approach. There are two...
-
Design the sensor for the robot as below to perform painting and welding operations. Justify your answer according to the desired characteristics:
-
The following is data for Cogswell Cogs: 2018 2019 Common stock equity, year-end 2017 6,900 Comprehensive income 1,550 1,700 Dividends Required return 150 180 15% What is residual income for 2018?...
-
Jerry lives on milk and cereal. He spends all his income on 40 units of milk and 30 units of cereal. The price of milk is $3 and the price of cereal is $4. a) Draw Jerry's budget line and clearly...
-
Apple sells its computers through both its own retail shops and through Staples. What kind of channel does Apple use? a. cumulative b. intensive c. contractual d. multiple
-
What were your biggest challenges? Do you really know what its like to start a business? Interview a person you consider an entrepreneur to get some insight. Because time is valuable, have a set of...
-
T F The word entrepreneur has origins that date back to early eleventh-century Arabic traders.
-
What would you do differently the next time you start a business? Do you really know what its like to start a business? Interview a person you consider an entrepreneur to get some insight. Because...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App