Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $736,960 cash. At the acquisition date, Sierras

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $736,960 cash. At the acquisition date, Sierras total fair value, including the noncontrolling interest, was assessed at $921,200 although Sierras book value was only $634,000. Also, several individual items on Sierras financial records had fair values that differed from their book values as follows:

Book Value Fair Value
Land $ 60,800 $ 237,800
Buildings and equipment (10-year remaining life) 301,000 268,000
Copyright (20-year remaining life) 177,000 305,000
Notes payable (due in 8 years) (229,000 ) (213,800 )

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 Sierra
Revenues $ (1,476,500 ) $ (660,900 )
Cost of goods sold 725,000 428,000
Depreciation expense 352,000 14,200
Amortization expense 0 8,850
Interest expense 47,300 8,850
Equity in income of Sierra (156,800 ) 0
Net income $ (509,000 ) $ (201,000 )
Retained earnings, 1/1/18 $ (1,465,000 ) $ (474,000 )
Net income (509,000 ) (201,000 )
Dividends declared 260,000 65,000
Retained earnings, 12/31/18 $ (1,714,000 ) $ (610,000 )
Current assets $ 1,126,240 $ 730,250
Investment in Sierra 841,760 0
Land 346,000 60,800
Buildings and equipment (net) 890,000 286,800
Copyright 0 168,150
Total assets $ 3,204,000 $ 1,246,000
Accounts payable $ (247,000 ) $ (247,000 )
Notes payable (493,000 ) (229,000 )
Common stock (300,000 ) (100,000 )
Additional paid-in capital (450,000 ) (60,000 )
Retained earnings (above) (1,714,000 ) (610,000 )
Total liabilities and equities $ (3,204,000 ) $ (1,246,000 )

At year-end, there were no intra-entity receivables or payables.

Using the acquisition method, prepare the worksheet to consolidate these two companies.

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

Accounting A Smart Approach

Authors: Mary Carey, Jane Towers-Clark, Cathy Knowles

2nd Edition

0199674914, 978-0199674916

More Books

Students also viewed these Accounting questions