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, 2021, for $809,120 cash. At the acquisition date, Sierras

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $809,120 cash. At the acquisition date, Sierras total fair value, including the noncontrolling interest, was assessed at $1,011,400 although Sierras book value was only $669,000. Also, several individual items on Sierras financial records had fair values that differed from their book values as follows:

Book Value Fair Value
Land $ 60,900 $ 320,900
Buildings and equipment (10-year remaining life) 330,000 298,000
Copyright (20-year remaining life) 157,000 261,000
Notes payable (due in 8 years) (167,000 ) (156,600 )

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 Sierra
Revenues $ (1,408,440 ) $ (601,350 )
Cost of goods sold 716,000 422,000
Depreciation expense 282,000 11,000
Amortization expense 0 7,850
Interest expense 51,800 5,500
Equity in income of Sierra (121,360 ) 0
Net income $ (480,000 ) $ (155,000 )
Retained earnings, 1/1/21 $ (1,455,000 ) $ (509,000 )
Net income (480,000 ) (155,000 )
Dividends declared 260,000 65,000
Retained earnings, 12/31/21 $ (1,675,000 ) $ (599,000 )
Current assets $ 1,048,520 $ 585,950
Investment in Sierra 878,480 0
Land 358,000 60,900
Buildings and equipment (net) 920,000 319,000
Copyright 0 149,150
Total assets $ 3,205,000 $ 1,115,000
Accounts payable $ (242,000 ) $ (189,000 )
Notes payable (538,000 ) (167,000 )
Common stock (300,000 ) (100,000 )
Additional paid-in capital (450,000 ) (60,000 )
Retained earnings (above) (1,675,000 ) (599,000 )
Total liabilities and equities $ (3,205,000 ) $ (1,115,000 )

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.)

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

Modern Auditing

Authors: Graham Cosserat

1st Edition

0471810584, 9780471810582

More Books

Students also viewed these Accounting questions