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 $680,000 cash. At the acquisition date, Sierras

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $680,000 cash. At the acquisition date, Sierras total fair value, including the noncontrolling interest, was assessed at $850,000 although Sierras book value was only $600,000. Also, several individual items on Sierras financial records had fair values that differed from their book values as follows:

Book Value Fair Value
Land $ 60,000 $ 225,000
Buildings and equipment (10-year remaining life) 275,000 250,000
Copyright (20-year remaining life) 100,000 200,000
Notes payable (due in 8 years) (130,000 ) (120,000 )

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 $ (1,360,000 ) $ (540,000 )
Cost of goods sold 700,000 385,000
Depreciation expense 260,000 10,000
Amortization expense 0 5,000
Interest expense 44,000 5,000
Equity in income of Sierra (105,000 ) 0
Net income $ (461,000 ) $ (135,000 )
Retained earnings, 1/1/18 $ (1,265,000 ) $ (440,000 )
Net income (461,000 ) (135,000 )
Dividends declared 260,000 65,000
Retained earnings, 12/31/18 $ (1,466,000 ) $ (510,000 )
Current assets $ 965,000 $ 528,000
Investment in Sierra 733,000 0
Land 292,000 60,000
Buildings and equipment (net) 877,000 265,000
Copyright 0 95,000
Total assets $ 2,867,000 $ 948,000
Accounts payable $ (191,000 ) $ (148,000 )
Notes payable (460,000 ) (130,000 )
Common stock (300,000 ) (100,000 )
Additional paid-in capital (450,000 ) (60,000 )
Retained earnings (above) (1,466,000 ) (510,000 )
Total liabilities and equities $ (2,867,000 ) $ (948,000 )

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

Using the acquisition method, prepare the worksheet to consolidate 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. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.)

PADRE INC., AND SIERRA CORPORATION
Consolidated Worksheet
For Year Ending December 31, 2018
Consolidation Entries
Accounts Padre Sierra Debit Credit Noncontrolling Interest Consolidated Totals
Revenues $(1,360,000) $(540,000)
Cost of goods sold 700,000 385,000
Depreciation expense 260,000 10,000
Amortization expense 0 5,000
Interest expense 44,000 5,000
Equity in income of Sierra (105,000) 0
Separate company net income $(461,000) $(135,000)
Consolidated net income
NI to noncontrolling interest
NI to Padre Company
Retained earnings 1/1 $(1,265,000) $(440,000)
Net income (above) (461,000) (135,000)
Dividends declared 260,000 65,000
Retained earnings 12/31 $(1,466,000) $(510,000)
Current assets $965,000 $528,000
Investment in Sierra 733,000
Land 292,000 60,000
Buildings and equipment (net) 877,000 265,000
Copyright 0 95,000
Total assets $2,867,000 $948,000
Accounts payable $(191,000) $(148,000)
Notes payable (460,000) (130,000)
NCI in Sierra 1/1
NCI in Sierra 12/31
Common stock (300,000) (100,000)
Additional paid-in capital (450,000) (60,000)
Retained earnings 12/31 (above) (1,466,000) (510,000)
Total liabilities and stockholders' equity $(2,867,000) $(948,000)

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

The Next Step Advanced Medical Coding And Auditing 2016

Authors: Carol J. Buck MS CPC CCS-P

1st Edition

978-0323389105

More Books

Students also viewed these Accounting questions