Question
Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2021, in exchange for $912,900 cash. At the acquisition
Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2021, in exchange for $912,900 cash. At the acquisition date, Stanfords total fair value, including the noncontrolling interest, was assessed at $1,141,125. Also at the acquisition date, Stanford's book value was $524,500.
Several individual items on Stanfords financial records had fair values that differed from their book values as follows:
Book Value | Fair Value | ||||||
Trade names (indefinite life) | $ | 286,700 | $ | 350,700 | |||
Property and equipment (net, 8-year remaining life) | 231,200 | 248,800 | |||||
Patent (14-year remaining life) | 113,300 | 146,900 | |||||
For internal reporting purposes, Plaza, 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.
Plaza | Stanford | ||||||
Revenues | $ | (755,900) | $ | (746,500) | |||
Cost of goods sold | 417,900 | 315,500 | |||||
Depreciation expense | 177,100 | 28,900 | |||||
Amortization expense | 0 | 22,500 | |||||
Equity in income of Stanford | (300,000) | 0 | |||||
Net income | $ | (460,900) | $ | (379,600) | |||
Retained earnings, 1/1/21 | $ | (1,016,600) | $ | (422,000) | |||
Net income | (460,900) | (379,600) | |||||
Dividends declared | 239,200 | 22,000 | |||||
Retained earnings, 12/31/21 | $ | (1,238,300) | $ | (779,600) | |||
Current assets | $ | 685,600 | $ | 344,300 | |||
Investment in Stanford | 1,195,300 | 0 | |||||
Trade names | 191,400 | 286,700 | |||||
Property and equipment (net) | 821,5000 | 202,300 | |||||
Patents | 0 | 90,800 | |||||
Total assets | $ | 2,893,800 | $ | 924,100 | |||
Accounts payable | $ | (113,300) | $ | (42,000) | |||
Common stock | (239,200) | (84,000) | |||||
Additional paid-in capital | (1,303,000) | (18,500) | |||||
Retained earnings (above) | (1,238,300) | (779,600) | |||||
Total liabilities and equities | $ | (2,893,800) | $ | (924,100) | |||
At year-end, there were no intra-entity receivables or payables.
Prepare a worksheet to consolidate the financial statements of Plaza, Inc., and its subsidiary Stanford. (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.)
PLAZA CORPORATION AND STANFORD CORPORATION Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Plaza Stanford Debit Credit (755,900) $ (746,500) 417,900 315,500 Noncontrolling Interest Consolidated Totals Accounts $ $ 1,502,400 733,400 177,100 28,900 Revenues Cost of goods sold Depreciation expense Amortization expense Equity in income of Stanford Net income 0 22,500 0 300,000 (300,000) (460,900) $ $ (379,600) Consolidated net income NCI share of CNI Plaza share of CNI Retained earnings, 1/1/21 $ Net income Dividends declared (1,016,600) (460,900) 239,200 (1,238,300) 685,600 1,195,300 191,400 821,500 $ (422,000) (379,600) 22,000 $ (779,600) $ 344,300 Retained earnings, 12/31/21 Current assets $ Investment in Stanford 0 286,700 Tradenames Property and equipment (net) Patents 202,300 90,800 0 Goodwill Total assets $ $ Accounts payable 2,893,800 (113,300) (239,200) 924,100 (42,000) (84,000) Common stock (1,303,000) (18,500) Additional paid-in capital Noncontrolling interest Retained earnings, 12/31 Total liabilities and equities (1,238,300) (2,893,800) (779,600) $ (924,100)| $ 300,000 $ $ 0
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started