Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $802,720 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $1,003,400 although Sierra's book valu was only $690,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as Follows: Book Value Land $ 65,000 Fair Value $ 290,000 Buildings and equipment (10-year remaining life) 287,000 263,000 Copyright (20-year remaining life) Notes payable (due in 8 years) 122,000 (176,000) 216,000 (157,600) 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. 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 Notes payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities Padre $ (1,394,980) 774,000 274,000 Sierra $ (684,900) 432,000 0 52,100 11,600 6,100 9,200 (177,120) 0 $ (472,000) $ (226,000) $ (1,275,000) $ (530,000) (472,000) 260,000 (226,000) 65,000 $ (1,487,000) $ (691,000) $ 856,160 $ 764,700 927,840 0 360,000 65,000 909,000 275,400 0 115,900 $ 3,053,000 $ 1,221,000 $ (275,000) $ (194,000) (541,000) (176,000) (300,000) (100,000) (450,000) (1,487,000) $(3,053,000) (60,000) (691,000) $ (1,221,000) 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

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

s

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $802,720 cash. At the
acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $1,003,400 although Sierra's book value
was only $690,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as
follows:
Land
$
Buildings and equipment (10-year remaining life)
Copyright (20-year remaining life)
Book Value
65,000
287,000
Fair Value
$ 290,000
263,000
Notes payable (due in 8 years)
122,000
(176,000)
216,000
(157,600)
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
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
Notes payable
Common stock
Additional paid-in capital
Retained earnings (above)
Total liabilities and equities
(684,900)
Sierra
$ (1,394,980)
774,000
$
274,000
0
52,100
(177,120)
$ (472,000) $
$ (1,275,000)
(472,000)
260,000
432,000
11,600
6,100
9,200
0
(226,000)
(530,000)
(226,000)
65,000
$ (1,487,000)
$
(691,000)
$
856,160
$
764,700
927,840
0
360,000
65,000
909,000
275,400
0
115,900
$ 3,053,000
$
1,221,000
$ (275,000) $
(194,000)
(541,000)
(176,000)
(300,000)
(100,000)
(450,000)
(60,000)
(1,487,000)
(691,000)
$(3,053,000) $ (1,221,000)
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.)
Transcribed Image Text:Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $802,720 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $1,003,400 although Sierra's book value was only $690,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: Land $ Buildings and equipment (10-year remaining life) Copyright (20-year remaining life) Book Value 65,000 287,000 Fair Value $ 290,000 263,000 Notes payable (due in 8 years) 122,000 (176,000) 216,000 (157,600) 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 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 Notes payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities (684,900) Sierra $ (1,394,980) 774,000 $ 274,000 0 52,100 (177,120) $ (472,000) $ $ (1,275,000) (472,000) 260,000 432,000 11,600 6,100 9,200 0 (226,000) (530,000) (226,000) 65,000 $ (1,487,000) $ (691,000) $ 856,160 $ 764,700 927,840 0 360,000 65,000 909,000 275,400 0 115,900 $ 3,053,000 $ 1,221,000 $ (275,000) $ (194,000) (541,000) (176,000) (300,000) (100,000) (450,000) (60,000) (1,487,000) (691,000) $(3,053,000) $ (1,221,000) 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.)
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Accounting for Intangible assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education