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.)

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter12: Intangibles
Section: Chapter Questions
Problem 18E
icon
Related questions
icon
Concept explainers
Question
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:
Book Value
Land
$
65,000
Fair Value
$ 290,000
Buildings and equipment (10-year remaining life)
287,000
Copyright (20-year remaining life)
Notes payable (due in 8 years)
122,000
(176,000)
263,000
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
Sierra
$ (1,394,980)
774,000
274,000
$
(684,900)
432,000
11,600
6,100
52,100
(177,120)
9,200
$ (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
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: Book Value Land $ 65,000 Fair Value $ 290,000 Buildings and equipment (10-year remaining life) 287,000 Copyright (20-year remaining life) Notes payable (due in 8 years) 122,000 (176,000) 263,000 216,000 (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 Sierra $ (1,394,980) 774,000 274,000 $ (684,900) 432,000 11,600 6,100 52,100 (177,120) 9,200 $ (472,000) $ (226,000) $ (1,275,000) $ (530,000) (472,000) 260,000 (226,000) 65,000 $ (1,487,000) $ (691,000) $ 856,160 $ 764,700 927,840 360,000 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
steps

Step by step

Solved in 4 steps with 2 images

Blurred answer
Knowledge Booster
Receivables Management
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
CONCEPTS IN FED.TAX., 2020-W/ACCESS
CONCEPTS IN FED.TAX., 2020-W/ACCESS
Accounting
ISBN:
9780357110362
Author:
Murphy
Publisher:
CENGAGE L
SWFT Comprehensive Vol 2020
SWFT Comprehensive Vol 2020
Accounting
ISBN:
9780357391723
Author:
Maloney
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage