entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Sir ill credit entries into one amount and enter this amount in the credit column of the worksheet. Input all amounts as positive va evenues Accounts ost of goods sold epreciation expense mortization expense terest expense quity in income of San Marco eparate company net income onsolidated net income noncontrolling interest Paloma Company PALOMA CORPORATION AND SAN MARCO COMPANY Consolidation Worksheet For Year Ending December 31, 2021 Paloma $ (1.843,000) 1,100,000 125,000 275,000 27,500 S San Marco (675,000) 322,000 120,000 11,000 7.000 o (121,500) $ (437,000) $ (215,000) Consolidation Entries Debit Credit Noncontrolling Consolidated Interest Totals

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
Required A Required B
Determine the consolidated balances for this business combination as of December 31, 2021. (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.)
Show less A
Accounts
Revenues
Cost of goods sold
Depreciation expense
Amortization expense
Interest expense
Equity in income of San Marco
Separate company net income
Consolidated net income
To noncontrolling interest
To Paloma Company
Retained earnings, 1/1
Net income
Dividends declared
Retained earnings, 12/31
Current assets
Investment in San Marco
Customer base
Buildings and equipment
Copyrights
Goodwill
Total assets
Accounts payable
Notes payable
NCI in San Marco
Common stock
Additional paid-in capital
Retained earnings, 12/31
Total liabilities and equities
Paloma
$
(1,843,000)
1,100,000
PALOMA CORPORATION AND SAN MARCO COMPANY
Consolidation Worksheet
For Year Ending December 31, 2021
San Marco
$
$
125,000
275,000
27,500
(121,500)
$ (437,000) S (215,000)
(2,625,000)
(437,000)
350,000
(2,712,000)
0
$
S
$ 1,204,000 $
1,854,000
931,000
950,000
(900,000)
(300,000)
(2,712,000)
(4,939,000)
S (395,000)
(215,000)
25,000
(585,000)
$
$ 4,939,000 S
$ (485,000) S
(542,000)
(675,000)
322,000
120,000
11,000
7.000
0
430,000
0
0
863,000
107,000
1,400,000
(200,000)
(155,000)
(400,000)
(60,000)
(585,000)
S (1,400,000)
Consolidation Entries
Debit
Credit
Noncontrolling Consolidated
Totals
Interest
Transcribed Image Text:Required A Required B Determine the consolidated balances for this business combination as of December 31, 2021. (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.) Show less A Accounts Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of San Marco Separate company net income Consolidated net income To noncontrolling interest To Paloma Company Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Current assets Investment in San Marco Customer base Buildings and equipment Copyrights Goodwill Total assets Accounts payable Notes payable NCI in San Marco Common stock Additional paid-in capital Retained earnings, 12/31 Total liabilities and equities Paloma $ (1,843,000) 1,100,000 PALOMA CORPORATION AND SAN MARCO COMPANY Consolidation Worksheet For Year Ending December 31, 2021 San Marco $ $ 125,000 275,000 27,500 (121,500) $ (437,000) S (215,000) (2,625,000) (437,000) 350,000 (2,712,000) 0 $ S $ 1,204,000 $ 1,854,000 931,000 950,000 (900,000) (300,000) (2,712,000) (4,939,000) S (395,000) (215,000) 25,000 (585,000) $ $ 4,939,000 S $ (485,000) S (542,000) (675,000) 322,000 120,000 11,000 7.000 0 430,000 0 0 863,000 107,000 1,400,000 (200,000) (155,000) (400,000) (60,000) (585,000) S (1,400,000) Consolidation Entries Debit Credit Noncontrolling Consolidated Totals Interest
On January 1, 2020, Paloma Corporation exchanged $1,710,000 cash for 90 percent of the outstanding voting stock of San Marco
Company. The consideration transferred by Paloma provided a reasonable basis for assessing the total January 1, 2020, fair value of
San Marco Company. At the acquisition date, San Marco reported the following owners' equity amounts in its balance sheet:
Common stock
Additional paid-in capital
Retained earnings
In determining its acquisition offer, Paloma noted that the values for San Marco's recorded assets and liabilities approximated their fair
values. Paloma also observed that San Marco had developed internally a customer base with an assessed fair value of $800,000 that
was not reflected on San Marco's books. Paloma expected both cost and revenue synergies from the combination.
At the acquisition date, Paloma prepared the following fair-value allocation schedule:
Fair value of San Marco Company
Book value of San Marco Company
Excess fair value
to customer base (10-year remaining life)
to goodwill
Revenues
Cost of goods sold
Depreciation expense
Amortization expense
Interest expense
Equity in income of San Marco
Net income
Retained earnings, 1/1
Net income
Dividends declared
Retained earnings, 12/31
$400,000
60,000
265,000
At December 31, 2021, the two companies report the following balances:
Current assets
Investment in San Marco
Buildings and equipment
Copyrights
Total assets
Accounts payable
Notes payable
Common stock
Additional paid-in capital
Retained earnings, 12/31
Total liabilities and equities
$ 1,900,000
725,000
1,175,000
800,000
375,000
$
Paloma
$ (1,843,000)
1,100,000
San Marco
$ (675,000)
322,000
120,000
11,000
7,000
0
125,000
275,000
27,500
(121,500)
$ (437,000) $ (215,000)
$ (2,625,000) $
(437,000)
350,000
(395,000)
(215,000)
25,000
$ (2,712,000) $ (585,000)
$ 1,204,000
430,000
1,854,000
863,000
931,000
950,000
197,000
$ 4,939,000 $ 1,400,000
$ (485,000) $
(542,000)
(900,000)
(300,000)
(2,712,000)
$ (4,939,000)
At year-end, there were no intra-entity receivables or payables.
(200,000)
(155,000)
(400,000)
(60,000)
(585,000)
$(1,400,000)
a. Determine the consolidated balances for this business combination as of December 31, 2021.
b. If instead the noncontrolling interest's acquisition-date fair value is assessed at $167,500, what changes would be evident in the
consolidated statements?
Transcribed Image Text:On January 1, 2020, Paloma Corporation exchanged $1,710,000 cash for 90 percent of the outstanding voting stock of San Marco Company. The consideration transferred by Paloma provided a reasonable basis for assessing the total January 1, 2020, fair value of San Marco Company. At the acquisition date, San Marco reported the following owners' equity amounts in its balance sheet: Common stock Additional paid-in capital Retained earnings In determining its acquisition offer, Paloma noted that the values for San Marco's recorded assets and liabilities approximated their fair values. Paloma also observed that San Marco had developed internally a customer base with an assessed fair value of $800,000 that was not reflected on San Marco's books. Paloma expected both cost and revenue synergies from the combination. At the acquisition date, Paloma prepared the following fair-value allocation schedule: Fair value of San Marco Company Book value of San Marco Company Excess fair value to customer base (10-year remaining life) to goodwill Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of San Marco Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 $400,000 60,000 265,000 At December 31, 2021, the two companies report the following balances: Current assets Investment in San Marco Buildings and equipment Copyrights Total assets Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings, 12/31 Total liabilities and equities $ 1,900,000 725,000 1,175,000 800,000 375,000 $ Paloma $ (1,843,000) 1,100,000 San Marco $ (675,000) 322,000 120,000 11,000 7,000 0 125,000 275,000 27,500 (121,500) $ (437,000) $ (215,000) $ (2,625,000) $ (437,000) 350,000 (395,000) (215,000) 25,000 $ (2,712,000) $ (585,000) $ 1,204,000 430,000 1,854,000 863,000 931,000 950,000 197,000 $ 4,939,000 $ 1,400,000 $ (485,000) $ (542,000) (900,000) (300,000) (2,712,000) $ (4,939,000) At year-end, there were no intra-entity receivables or payables. (200,000) (155,000) (400,000) (60,000) (585,000) $(1,400,000) a. Determine the consolidated balances for this business combination as of December 31, 2021. b. If instead the noncontrolling interest's acquisition-date fair value is assessed at $167,500, what changes would be evident in the consolidated statements?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 10 images

Blurred answer
Knowledge Booster
Basic Accounting Terms
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
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