On January 1, 2020, Mona, Inc., acquired 90 percent of Lisa Company’s common stock as well as 70 percent of its preferred shares. Mona paid $73,000 in cash for the preferred stock, with a call value of 110 percent of the $50 per share par value. The remaining 30 percent of the preferred shares traded at a $42,000 fair value. Mona paid $580,500 for the common stock. At the acquisition date, the noncontrolling interest in the common stock had a fair value of $64,500. The excess fair value over Lisa’s book value was attributed to franchise contracts of $46,000. This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends (a total of $16,000 per year) on an annual basis. During 2020, Lisa’s book value increased by $118,000.

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

On January 1, 2020, Mona, Inc., acquired 90 percent of Lisa Company’s common stock as well as 70 percent of its preferred shares. Mona paid $73,000 in cash for the preferred stock, with a call value of 110 percent of the $50 per share par value. The remaining 30 percent of the preferred shares traded at a $42,000 fair value. Mona paid $580,500 for the common stock. At the acquisition date, the noncontrolling interest in the common stock had a fair value of $64,500. The excess fair value over Lisa’s book value was attributed to franchise contracts of $46,000. This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends (a total of $16,000 per year) on an annual basis. During 2020, Lisa’s book value increased by $118,000.

 

On January 2, 2020, Mona acquired one-half of Lisa's outstanding bonds payable to reduce the business combination's debt position. Lisa's bonds had a face value of $100,000 and paid cash interest of 6 percent per year. These bonds had been issued to the public to yield 10 percent. Interest is paid each December 31. On January 2, 2020, these bonds had a total $87,320 carrying amount. Mona paid $51,773, indicating an effective interest rate of 5 percent.

 

On January 3, 2020, Mona sold Lisa fixed assets that had originally cost $108,000 but had accumulated depreciation of $80,000 when transferred. The transfer was made at a price of $136,000. These assets were estimated to have a remaining useful life of 10 years.

 

The individual financial statements for these two companies for the year ending December 31, 2021, are as follows:

 

  Mona, Inc.   Lisa Company
Sales and other revenues $ (516,000 )   $ (216,000 )
Expenses   228,000       128,000  
Dividend income—Lisa common stock   (16,200 )     0  
Dividend income—Lisa preferred stock   (11,200 )     0  
Net income $ (315,400 )   $ (88,000 )
Retained earnings, 1/1/21 $ (708,000 )   $ (516,000 )
Net income (above)   (315,400 )     (88,000 )
Dividends declared—common stock   100,800       18,000  
Dividends declared—preferred stock   0       16,000  
Retained earnings, 12/31/21 $ (922,600 )   $ (570,000 )
Current assets $ 138,419     $ 508,000  
Investment in Lisa—common stock   580,500       0  
Investment in Lisa—preferred stock   73,000       0  
Investment in Lisa—bonds   50,930       0  
Fixed assets   1,108,000       808,000  
Accumulated depreciation   (308,000 )     (208,000 )
Total assets $ 1,642,849     $ 1,108,000  
Accounts payable $ (412,249 )   $ (128,942 )
Bonds payable   0       (100,000 )
Discount on bonds payable   0       6,942  
Common stock   (308,000 )     (208,000 )
Preferred stock   0       (108,000 )
Retained earnings, 12/31/21   (922,600 )     (570,000 )
Total liabilities and equities $ (1,642,849 )   $ (1,108,000 )
 

Note: Credits are indicated by parentheses.

 

  1. What consolidation worksheet adjustments would have been required as of January 1, 2020, to eliminate the subsidiary's common and preferred stocks?

  2. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for Mona's purchase of Lisa's bonds?

  3. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for the intra-entity sale of fixed assets?

  4. Assume that consolidated financial statements are being prepared for the year ending December 31, 2021. Calculate the consolidated balance for each of the following accounts:

  • Franchises
  • Fixed Assets
  • Accumulated Depreciation
  • Expenses
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Consolidations
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
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