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 Fair Value Land $ 65,000 $ 290,000 Buildings and equipment (10-year remaining life) 287,000 263,000 Copyright (20-year remaining life) 122,000 216,000 Notes payable (due in 8 years) (176,000 ) (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 Sierra Revenues $ (1,394,980 ) $ (684,900 ) Cost of goods sold 774,000 432,000 Depreciation expense 274,000 11,600 Amortization expense 0 6,100 Interest expense 52,100 9,200 Equity in income of Sierra (177,120 ) 0 Net income $ (472,000 ) $ (226,000 ) Retained earnings, 1/1/21 $ (1,275,000 ) $ (530,000 ) Net income (472,000 ) (226,000 ) Dividends declared 260,000 65,000 Retained earnings, 12/31/21 $ (1,487,000 ) $ (691,000 ) Current assets $ 856,160 $ 764,700 Investment in Sierra 927,840 0 Land 360,000 65,000 Buildings and equipment (net) 909,000 275,400 Copyright 0 115,900 Total assets $ 3,053,000 $ 1,221,000 Accounts payable $ (275,000 ) $ (194,000 ) Notes payable (541,000 ) (176,000 ) Common stock (300,000 ) (100,000 ) Additional paid-in capital (450,000 ) (60,000 ) Retained earnings (above) (1,487,000 ) (691,000 ) Total liabilities and equities $ (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.

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 Fair Value Land $ 65,000 $ 290,000 Buildings and equipment (10-year remaining life) 287,000 263,000 Copyright (20-year remaining life) 122,000 216,000 Notes payable (due in 8 years) (176,000 ) (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 Sierra Revenues $ (1,394,980 ) $ (684,900 ) Cost of goods sold 774,000 432,000 Depreciation expense 274,000 11,600 Amortization expense 0 6,100 Interest expense 52,100 9,200 Equity in income of Sierra (177,120 ) 0 Net income $ (472,000 ) $ (226,000 ) Retained earnings, 1/1/21 $ (1,275,000 ) $ (530,000 ) Net income (472,000 ) (226,000 ) Dividends declared 260,000 65,000 Retained earnings, 12/31/21 $ (1,487,000 ) $ (691,000 ) Current assets $ 856,160 $ 764,700 Investment in Sierra 927,840 0 Land 360,000 65,000 Buildings and equipment (net) 909,000 275,400 Copyright 0 115,900 Total assets $ 3,053,000 $ 1,221,000 Accounts payable $ (275,000 ) $ (194,000 ) Notes payable (541,000 ) (176,000 ) Common stock (300,000 ) (100,000 ) Additional paid-in capital (450,000 ) (60,000 ) Retained earnings (above) (1,487,000 ) (691,000 ) Total liabilities and equities $ (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.

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Question

	Book Value		Fair Value
Land	$	65,000		$	290,000
Buildings and equipment (10-year remaining life)		287,000			263,000
Copyright (20-year remaining life)		122,000			216,000
Notes payable (due in 8 years)		(176,000	)		(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		Sierra
Revenues	$	(1,394,980	)	$	(684,900	)
Cost of goods sold		774,000			432,000
Depreciation expense		274,000			11,600
Amortization expense		0			6,100
Interest expense		52,100			9,200
Equity in income of Sierra		(177,120	)		0
Net income	$	(472,000	)	$	(226,000	)
Retained earnings, 1/1/21	$	(1,275,000	)	$	(530,000	)
Net income		(472,000	)		(226,000	)
Dividends declared		260,000			65,000
Retained earnings, 12/31/21	$	(1,487,000	)	$	(691,000	)
Current assets	$	856,160		$	764,700
Investment in Sierra		927,840			0
Land		360,000			65,000
Buildings and equipment (net)		909,000			275,400
Copyright		0			115,900
Total assets	$	3,053,000		$	1,221,000
Accounts payable	$	(275,000	)	$	(194,000	)
Notes payable		(541,000	)		(176,000	)
Common stock		(300,000	)		(100,000	)
Additional paid-in capital		(450,000	)		(60,000	)
Retained earnings (above)		(1,487,000	)		(691,000	)
Total liabilities and equities	$	(3,053,000	)	$	(1,221,000	)