In: Accounting
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2015, for $788,160 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $985,200 although Sierra’s book value was only $633,000. 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 | $ | 68,300 | $ | 323,300 | ||
Buildings and
equipment |
353,000 | 305,000 | ||||
Copyright (20-year life) | 108,000 | 240,000 | ||||
Notes payable (due in 8 years) | (198,000 | ) | (184,800 | ) | ||
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, 2015, for both companies. |
Padre | Sierra | |||||
Revenues | $ | (1,577,860 | ) | $ | (579,000 | ) |
Cost of goods sold | 743,000 | 388,000 | ||||
Depreciation expense | 349,000 | 18,800 | ||||
Amortization expense | 0 | 5,400 | ||||
Interest expense | 51,100 | 6,800 | ||||
Equity in income of Sierra | (125,240 | ) | 0 | |||
Net income | $ | (560,000 | ) | $ | (160,000 | ) |
Retained earnings, 1/1/15 | $ | (1,450,000 | ) | $ | (473,000 | ) |
Net income (above) | (560,000 | ) | (160,000 | ) | ||
Dividends declared | 260,000 | 65,000 | ||||
Retained earnings, 12/31/15 | $ | (1,750,000 | ) | $ | (568,000 | ) |
Current assets | $ | 1,176,600 | $ | 572,900 | ||
Investment in Sierra | 861,400 | 0 | ||||
Land | 333,000 | 68,300 | ||||
Buildings and equipment (net) | 882,000 | 334,200 | ||||
Copyright | 0 | 102,600 | ||||
Total assets | $ | 3,253,000 | $ | 1,078,000 | ||
Accounts payable | $ | (222,000 | ) | $ | (152,000 | ) |
Notes payable | (531,000 | ) | (198,000 | ) | ||
Common stock | (300,000 | ) | (100,000 | ) | ||
Additional paid-in capital | (450,000 | ) | (60,000 | ) | ||
Retained earnings (above) | (1,750,000 | ) | (568,000 | ) | ||
Total liabilities and equities | $ | (3,253,000 | ) | $ | (1,078,000 | ) |
At year-end, there were no intra-entity receivables or payables. |
Using the acquisition method, prepare the worksheet to consolidate these two companies.