Question

In: Accounting

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...

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
  (10-year remaining life)

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.

Solutions

Expert Solution


Related Solutions

Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $760,960 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $951,200 although Sierra’s book value was only $619,000. 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 $ 67,400 $ 290,400 Buildings and equipment (10-year remaining life) 335,000 299,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2015, for $751,680 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $939,600 although Sierra’s book value was only $683,000. 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 $ 68,200 $ 268,200   Buildings and equipment   (10-year remaining life) 350,000 327,000   Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $680,000 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $850,000 although Sierra’s book value was only $600,000. 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 $ 60,000 $ 225,000 Buildings and equipment (10-year remaining life) 275,000 250,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $736,960 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $921,200 although Sierra’s book value was only $634,000. 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 $ 60,800 $ 237,800 Buildings and equipment (10-year remaining life) 301,000 268,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $771,840 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $964,800 although Sierra’s book value was only $609,000. 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 $ 68,400 $ 300,400 Buildings and equipment (10-year remaining life) 322,000 293,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2015, for $796,960 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $996,200 although Sierra’s book value was only $623,000. 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 $ 60,600 $ 286,600   Buildings and equipment   (10-year remaining life) 340,000 322,000   Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $680,000 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $850,000 although Sierra’s book value was only $600,000. 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 $ 60,000 $ 225,000 Buildings and equipment (10-year remaining life) 275,000 250,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $680,000 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $850,000 although Sierra’s book value was only $600,000. 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 $ 60,000 $ 225,000 Buildings and equipment (10-year remaining life) 275,000 250,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $754,080 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $942,600 although Sierra’s book value was only $659,000. 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 $ 63,000 $ 297,000 Buildings and equipment (10-year remaining life) 355,000 311,000 Copyright...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1,...
Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $736,960 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $921,200 although Sierra’s book value was only $634,000. 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 $ 60,800 $ 237,800 Buildings and equipment (10-year remaining life) 301,000 268,000 Copyright...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT