The individual financial statements for these two companies for the year ending December 31, 2021, are as follows: Lisa Company Mona, Inc. $ $ (250,000) 145,000 Sales and other revenues (550,000) 245,000 (28,000) (19,800) Expenses Dividend income-Lisa common stock Dividend income-Lisa preferred stock Net income 24 (352,800) 2$ (105,000) (725,000) (352,800) 117,800 (550,000) (105,000) 35,000 33,000 Retained earnings, 1/1/21 Net income (above) 2$ Dividends declared-common stock Dividends declared-preferred stock Retained earnings, 12/31/21 2$ (960,000) $ (587,000) Current assets 2$ 155,419 596,000 90,000 51,833 1,125,000 (325,000) 24 525,000 Investment in Lisa-common stock Investment in Lisa-preferred stock Investment in Lisa-bonds Fixed assets 825,000 Accumulated depreciation (225,000) $ 1,125,000 Total assets $ 1,693,252 Accounts payable Bonds payable Discount on bonds payable Common stock Preferred stock (408,252) (91,472) (100,000) 3,472 (225,000) (125,000) (587,000) 2$ $ (325,000) Retained earnings, 12/31/21 (960,000) Total liabilities and equities $(1,693,252) $(1,125,000) Note: Credits are indicated by parentheses. a. What consolidation worksheet adjustments would have been required as of January 1, 2020, to eliminate the subsidiary's common and preferred stocks? b. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for Mona's purchase of Lisa's bonds? c. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for the intra-entity sale of fixed assets? d. 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

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter13: Investments And Long-term Receivables
Section: Chapter Questions
Problem 19E
icon
Related questions
icon
Concept explainers
Topic Video
Question
The individual financial statements for these two companies for the year ending December 31, 2021, are as follows:
Lisa Company
Mona, Inc.
$ (550,000)
245,000
(28,000)
(19,800)
$ (250,000)
145,000
Sales and other revenues
Expenses
Dividend income-Lisa common stock
Dividend income-Lisa preferred stock
Net income
2$
(352,800)
$
(105,000)
(725,000)
(352,800)
117,800
(550,000)
(105,000)
35,000
33,000
Retained earnings, 1/1/21
Net income (above)
$
Dividends declared-common stock
Dividends declared-preferred stock
Retained earnings, 12/31/21
$
(960,000)
$
(587,000)
155,419
596,000
90,000
51,833
1,125,000
Current assets
$
$
525,000
Investment in Lisa-common stock
Investment in Lisa-preferred stock
Investment in Lisa-bonds
Fixed assets
825,000
(225,000)
$ 1,125,000
Accumulated depreciation
(325,000)
$ 1,693,252
$ (408,252)
Total assets
Accounts payable
Bonds payable
Discount on bonds payable
(91,472)
(100,000)
3,472
(225,000)
(125,000)
(587,000)
Common stock
(325,000)
Preferred stock
Retained earnings, 12/31/21
(960,000)
Total liabilities and equities
$(1,693,252)
$(1,125,000)
Note: Credits are indicated by parentheses.
a. What consolidation worksheet adjustments would have been required as of January 1, 2020, to eliminate the
subsidiary's common and preferred stocks?
b. What consolidation worksheet adjustments would have been required as of December 31, 202O, to account for
Mona's purchase of Lisa's bonds?
c. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for
the intra-entity sale of fixed assets?
d. 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
Transcribed Image Text:The individual financial statements for these two companies for the year ending December 31, 2021, are as follows: Lisa Company Mona, Inc. $ (550,000) 245,000 (28,000) (19,800) $ (250,000) 145,000 Sales and other revenues Expenses Dividend income-Lisa common stock Dividend income-Lisa preferred stock Net income 2$ (352,800) $ (105,000) (725,000) (352,800) 117,800 (550,000) (105,000) 35,000 33,000 Retained earnings, 1/1/21 Net income (above) $ Dividends declared-common stock Dividends declared-preferred stock Retained earnings, 12/31/21 $ (960,000) $ (587,000) 155,419 596,000 90,000 51,833 1,125,000 Current assets $ $ 525,000 Investment in Lisa-common stock Investment in Lisa-preferred stock Investment in Lisa-bonds Fixed assets 825,000 (225,000) $ 1,125,000 Accumulated depreciation (325,000) $ 1,693,252 $ (408,252) Total assets Accounts payable Bonds payable Discount on bonds payable (91,472) (100,000) 3,472 (225,000) (125,000) (587,000) Common stock (325,000) Preferred stock Retained earnings, 12/31/21 (960,000) Total liabilities and equities $(1,693,252) $(1,125,000) Note: Credits are indicated by parentheses. a. What consolidation worksheet adjustments would have been required as of January 1, 2020, to eliminate the subsidiary's common and preferred stocks? b. What consolidation worksheet adjustments would have been required as of December 31, 202O, to account for Mona's purchase of Lisa's bonds? c. What consolidation worksheet adjustments would have been required as of December 31, 2020, to account for the intra-entity sale of fixed assets? d. 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
On January 1, 2020, Mona, Inc., acquired 80 percent of Lisa Company's common stock as well as 60 percent of its
preferred shares. Mona paid $90,000 in cash for the preferred stock, with a call value of 110 percent of the $50 per
share par value. The remaining 40 percent of the preferred shares traded at a $59,000 fair value. Mona paid
$596,000 for the common stock. At the acquisition date, the noncontrolling interest in the common stock had a fair
value of $149,000. The excess fair value over Lisa's book value was attributed to franchise contracts of $76,000.
This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends (a total of
$33,000 per year) on an annual basis. During 2020, Lisa's book value increased by $82,000.
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 8 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 $93,660 carrying amount. Mona paid $53,465, indicating an effective interest rate of
6 percent.
On January 3, 2020, Mona sold Lisa fixed assets that had originally cost $125,000 but had accumulated
depreciation of $50,000 when transferred. The transfer was made at a price of $170,000. These assets were
estimated to have a remaining useful life of 10 years.
Transcribed Image Text:On January 1, 2020, Mona, Inc., acquired 80 percent of Lisa Company's common stock as well as 60 percent of its preferred shares. Mona paid $90,000 in cash for the preferred stock, with a call value of 110 percent of the $50 per share par value. The remaining 40 percent of the preferred shares traded at a $59,000 fair value. Mona paid $596,000 for the common stock. At the acquisition date, the noncontrolling interest in the common stock had a fair value of $149,000. The excess fair value over Lisa's book value was attributed to franchise contracts of $76,000. This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends (a total of $33,000 per year) on an annual basis. During 2020, Lisa's book value increased by $82,000. 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 8 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 $93,660 carrying amount. Mona paid $53,465, indicating an effective interest rate of 6 percent. On January 3, 2020, Mona sold Lisa fixed assets that had originally cost $125,000 but had accumulated depreciation of $50,000 when transferred. The transfer was made at a price of $170,000. These assets were estimated to have a remaining useful life of 10 years.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 3 images

Blurred answer
Knowledge Booster
Financial Statements
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.
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage
Individual Income Taxes
Individual Income Taxes
Accounting
ISBN:
9780357109731
Author:
Hoffman
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
CONCEPTS IN FED.TAX., 2020-W/ACCESS
CONCEPTS IN FED.TAX., 2020-W/ACCESS
Accounting
ISBN:
9780357110362
Author:
Murphy
Publisher:
CENGAGE L
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage