Question

Pavin acquires all of Stabler’s outstanding shares on January 1, 2015, for $550,000 in cash. Of...

Pavin acquires all of Stabler’s outstanding shares on January 1, 2015, for $550,000 in cash. Of this amount, $39,000 was attributed to equipment with a 10-year remaining life and $49,000 was assigned to trademarks expensed over a 20-year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary.

On January 1, 2018, Pavin reports $390,000 in bonds outstanding with a carrying amount of $366,000. Stabler purchases half of these bonds on the open market for $189,000.

During 2018, Pavin begins to sell merchandise to Stabler. During that year, inventory costing $116,000 was transferred at a price of $145,000. All but $19,000 (at sales price) of these goods were resold to outside parties by year-end. Stabler still owes $42,000 for inventory shipped from Pavin during December.

The following financial figures are for the two companies for the year ending December 31, 2018. Dividends were both declared and paid during the current year.

Pavin Stabler
Revenues $ (767,000 ) $ (523,000 )
Cost of goods sold 464,000 249,000
Expenses 134,000 167,500
Interest expense—bonds 45,000 0
Interest income—bond investment 0 (21,750 )
Loss on extinguishment of bonds 0 0
Equity in Stabler’s income (128,250 ) 0
Net income $ (252,250 ) $ (128,250 )
Retained earnings, 1/1/18 $ (354,000 ) $ (379,000 )
Net income (252,250 ) (128,250 )
Dividends paid 164,000 86,000
Retained earnings, 12/31/18 $ (442,250 ) $ (421,250 )
Cash and receivables $ 226,000 $ 44,000
Inventory 184,000 96,000
Investment in Stabler 638,250 0
Investment in Pavin bonds 0 189,750
Land, buildings, and equipment (net) 254,000 550,000
Trademarks 0 0
Total assets $ 1,302,250 $ 879,750
Accounts payable $ (173,000 ) $ (220,500 )
Bonds payable (390,000 ) (109,000 )
Discount on bonds 21,000 0
Common stock (318,000 ) (129,000 )
Retained earnings (above) (442,250 ) (421,250 )
Total liabilities and stockholders’ equity $ (1,302,250 ) $ (879,750 )

Note: Credits are indicated by parentheses.

Prepare a worksheet to produce consolidated balances. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Consolidated Totals column should be entered with a minus sign.)

PAVIN AND STABLER
Consolidation Worksheet
For Year Ending December 31, 2018
Consolidation Entries Consolidated
Accounts Pavin Stabler Debit Credit Totals
Revenues $(767,000) $(523,000) 1,290,000 $0
Cost of goods sold 464,000 249,000 713,000 0
Expenses 134,000 167,500
Interest expense—bonds 45,000 0
Interest income—bond investment 0 (21,750)
Loss on extinguishment of bonds 0 0
Equity in income of Stabler (128,250) 0
Net income $(252,250) $(128,250) $0
Retained earnings, 1/1/18 (354,000)
Retained earnings, 1/1/18 (379,000)
Net income (252,250) (128,250) 0
Dividends paid 164,000 86,000
Retained earnings, 12/31/18 $(442,250) $(421,250) $0
Cash and receivables $226,000 $44,000
Inventory 184,000 96,000
Investment in Stabler 638,250 0
Investment in Pavin 0 189,750
Land, buildings, and equipment (net) 254,000 550,000
Trademarks 0 0
Total assets $1,302,250 $879,750 $0
Accounts payable (173,000) (220,500)
Bonds payable (390,000) (109,000)
Discount on bonds 21,000 0
Common stock (318,000) (129,000)
Retained earnings (442,250) (421,250) 0
Total liabilities and stockholders’ equity $(1,302,250) $(879,750) $713,000 $1,290,000 $0

Homework Answers

Answer #1

Solution

Given the data

Pavin acquires all of Stabler’s outstanding shares on January 1, 2015, for $550,000 in cash. Of this amount, $39,000 was attributed to equipment with a 10-year remaining life and $49,000 was assigned to trademarks expensed over a 20-year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary.

On January 1, 2018, Pavin reports $390,000 in bonds outstanding with a carrying amount of $366,000. Stable purchases half of these bonds on the open market for $189,000.


Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of...
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of $770,000. On that day, Small reported common stock of $170,000 and retained earnings of $400,000. At the acquisition date, $75,500 of the fair-value price was attributed to undervalued land while $52,000 was assigned to undervalued equipment having a 10-year remaining life. The $72,500 unallocated portion of the acquisition-date excess fair value over book value was viewed as goodwill. Over the next few years, Giant...
Adams, Inc., acquires Clay Corporation on January 1, 2017, in exchange for $514,400 cash. Immediately after...
Adams, Inc., acquires Clay Corporation on January 1, 2017, in exchange for $514,400 cash. Immediately after the acquisition, the two companies have the following account balances. Clay’s equipment (with a five-year remaining life) is actually worth $463,800. Credit balances are indicated by parentheses. Adams Clay Current assets $ 372,000 $ 250,000 Investment in Clay 514,400 0 Equipment 700,800 396,000 Liabilities (229,000 ) (209,000 ) Common stock (350,000 ) (150,000 ) Retained earnings, 1/1/17 (1,008,200 ) (287,000 ) In 2017, Clay...
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...
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of...
Giant acquired all of Small’s common stock on January 1, 2014, in exchange for cash of $770,000. On that day, Small reported common stock of $170,000 and retained earnings of $400,000. At the acquisition date, $64,500 of the fair-value price was attributed to undervalued land while $72,000 was assigned to undervalued equipment having a 10-year remaining life. The $63,500 unallocated portion of the acquisition-date excess fair value over book value was viewed as goodwill. Over the next few years, Giant...
Parson Company acquired an 80 percent interest in Syber Company on January 1, 2017. Any portion...
Parson Company acquired an 80 percent interest in Syber Company on January 1, 2017. Any portion of Syber's business fair value in excess of its corresponding book value was assigned to trademarks. This intangible asset has subsequently undergone annual amortization based on a 15-year life. Over the past two years, regular intra-entity inventory sales transpired between the two companies. No payment has yet been made on the latest transfer. All dividends are paid in the same period as declared. The...
On January 1, 2018, Brooks Corporation exchanged $1,234,500 fair-value consideration for all of the outstanding voting...
On January 1, 2018, Brooks Corporation exchanged $1,234,500 fair-value consideration for all of the outstanding voting stock of Chandler, Inc. At the acquisition date, Chandler had a book value equal to $1,102,500. Chandler’s individual assets and liabilities had fair values equal to their respective book values except for the patented technology account, which was undervalued by $312,000 with an estimated remaining life of six years. The Chandler acquisition was Brooks’s only business combination for the year. In case expected synergies...
On January 1, 2015, NewTune Company exchanges 17,496 shares of its common stock for all of...
On January 1, 2015, NewTune Company exchanges 17,496 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTune’s shares has a $4 par value and a $50 fair value. The fair value of the stock exchanged in the acquisition was considered equal to On-the-Go’s fair value. NewTune also paid $31,250 in stock registration and issuance costs in connection with the merger.      Several of On-the-Go’s accounts fair values differ from their book values on...
Tyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $289,800 in...
Tyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $289,800 in cash. Jasmine had a book value of only $207,400 on that date. However, equipment (having an eight-year remaining life) was undervalued by $74,400 on Jasmine’s financial records. A building with a 20-year remaining life was overvalued by $13,900. Subsequent to the acquisition, Jasmine reported the following: Net Income Dividends Declared 2016 $ 62,400 $ 10,000 2017 76,500 40,000 2018 30,200 20,000 In accounting for...
On January 1, 2018, Access IT Company exchanged $890,000 for 40 percent of the outstanding voting...
On January 1, 2018, Access IT Company exchanged $890,000 for 40 percent of the outstanding voting stock of Net Connect. Especially attractive to Access IT was a research project underway at Net Connect that would enhance both the speed and quantity of client-accessible data. Although not recorded in Net Connect's financial records, the fair value of the research project was considered to be $1,850,000. In contractual agreements with the sole owner of the remaining 60 percent of Net Connect, Access...
Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $628,000...
Patrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $628,000 in cash. O’Brien reported net assets with a carrying amount of $363,000 at that time. Some of O’Brien’s assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows: Book Values Fair Values Trademarks (indefinite life) $ 101,500 $ 249,500 Customer relationships (5-year remaining life) 0 91,200 Equipment (10-year remaining life) 364,000 323,800 Any goodwill is...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT