On January 1, 2010, Mona, Inc., acquired 80 percent of Lisa Company’s common stock as well

as 60 percent of its preferred shares. Mona paid $65,000 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 $34,000 fair value. Mona paid $552,800 for the common stock. At the

acquisition date, the noncontrolling interest in the common stock had a fair value of $138,200.

The excess fair value over Lisa’s book value was attributed to franchise contracts of $40,000.

This intangible asset is being amortized over a 40-year period. Lisa pays all preferred stock dividends

(a total of $8,000 per year) on an annual basis. During 2010, Lisa’s book value increased

by $50,000.

On January 2, 2010, 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 10 percent per year. These bonds had been issued to the public to yield 14 percent. Interest

is paid each December 31. On January 2, 2010, these bonds had a total $88,350 book value. Mona

paid $53,310, indicating an effective interest rate of 8 percent.

On January 3, 2010, Mona sold Lisa fixed assets that had originally cost $100,000 but had accumulated

depreciation of $60,000 when transferred. The transfer was made at a price of $120,000.

These assets were estimated to have a remaining useful life of 10 years.

LO2, LO3

LO2 The individual financial statements for these two companies for the year ending December 31,

2011, are as follows:

Mona, Inc. Lisa Company

Sales and other revenues . . . . . . . . . . . . . . . . . . . . . $ (500,000) $ (200,000)

Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 220,000 120,000

Dividend income—Lisa common stock . . . . . . . . . . . (8,000) –0–

Dividend income—Lisa preferred stock . . . . . . . . . . . (4,800) –0–

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (292,800) $ (80,000)

Retained earnings, 1/1/11 . . . . . . . . . . . . . . . . . . . . $ (700,000) $ (500,000)

Net income (above) . . . . . . . . . . . . . . . . . . . . . . . . . (292,800) (80,000)

Dividends paid—common stock . . . . . . . . . . . . . . . . 92,800 10,000

Dividends paid—preferred stock . . . . . . . . . . . . . . . . –0– 8,000

Retained earnings, 12/31/11 . . . . . . . . . . . . . . . . . $ (900,000) $ (562,000)

Current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 130,419 $ 500,000

Investment in Lisa—common stock . . . . . . . . . . . . . 552,800 –0–

Investment in Lisa—preferred stock . . . . . . . . . . . . . 65,000 –0–

Investment in Lisa—bonds . . . . . . . . . . . . . . . . . . . . 51,781 –0–

Fixed assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,100,000 800,000

Accumulated depreciation . . . . . . . . . . . . . . . . . . . . (300,000) (200,000)

Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,600,000 $ 1,100,000

Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (400,000) $ (144,580)

Bonds payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . –0– (100,000)

Discount on bonds payable . . . . . . . . . . . . . . . . . . . –0– 6,580

Common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . (300,000) (200,000)

Preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . –0– (100,000)

Retained earnings, 12/31/11 . . . . . . . . . . . . . . . . . . (900,000) (562,000)

Total liabilities and equities . . . . . . . . . . . . . . . . . . $(1,600,000) $(1,100,000)

a.What consolidation worksheet adjustments would have been required as of January 1, 2010, to

eliminate the subsidiary’s common and preferred stocks?

b.What consolidation worksheet adjustments would have been required as of December 31, 2010,

to account for Mona’s purchase of Lisa’s bonds?

c.What consolidation worksheet adjustments would have been required as of December 31, 2010,

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, 2011. Calculate the consolidated balance for each of the following accounts:

Franchises

Fixed Assets

Accumulated Depreciation

Expenses