On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i On January 1, 2020, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash Accounts receivable Inventory Buildings (net) Licensing agreements Total assets $ 161,000 Accounts payable 290,000 Long-term debt 415,000 2,150,000 3,205,000 $6,221,000 Pinnacle prepared the following fair-value allocation: 436,000 2,925,000 Common stock 1,500,000 1,360,000 Retained earnings Total liabilities and equity $ 6,221,000 Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 320,000 (105,000) $ $ 3,548,000 2,860,000 $ 688,000 $ 215,000 473,000 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata's accounts payable included an $97,200 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata. The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. 5 The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses. Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared i Retained Earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31/21 Total Liabilities and Owner's equity Pinnacle Strata $ (7,376,000) $ (3,626,000) 2,090,000 4,875,000 260,000 606,000 (45,000) $(1,680,000) $ (274,000) $ (5,220,000) $ (1,709,000) (1,600,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1.938,000) S 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) $ (3,185,000) (3,000,000) (6,400,000) 406,500 225,000 1,560,000. $6,500,500 (937,500) (2,125,000) (1,500,000) (1,938,000) $(13,080,000) $ (6,500,500) 2,386,000 1,923,000 a. Prepare a worksheet to consolidate the financial information for these two companies. b. Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. . Subsidiary income. .Retained earnings, 1/1/21. • Investment in Strata. c. What effect does the parent's internal investment accounting method have on its consolidated financial statements? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a worksheet to consolidate the financial information for these two companies. (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. Input all amounts as positive values.) PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Show less A Accounts Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income. Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net). Licensing agreements Goodwill Total assets Accounts payable PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Pinnacle Strata $ (7,376,000) $ (3,626,000) 4,875,000 2,090,000 260,000 255,000 606,000 366,000 641,000 (45,000) $ (1,680,000) $ (5,220,000) (1,709,000) (1,680,000) (274,000) 500,000 45,000 $ (6,400,000) $ (1,938,000) $ 387,000 $ 1,270,000 1,525,000 3,548,000 5,760,000 (274,000) (495,000) 406,500 225,000 1,560,000 2,386,000 1,923,000 590,000 $ 13,080,000 $ 6,500,500 (937,500) Consolidation Entries Credit Debit Consolidated Totals Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity 260,000 606,000 (45,000) $ (1,680,000) $ $ (5,220,000) (1,680,000) 387,000 $ 500,000 $ (6,400,000) $ (1,938,000) 1,270,000 1,525,000 3,548,000 5,760,000 590,000 $ 13,080,000 $ 255,000 366,000 641,000 (495,000) (3,185,000) (3,000,000) (274,000) (1,709,000) (274,000) 45,000 406,500 225,000 1,560,000 2,386,000 1,923,000 6,500,500 (937,500) (2,125,000) (1,500,000) (6,400,000) (1,938,000) $(13,080,000) $ (6,500,500) $ 0 $ Compute the following amounts that would appear on Pinnacle's 2021 separate (nonconsolidated) financial records if Pinnacle's Investment accounting was based on the equity method. (Input all amounts as positive values.). Amounts 1 Subsidiary income 2 Retained earnings 1/1/21 3 Investment in Strata Required A Required B Required C What effect does the parent's internal investment accounting method have on its consolidated financial statements? Effect of parent's internal investment accounting method i
Expert Answer:
Answer rating: 100% (QA)
1 To consolidate the financial information for Pinnacle Corporation and Strata Corporation we will follow a stepbystep process Heres how we can prepare a consolidation worksheet Step 1 Eliminate the I... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
On January 1, 2017, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance...
-
On January 1, 2013, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. Pinnacle plans to maintain Strata as a wholly owned...
-
On January 1, 2014, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance...
-
1. Construct a simple pendulum starting with 20 cm length. 2. Hang the pendulum as pictures in one of the two methods shown above. 3. Using the protractor, displace the pendulum 10 degrees from the...
-
How can the Bank of Canada affect bank reserves and overnight interest rates using its operating band for the overnight rate? How do changes in overnight rates affect other interest rates and the...
-
Redo Exercise 29 for the situation in which Ms. Jones withdrew $1000 at the end of the seventh year instead of depositing it. Data in Exercise 29 Ms. Jones deposited $100 at the end of each month for...
-
Prepare residue-curve maps using a process simulation program for the following mixtures at \(1 \mathrm{~atm}\). Identify any distillation boundaries. (a) Acetone, n-heptane, toluene (b) Methanol,...
-
Replacement of a machine, income taxes, sensitivity. (CMA, adapted) The Smacker Company is a family-owned business that produces fruit jam. The company has a grinding machine that has been in use for...
-
Utilizing evidence with in-text citations from course materials, answer parts A, B, and C in an initial posting. Your initial answer should be a minimum of words, and demonstrate an ability to think...
-
Part A of Case 4.2 analyzed the profitability and risk of Wal-Mart Stores for its fiscals 2006, 2007, and 2008. Part B of this case compares the profitability and risk ratios of Walmart and two other...
-
Aubry v. Editions Vice-Versa Inc. (1998) 1 S.C.R. 591 Supreme Court of Canada Pascal Claude Aubey took civil action against a pho tographer and the magazine that employed him. The photographer had...
-
Give an example of a person who is experiencing both intrasender and intersender role conflict.
-
What are the factors that contribute to the diffusion of innovations?
-
Suppose you wanted to undermine the cohesiveness of a group. What would you do?
-
Discuss the qualities of creative people. Can people be trained to be creative?
-
What are shared mental models and why are they important for cross-functional teams? Why are they a challenge to instill in cross-functional teams?
-
Following is a mini-case from practice. Analyze the case and provide five recommendations for the IT Department. Youve just taken over a project from another project manager and have come back from a...
-
H Corporation has a bond outstanding. It has a coupon rate of 8 percent and a $1000 par value. The bond has 6 years left to maturity but could be called after three years for $1000 plus a call...
-
The accountant for Bellows Corp. was preparing a bank reconciliation as of April 30. The following items were identified: Bellows' book balance .................................. $28,750 Outstanding...
-
SJM's financial statements contain the following information: Required: 1. What is the current ratio? 2. What is the quick ratio? 3. What is the cash ratio? 4. Discuss SJM's liquidity using these...
-
Listed below is information related to three assets reported in the financial statements of Grant Company: Required: For each scenario, indicate whether the asset has been impaired and, if so, the...
-
A faculty member wishes to assess the relationship between students' scores on the Scholastic Aptitude test (SAT) and their performance in college. a. What is a possible research hypothesis in this...
-
Name the scale of measurement (nominal, ordinal, interval, ratio) for each of the following variables: a. One's age (in years) b. Size of soft drink (small, medium, large, extra large) c. Voting...
-
Name the scale of measurement (nominal, ordinal, interval, ratio) for each of the following variables: a. The amount of time needed to react to a sound b. Gender c. Score on the Scholastic Aptitude...
Study smarter with the SolutionInn App