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...
-
In his experiments on competition between T. confusum and T. castaneum, Park (1954) found that one species usually excluded the other species but that the outcome depended upon physical conditions....
-
Evaluate the integral or show that it is divergent. tan-'x dx x J1
-
Briefly describe what a credit default swap is and how it is generally used.
-
What is the present value of a $900 annuity payment over five years if interest rates are 8 percent?
-
On January 1, 2024, Cameron Incorporated bought 10% of the outstanding common stock of Lake Construction Company for $160 million cash, giving Cameron the ability to exercise significant influence...
-
Mike Greenberg opened Sheffield Window Washing Inc. on July 1, 2022. During July, the following transactions were completed. July 1 Issued 12,700 shares of common stock for $12,700 cash. 1 Purchased...
-
Suppose that IEEE-754 32-bit floating-point representation pattern is: 0 10000000 110 0000 0000 0000 0000 0000 What is the value of the exponent E (an integer number) in the normalized form of the...
-
Explain why a $500 million increase in government purchases of goods and services will generate a larger rise in real GDP than a $500 million increase in government transfers.
-
Does Brazil face an increasing opportunity cost of ethanol? What feature of Brazils PPF illustrates increasing opportunity cost? Brazil produces ethanol from sugar, and the land used to grow sugar...
-
XYZs stock price and dividend history are as follows: An investor buys three shares of XYZ at the beginning of 2018, buys another two shares at the beginning of 2019, sells one share at the beginning...
-
How well does interest rate parity seem to hold? Are there bargains to be found in other currencies? What factors might account for interest rate parity violation?
-
Consider the (rather implausible) scenario in which the U.S. government phases out all Social Security transfers to retirees. Assuming the goods market is in equilibrium, graph the new saving curve...
-
Evaluate 2m sin (5t)dt 0
-
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...
-
Example 17.5 showed that a thin film whose thickness is one quarter of the wavelength of light in the film serves as an antireflection coating when coated on glass. In Example 17.5, \(n_{\text {film...
-
Give a specific example of a process that has the energy changes and transfers described. (For example, if the question states " \(\Delta E_{\mathrm{th}}>0, W=0\)," you are to describe a process that...
-
Give a specific example of a process that has the energy changes and transfers described. (For example, if the question states " \(\Delta E_{\mathrm{th}}>0, W=0\)," you are to describe a process that...
Study smarter with the SolutionInn App