Help 8 On January 1, 2017, Pinnacle Corporation exchanged $3,683,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: 5.5 soints $ Cash Accounts receivable Inventory Buildings (net) Licensing agreements. $ 142,000 348,000 435,000 2,020,000 3,355,000 $ 6,300,000 Accounts payable Long-tern debt Common stock Retained earnings 410,000 2,985,000 1,500,000 1,405,000 eBook $ 6,300,000 Print Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) Carrying amount acquired Excess fair value to buildings (undervalued) to licensing agreements (overvalued) to goodwill (indefinite life) $ 3,683,500 2,905,000 $ 778,500 $ 418,000 (121,000) 297,000 481,500 At the acquisition date, Strata's buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. At December 31, 2018, Strata's accounts payable included an $92,000 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, 2018, follow. Credit balances are indicated by parentheses. Sales Coat of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/18 Net income Pinnacle Strata (7.665,000) $ (3,467,000) 4,920.000 1,985,000 327,000 220,000 618,000 385.000 671,000 (40,000) $ (1.840,000) S (206,000) S (5,185,000) $ 71, 732,600) (1,840,000) (205,000) Chapter 36 Help Save & E. 8 The separate financial statements for the two companies for the year ending December 31, 2018, follow. Credit balances are indicated by parentheses. Check 6.5 points eBook Print Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income Retained earnings 1/1/18 Net income Dividends declared Retained Earnings 12/31/18 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Totalrassets Accounts payable Long-term debt Common stock Retained earnings 12/31/18 Total Liabilities and OE Pinnacle strata $ (7.665,000) $ (3,467,000) 4,920,000 1,985,000 327,000 220.000 618.000 385.000 671,000 (40,000) $ (1,840,000) $ (206,000) $ (5,185,000) $ (1,732,600) (1,840,000) (206,000) 450,000 40,000 $ (6,575,000) $ (1,898,600) $ 241,500 $ 463,600 1,295,000 357,500 1,305,000 1,590,000 3,683,500 5,765,000 2,222,000 2,013,000 540,000 $ 12,830,000 $ 6,646,100 $ (520,000) (852,500) (2,735,000) (2,395,000) (3,000,000) (1,500,000) (6,575,000) (1,898,500) $(12,830,000) $ (6,646,100) a. Prepare a worksheet to consolidate the financial information for these two companies b. Compute the following amounts that would appear on Pinnacle's 2018 separate (nonconsolidated) financial records if Pinnacle's investment accounting was based on the equity method. Subsidiary income. Retained earnings. 1/1/18. Investment in Strata. c. What effect does the parent's internal Investment accounting method have on its consolidated financial statements