Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On January 1 , 2 0 2 0 , Pinnacle Corporation exchanged $ 3 , 5 1 1 , 5 0 0 cash for 1

On January 1,2020, Pinnacle Corporation exchanged $3,511,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet:
Cash $ 143,000 Accounts payable $ 388,000
Accounts receivable 375,000 Long-term debt 3,350,000
Inventory 410,000 Common stock 1,500,000
Buildings (net)2,260,000 Retained earnings 1,375,000
Licensing agreements 3,425,000
Total assets $ 6,613,000 Total liabilities and equity $ 6,613,000
Pinnacle prepared the following fair-value allocation:
Fair value of Strata (consideration transferred) $ 3,511,500
Carrying amount acquired 2,875,000
Excess fair value $ 636,500
to buildings (undervalued) $ 318,000
to licensing agreements (overvalued)(141,000)177,000
to goodwill (indefinite life) $ 459,500
At the acquisition date, Stratas buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31,2021, Stratas accounts payable included an $87,600 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.
Pinnacle Strata
Sales $ (7,501,000) $ (3,675,000)
Cost of goods sold 4,850,0002,080,000
Interest expense 337,000205,000
Depreciation expense 614,000421,000
Amortization expense 685,000
Dividend income (55,000)
Net income $ (1,755,000) $ (284,000)
Retained earnings 1/1/21 $ (5,310,000) $ (1,633,600)
Net income (1,755,000)(284,000)
Dividends declared 400,00055,000
Retained Earnings 12/31/21 $ (6,665,000) $ (1,862,600)
Cash $ 368,500 $ 403,100
Accounts receivable 1,675,000240,000
Inventory 1,320,0001,105,000
Investment in Strata 3,511,500
Buildings (net)5,900,0002,397,000
Licensing agreements 2,055,000
Goodwill 475,000
Total assets $ 13,250,000 $ 6,200,100
Accounts payable $ (440,000) $ (827,500)
Long-term debt (3,145,000)(2,010,000)
Common stock (3,000,000)(1,500,000)
Retained earnings 12/31/21(6,665,000)(1,862,600)
Total Liabilities and Owner's equity $ (13,250,000) $ (6,200,100)
Prepare a worksheet to consolidate the financial information for these two companies.
Compute the following amounts that would appear on Pinnacles 2021 separate (nonconsolidated) financial records if Pinnacles investment accounting was based on the equity method.
Subsidiary income.
Retained earnings, 1/1/21.
Investment in Strata.
What effect does the parents internal investment accounting method have on its consolidated financial statements?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Wall Street Mba

Authors: Reuben Advani

2nd Edition

007178831X, 9780071788311

More Books

Students also viewed these Accounting questions