On January 1, 2020, Pinnacle Corporation exchanged $3,625,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet:

Cash	$	293,000			Accounts payable	$	432,000
Accounts receivable		319,000			Long-term debt		3,430,000
Inventory		440,000			Common stock		1,500,000
Buildings (net)		2,330,000			Retained earnings		1,390,000
Licensing agreements		3,370,000
Total assets	$	6,752,000			Total liabilities and equity	$	6,752,000

Pinnacle prepared the following fair-value allocation:

Fair value of Strata (consideration transferred)					$	3,625,000
Carrying amount acquired						2,890,000
Excess fair value					$	735,000
to buildings (undervalued)	$	434,000
to licensing agreements (overvalued)		(133,000	)			301,000
to goodwill (indefinite life)					$	434,000

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 $96,400 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	$	(7,813,000	)		$	(3,659,000	)
Cost of goods sold		5,120,000				2,105,000
Interest expense		273,000				175,000
Depreciation expense		665,000				418,000
Amortization expense						674,000
Dividend income		(60,000	)
Net income	$	(1,815,000	)		$	(287,000	)
Retained earnings 1/1/21	$	(5,495,000	)		$	(1,737,800	)
Net income		(1,815,000	)			(287,000	)
Dividends declared		500,000				60,000
Retained Earnings 12/31/21	$	(6,810,000	)		$	(1,964,800	)
Cash	$	257,500			$	443,800
Accounts receivable		1,275,000				205,000
Inventory		1,540,000				1,040,000
Investment in Strata		3,625,000
Buildings (net)		5,650,000				2,509,000
Licensing agreements						2,022,000
Goodwill		575,000
Total assets	$	12,922,500			$	6,219,800
Accounts payable	$	(312,500	)		$	(740,000	)
Long-term debt		(2,800,000	)			(2,015,000	)
Common stock		(3,000,000	)			(1,500,000	)
Retained earnings 12/31/21		(6,810,000	)			(1,964,800	)
Total Liabilities and Owner's equity	$	(12,922,500	)		$	(6,219,800	)

1. Prepare a worksheet to consolidate the financial information for these two companies. NEED REMAINING ENTRIES!
2. 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.

PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Accounts Pinnacle Strata Debit Credit Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income S 7.813.000) 5,120.000 273,000 665,000 S (3.650.000) 2.105.000 175.000 418,000 Consolidated Totals S (11.472.000) 7.225.000 448.000 1,126 400 647.400 0 43,400 674.000 20.800 (60.000 60.000 $ 1.815.000) S (287.000) Is 2.025 200 1.737.800 Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 (5.495.000) (1.815.000 500,000 $ 3.810.000) (1.737 800) (287.000 80.000 S (1.964.800) 2.025 200 500.000 60.000 S IS 443.800 205.000 1.040.000 98.400 257.500 1.275.000 1.540.000 3.625.000 5.650.000 701 300 1.383.600 2.580.000 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets 0 2.509.000 2.022.000 390.800 20.000 434.000 43.400 100,400 8.508 200 1.042 200 1.000.000 16.122.300 575.000 $ 12.922.500 $ 6.219.800 S 96.400 (312,500) (2.800.000) 3.000.000 (740.000 2.015.000) Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity (958.100) (4.815.000) (3.000.000) 0 ololo 1.500.000 18.810,000) IS (12.022.500 (1.500.000) (1.964.800) S (0.219.000) $ 4,288,800 332,800 Requires A Required B > a. Prepare a worksheer to consolidate the financial information for these two companies . Comoute the followig amounts that would appear on P nnacles 2021 separate nonconsolidated financial records i Pinnacle's investment acrointing was based on the equity method . Subsidiary income. Retained earnings, 1721 Investment n strata. c. What effect does the parents internal investment accounting method have on ts consolidated financial statements Answer is not complete. Complete this question by entering your answers in the tabs below. Required Required Required Compute the following around that would appear on Pinnacles 202: seperate (nonconsolidad) financal records if Pinnacles investment accounting was based on the equity method. (Input all amounts a positive values.) Subs diary income Hatained cargo 1121 Investment Strata Amount: $ 3.825.000 $ 5.405,000 $ 3.832.000 3 (Required A Required C > PINNACLE COMPANY AND SUBSIDIARY STRATA Consolidation Worksheet For Year December 31, 2021 Consolidation Entries Accounts Pinnacle Strata Debit Credit Sales Cost of goods sold Interest expense Depreciation expense Amortization expense Dividend income Net income S 7.813.000) 5,120.000 273,000 665,000 S (3.650.000) 2.105.000 175.000 418,000 Consolidated Totals S (11.472.000) 7.225.000 448.000 1,126 400 647.400 0 43,400 674.000 20.800 (60.000 60.000 $ 1.815.000) S (287.000) Is 2.025 200 1.737.800 Retained earnings 1/1/21 Net income Dividends declared Retained earnings 12/31/21 (5.495.000) (1.815.000 500,000 $ 3.810.000) (1.737 800) (287.000 80.000 S (1.964.800) 2.025 200 500.000 60.000 S IS 443.800 205.000 1.040.000 98.400 257.500 1.275.000 1.540.000 3.625.000 5.650.000 701 300 1.383.600 2.580.000 Cash Accounts receivable Inventory Investment in Strata Buildings (net) Licensing agreements Goodwill Total assets 0 2.509.000 2.022.000 390.800 20.000 434.000 43.400 100,400 8.508 200 1.042 200 1.000.000 16.122.300 575.000 $ 12.922.500 $ 6.219.800 S 96.400 (312,500) (2.800.000) 3.000.000 (740.000 2.015.000) Accounts payable Long-term debt Common stock - Pinnacle Common stock - Strata Retained earnings 12/31/21 Total Liabilities and Owner's Equity (958.100) (4.815.000) (3.000.000) 0 ololo 1.500.000 18.810,000) IS (12.022.500 (1.500.000) (1.964.800) S (0.219.000) $ 4,288,800 332,800 Requires A Required B > a. Prepare a worksheer to consolidate the financial information for these two companies . Comoute the followig amounts that would appear on P nnacles 2021 separate nonconsolidated financial records i Pinnacle's investment acrointing was based on the equity method . Subsidiary income. Retained earnings, 1721 Investment n strata. c. What effect does the parents internal investment accounting method have on ts consolidated financial statements Answer is not complete. Complete this question by entering your answers in the tabs below. Required Required Required Compute the following around that would appear on Pinnacles 202: seperate (nonconsolidad) financal records if Pinnacles investment accounting was based on the equity method. (Input all amounts a positive values.) Subs diary income Hatained cargo 1121 Investment Strata Amount: $ 3.825.000 $ 5.405,000 $ 3.832.000 3 (Required A Required C >