On January 1, 2021, Pikes Corporation loaned Venti Company $301,000 and agreed to guarantee all of Venti's long-term debt in exchange for (1) decision-making authority over all of Venti's activities and (2) an annual management fee of 25 percent of Venti's annual revenues. As a result of the agreement, Pikes becomes the primary beneficiary of Venti (now a variable interest entity). Pikes' loan to Venti stipulated a 9 percent (market) rate of interest to be paid annually with principal due in 10 years. On January 1, 2021, Pikes estimated that the fair value of Venti's equity shares equaled $76,000 while Venti's book value was $56,000. Any excess fair over book value at that date was attributed to Venti's trademark with an indefinite life. Because Pikes owns no equity in Venti, all of the acquisition-date excess fair over book value is allocated to the noncontrolling interest. Venti paid Pikes 25 percent of its 2021 revenues at the end of the year and recorded the payment in other operating expenses. Venti also paid the interest to Pikes for the loan. On December 31, 2021, Pikes and Venti submitted the following statements for consolidation. (Parentheses indicate credit balances.) Venti $ (217,000) Revenues Management fee Cost of good sold Other operating expenses Interest income Interest expense Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Current assets Loan receivable from Venti Equipment (net) Trademark Total assets Current liabilities Loan payable to Pikes Other long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity Pikes $ (793,000) (54,250) 622,000 77,000 (27,090) 0 (175, 340) (1,380,200 (175, 340) 75,200 (1,480,340) 365,000 301,000 896,000 0 1,562,000 (31,660) 89, 100 64,100 0 39,100 (24,700) (41,000) (24,700) 0 (65,700) 74,000 528,000 126,000 728,000 (93,000) (301,000) (253,300) (15,000) (65,700) $ (728,000) 0 (50,000) (1,480, 340) $(1,562,000) Prepare the December 31, 2021, consolidation worksheet for Pikes and its variable interest entity Venti. (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. Input all amounts as positive values.) Consolidated Balances NCI $ Revenues Management fee Cost of good sold Other operating expenses Interest income Pikes and Venti Companies Consolidation Worksheet Year Ended December 31, 2021 Consolidation Entries Pikes Venti Debit Credit 793,000 $ 217,000 54,250 0 622,000 89,100 77,000 64,100 27,090 0 0 39,100 175,340 $ 24,700 Interest expense Net income $ Consolidated net income $ 0 to noncontrolling interest to Pikes $ 0 Retained earnings, 1/1 $ 41,000 24,700 Net income $ 1,380,200 175,340 75,200 $ 1,480,340 $ 365,000 Dividends declared Retained earnings, 12/31 Current assets 0 $ $ 0 65,700 74,000 $ Loan receivable from Venti 0 301,000 896,000 0 $ 1,562,000 528,000 126,000 728,000 $ $ 0 31,660 93,000 0 301,000 Equipment (net) Trademark Total assets Current liabilities Loan payable to Pikes Other long-term debt Common stock Noncontrolling interest Retained earnings, 12/31 Total liabilities and equity 0 253,300 15,000 50,000 0 0 0 1,480,340 1,562,000 $ 65,700 728,000 $ 0 $ 0
