Puffin Industries acquired all of Sunset Coast Digital's stock on January 1, 2014, for $5,250,000, $3,150,000 in excess of book value. At that time, Sunset Coast's inventory (LIFO) was overvalued by $750,000 and its plant assets (10-year life) were overvalued by $1,500,000. The remaining excess of cost over book value is attributed to undervalued identifiable intangible assets being amortized over 20 years. Sunset Coast depreciates plant assets and amortizes intangibles by the straight-line method. During 2014 and 2015, Sunset Coast reported total net income of $975,000 and paid out 50 percent in dividends. Puffin carries its investment in Sunset Coast using the complete equity method. Sunset Coast's inventory increased each year since it was acquired by Puffin, and Sunset Coast's reported net income for 2016 was $300,000, and dividends totaled 50 percent of reported income.

Required

a. Complete Consolidation Journal

Consolidation Journal