Saved On January 1, 2017, Panther, Inc., issued securities with a total fair value of $588,000 for 100 percent of Stark Corporations outstanding ownership shares. Stark has long supplied inventory to Panther. The companies expect to achieve synergies with production scheduling and product development with this combination Although Stark's book value at the acquisition date was $324,000, the fair value of its trademarks was assessed to be $62,000 more than their carrying amounts. Additionally, Stark's patented technology was undervalued in its accounting records by $202,000. The trademarks were considered to have indefinite lives, and the estimated remaining life of the patented technology was eight years. In 2017, Stark sold Panther inventory costing $90,000 for $180,000. As of December 31, 2017, Panther had resold 69 percent of this Inventory. In 2018, Panther bought from Stark $164,000 of inventory that had an original cost of $82,000. At the end of 2018, Panther held $44,300 (transfer price) of inventory acquired from Stark, all from its 2018 purchases. During 2018, Panther sold Stark a parcel of land for $103,000 and recorded a gain of $18,400 on the sale. Stark sell owes Panther $71,600 (current liability related to the land sale. At the end of 2018, Panther and Stark prepared the following statements in preparation for consolidation Stark Panther, Ine. Corporation Revenues $(20,000) $(378,000) Cost of goods sold 352.600 198,300 Other operating expenses 193,000 Gain on sale of land (18,400) 0 Equity in Stark's earnings (56,200) Net income $ (349,700) $ 94,800) Retained earnings 1/1/18 (374,500) $(307,800) Net Income (349,700) (94.800) Dividends declared 95.500 32,500 Retained earnings 12/31/18 (628,700) $(370,100) Cash and receivables 125.000 $ 177,000 Inventory 380,800 126,100 Investment in stark 728.500 Trademarks 66,400 Land, buildings, and equip. (net) 781,800 320,500 Patented technology Total asseta $ 2,016, 100 $ 893,000 Liabilities (668,300) 5 (277,450) Common stock (400,000) (155.000) Additional paid-in capital (319.100) (30,450) Retained earnings 12/31/18 (628, 2001 (070.100 Total liabilities and equity $(2,016, 100) $(833,000) 0 $ a. Show how Panther computed its $56,900 equity in Stark's earnings balance. b. Prepare a 2018 consolidated worksheet for Panther and Stark. Complete this question by entering your answers in the tabs below. Required A Required B Prev Saved On January 1, 2017, Panther, Inc., issued securities with a total fair value of $588,000 for 100 percent of Stark Corporations outstanding ownership shares. Stark has long supplied inventory to Panther. The companies expect to achieve synergies with production scheduling and product development with this combination Although Stark's book value at the acquisition date was $324,000, the fair value of its trademarks was assessed to be $62,000 more than their carrying amounts. Additionally, Stark's patented technology was undervalued in its accounting records by $202,000. The trademarks were considered to have indefinite lives, and the estimated remaining life of the patented technology was eight years. In 2017, Stark sold Panther inventory costing $90,000 for $180,000. As of December 31, 2017, Panther had resold 69 percent of this Inventory. In 2018, Panther bought from Stark $164,000 of inventory that had an original cost of $82,000. At the end of 2018, Panther held $44,300 (transfer price) of inventory acquired from Stark, all from its 2018 purchases. During 2018, Panther sold Stark a parcel of land for $103,000 and recorded a gain of $18,400 on the sale. Stark sell owes Panther $71,600 (current liability related to the land sale. At the end of 2018, Panther and Stark prepared the following statements in preparation for consolidation Stark Panther, Ine. Corporation Revenues $(20,000) $(378,000) Cost of goods sold 352.600 198,300 Other operating expenses 193,000 Gain on sale of land (18,400) 0 Equity in Stark's earnings (56,200) Net income $ (349,700) $ 94,800) Retained earnings 1/1/18 (374,500) $(307,800) Net Income (349,700) (94.800) Dividends declared 95.500 32,500 Retained earnings 12/31/18 (628,700) $(370,100) Cash and receivables 125.000 $ 177,000 Inventory 380,800 126,100 Investment in stark 728.500 Trademarks 66,400 Land, buildings, and equip. (net) 781,800 320,500 Patented technology Total asseta $ 2,016, 100 $ 893,000 Liabilities (668,300) 5 (277,450) Common stock (400,000) (155.000) Additional paid-in capital (319.100) (30,450) Retained earnings 12/31/18 (628, 2001 (070.100 Total liabilities and equity $(2,016, 100) $(833,000) 0 $ a. Show how Panther computed its $56,900 equity in Stark's earnings balance. b. Prepare a 2018 consolidated worksheet for Panther and Stark. Complete this question by entering your answers in the tabs below. Required A Required B Prev