Working on consolidating companies using equity, initial value and partial equity on worksheets in excell. All information is in the attached files

You will be creating and entering formulas to complete four worksheets. The first objective is to demonstrate the effect of different methods of accounting for the investments (equity, initial value, and partial equity) on the parent company's trial balance and on the consolidated worksheet subsequent to acquisition. The second objective is to show the effect on consolidated balances and key financial ratios of recognizing a goodwill impairment loss. The project requires preparation of the following four separate worksheets: a. Consolidated information worksheet (follows). b. Equity method consolidation worksheet. c. Initial value method consolidation worksheet. d. Partial equity method consolidation worksheet. If your spreadsheet package has multiple worksheet capabilities (e.g., Excel), you can use separate worksheets; otherwise, each of the four worksheets can reside in a separate area of a single spreadsheet. In formulating your solution, each worksheet should link directly to the first worksheet. Also, feel free to create supplemental schedules to enhance the capabilities of your worksheet. Page 145 Project Scenario Pecos Company acquired 100 percent of Suaro's outstanding stock for $1,450,000 cash on January 1, 2014, when Suaro had the following balance sheet: At the acquisition date, the fair values of each identifiable asset and liability that differed from book value were as follows: Additional Information Although at acquisition date Pecos expected future benefits from Suaro's in-process research and development (R&D), by the end of 2014, it became clear that the research project was a failure with no future economic benefits. During 2014, Suaro earns $75,000 and pays no dividends. Selected amounts from Pecos and Suaro's separate financial statements at December 31, 2015, are presented in the consolidated information worksheet. All consolidated worksheets are to be prepared as of December 31, 2015, two years subsequent to acquisition. Pecos's January 1, 2015, Retained Earnings balancebefore any effect from Suaro's 2014 incomeis $(930,000) (credit balance). Pecos has 500,000 common shares outstanding for EPS calculations and reported $2,943,100 for consolidated assets at the beginning of the period. Complete the four worksheets as follows: 1. Input the consolidated information worksheet provided and complete the fair-value allocation schedule by computing the excess amortizations for 2014 and 2015. 2. Using separate worksheets, prepare Pecos's trial balances for each of the indicated accounting methods (equity, initial value, and partial equity). Use only formulas for the Investment in Suaro, the Income of Suaro, and Retained Earnings accounts. December 31, 2015, trail balance Revenues Operating expenses Goodwill Impairment Loss Income of Suaro Net Income Retained earnings-Pecos 1/1/15 Retained earnings-Suaro 1/1/15 Net income (above) Dividends declared 12/31/15 Retained Earnings 12/31/15 Pecos Suaro $ (1,052,000) $ (427,000) $ 821,000 $ 262,000 _________ ___________ $ (165,000) $ (201,000) $ $ 200,000 $ (165,000) 35,000 ? $ (331,000) Cash Receivables Inventory Investment in Suaro $ $ $ 195,000 $ 247,000 $ 415,000 $ 95,000 143,000 197,000 Land Equipment (net) Software Other intangibles Goodwill Toatal assets $ $ 85,000 100,000 312,000 $ 341,000 $ 240,100 $ $ 145,000 ? $ 932,000 $ $ (1,537,100) $ (500,000) $ $ $ (251,000) (350,000) (331,000) (932,000) Liabilities Common stock Retained earnings (above) Total liabilities and equity Fair-value allocation schedule Price paid Book value Excess initial value to land to brand name to software to IPR&D to goodwill $ $ $ $ $ $ $ $ 1,450,000 476,000 974,000 Amorortizations (10,000) 2014 60,000 100,000 300,000 524,000 2015 Suaro's RE changes 2014 2015 Income $ $ Dividends 75,000 $ 165,000 $ 35,000