In: Accounting
Pawn Corporation acquired 70 percent of Shop Corporation's
voting stock on January 1, 20X2, for $416,500. The fair value of
the noncontrolling interest was $178,500 at the date of
acquisition. Shop reported common stock outstanding of $200,000 and
retained earnings of $350,000. The differential is assigned to
buildings with an expected life of 15 years at the date of
acquisition.
On December 31, 20X4, Pawn had $25,000 of unrealized profits on its
books from inventory sales to Shop, and Shop had $40,000 of
unrealized profit on its books from inventory sales to Pawn. All
inventory held at December 31, 20X4, was sold during 20X5.
On December 31, 20X5, Pawn had $14,000 of unrealized profit on its
books from inventory sales to Shop, and Shop had unrealized profit
on its books of $55,000 from inventory sales to Pawn.
Pawn reported income from its separate operations (excluding income
on its investment in Shop and amortization of purchase
differential) of $118,000 in 20X5, and Shop reported net income of
$65,000.
Required:
Compute consolidated net income and income assigned to the
controlling interest in the 20X5 consolidated income
statement.
ANSWER;
1 | Computation of Consolidated net income and income assigned to controlling interest | ||
Operating Income for Master for 20*5 | $118,000 | ||
Net Income of Crown for 20*5 | $65,000 | ||
$183,000 | |||
ADD | Prior Yr Profits realized by Master | $25,000 | |
Prior Yr Profits realized by Crown | $40,000 | ||
LESS | Unrealized profits for 20*5 by Master | $14,000 | |
Unrealized profits for 20*5 by Crown | $55,000 | ||
Amortization of differential | |||
($416,500-$200,000-$350,000+$178,000) | |||
45000/15 yrs | $3,000 | ||
Consolidated Net Income 20*5 | $176,000 | ||
LESS | Income to non Controlling interest | ||
($65,000+$40,000-$55,000-$3,000)*3 | $14,100 | ||
Income to controlling Interest | $161,900 | ||
If you have any query regarding the answer, please ask me in the comment i am here for help you. Please do not direct thumbs down just ask if you have any query. And if you like my work then please appreciates with up vote. Thank You.