In: Accounting
Alex, Inc., buys 40 percent of Steinbart Company on January 1, 2017, for $530,000. The equity method of accounting is to be used. Steinbart's net assets on that date were $1.2 million. Any excess of cost over book value is attributable to a trade name with a 20-year remaining life. Steinbart immediately begins supplying inventory to Alex as follows:
Amount Held by
Alex at Year-End (at Transfer Price) |
|||
2017 | $70,000 | $100,000 | $25,000 |
2018 | 96,000 | 150,000 |
45,000 |
Inventory held at the end of one year by Alex is sold at the beginning of the next.
Steinbart reports net income of $80,000 in 2017 and $110,000 in 2018 and declares $30,000 in dividends each year. What is the equity income in Steinbart to be reported by Alex in 2018?
Purchase Cost - Steinbart Company | 530,000 |
Book Value of Steinbart Shares - $1,200,000 X 40% | 480,000 |
Trade Name | 50,000 |
Annual Amortization - Trade Name - $50,000 / 20 Years | 2,500 |
Gross Profit Rate - 2017 = $30,000 / $100,000 = 30% | |
Gross Profit Rate - 2018 = $54,000 / $150,000 = 36% | |
Equity Income in Steinbart - 2018 | |
Income - $110,000 X 40% | 44,000 |
Less: Amortization - Trade Name | (2,500) |
Recognition of 2017 - Unrealized Gain - $25,000 X 30% X 40% | 3,000 |
Less: Deferreal of 2018 Unrealized Gain - $45,000 X 36% X 40% | (6,480) |
Equity Income in Steinbart - 2018 | 38,020 |