In: Accounting
Summer Company sells
all its output at 25 percent above cost. Parade Corporation
purchases all its inventory from Summer. Selected information on
the operations of the companies over the past three years is as
follows:
Summer Company | Parade Corporation | |||||||||||||
Year | Sales to Parade Corp. | Net Income | Inventory, Dec. 31 | Operating Income | ||||||||||
20X2 | $ | 205,000 | $ | 117,000 | $ | 71,750 | $ | 166,000 | ||||||
20X3 | 180,000 | 107,000 | 108,000 | 242,000 | ||||||||||
20X4 | 276,000 | 177,000 | 147,200 | 308,000 | ||||||||||
Parade acquired 60 percent of the ownership of Summer on January 1,
20X1, at underlying book value.
Required:
Compute consolidated net income and income assigned to the
controlling interest for 20X2, 20X3, and 20X4.
Answer | |||
Explanation : | |||
20x2 | 20x3 | 20x4 | |
Cosolidated net Income | $ 2,68,650 | $ 3,41,750 | $ 4,77,160 |
Income assigned to Controlling interest | $ 2,27,590 | $ 3,01,850 | $ 4,09,496 |
Explanation : | |||
Cosolidated Income | 20x2 | 20x3 | 20x4 |
Operating Income(Parade) | $ 1,66,000 | $ 2,42,000 | $ 3,08,000 |
Net Income(Summer) | $ 1,17,000 | $ 1,07,000 | $ 1,77,000 |
Total | $ 2,83,000 | $ 3,49,000 | $ 4,85,000 |
Unrealised profit on ending/op. Inv. | |||
$71750-(71750/125*100) | $ -14,350 | $ 14,350 | |
$108000-(108000/125*100) | $ -21,600 | $ 21,600 | |
147200-(147200/125*100) | $ -29,440 | ||
Cosolidated net Income | $ 2,68,650 | $ 3,41,750 | $ 4,77,160 |
Cosolidated net Income | $ 2,68,650 | $ 3,41,750 | $ 4,77,160 |
Less: | |||
Income assigned to non-cont.int. | |||
(117000-14350)*40% | $ 41,060 | ||
(10700+14350-21600)*40% | $ 39,900 | ||
(177000+21600-29440)*40% | $ 67,664 | ||
Income assigned to Cont.int. | $ 2,27,590 | $ 3,01,850 | $ 4,09,496 |