Question
In: Accounting
Exercise 1 (LO 1, 2) Gross profit: separate firms versus consolidated. Sorel is an 80%-owned subsidiary...
Exercise 1 (LO 1, 2) Gross profit: separate firms versus consolidated. Sorel is an 80%-owned subsidiary of Pattern Company. The two affiliates had the following separate income statements for 2015 and 2016.
| Sorel Company | Pattern Company | |||
| 2015 | 2016 | 2015 | 2016 | |
| Sales Revenue | 250,000 | 350,000 | 500,000 | 540,000 |
| Cost of Good Sold | 150,000 | 210,000 | 310,000 | 360,000 |
| Gross Profit | 100,000 | 140,000 | 190,000 | 180,000 |
| Expenses | 45,000 | 66,000 | 120,000 | 125,000 |
| Net Income | 55,000 | 74,000 | 70,000 | 55,000 |
Sorel sells at the same gross profit percentage to all customers. During 2015, Sorel sold goods Pattern for the first time in the amount of $120,000. $30,000 of these sales remained in Pattern's ending inventory. During 2016, sales to Pattern by Sorel were $150,000, of which $25,000 sales were still in Pattern's December 31, 2016, inventory.
Prepare consolidated income statements including the distribution of income to the controlling and noncontrolling interest for 2015 and 2016.
Solutions
Expert Solution
Gross profit % of Sorel in 2015= GP/revenue*100
= 100000/250000*100
=40%on sales price
Gross profit % in 2016= 140000/350000*100
= 40% on sales
Unrealised profit on unsold stock 2015=30000*40/100
=12000
Unrealised profit for 2016=25000*40/100
=10000
Consolidated income statement:
| 2,015 | 2,016 | |
| Sales | 750,000 | 890,000 |
| less: intercompany sale | (120,000) | (150,000) |
| net sales | 630,000 | 740,000 |
| COGS(exclude cost of intercompany sale) | 388,000 | 480,000 |
| Unrealised profit | 12,000 | 10,000 |
| Gross profit | 230,000 | 250,000 |
| Expenses | 165,000 | 191,000 |
| Net income | 65,000 | 59,000 |
Note: in consolidated FS intercompany sale and COGS are excluded.
Sales=250000+500000-120000 = 630000
COGS=150000+310000-60%of120000=388000
(same for 2016)
#individual income of Sorel:(2015)
Net income=55000- share of minority in unrealised profit(12000*20/100)
=55000-2400
=52600
#52600 will be distributed in 80% to controllig and 20% to minority
individual income of Sorel:(2016)
Net income=74000-minority share in unrealised profit(10000*20/100)
=74000-2000 = 72000
72000$distributed in80:20ratio
ekkarill92 answered 2 years agoRelated Solutions
Separate income statements of quail corp and its 80% owned subsidiary, Savannah corp, for 2016 are...
Separate income statements of quail corp and its 80% owned
subsidiary, Savannah corp, for 2016 are as follows:
Quail Savannah
sales rev 800,000 300,000
gain on equipment 35,000
cost of sales (400000) (160000)
other expenses (265000) (60000)
separate incomes 135000 115000
addiitonal information:
1. quail acquired its 80% interest in savannah corporation when
the book values were equal to the fair values.
2. the gain on equipment relates to eqiupment with a book value
of 85000 and a 7yr remaining...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and
its 80 percent owned subsidiary, Rio Grande Corporation as well as
a consolidated statement for the business combination as a
whole.
Austin
Rio Grande
Consolidated
Revenues
$
(760,000
)
$
(540,000
)
$
(1,300,000
)
Cost of goods sold
420,000
320,000
740,000
Operating expenses
120,000
66,000
215,000
Equity in earnings of Rio
Grande
(104,000
)
Individual company net
income
$
(324,000
)
$
(154,000
)
Consolidated net income
$
(345,000
)...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and
its 80 percent owned subsidiary, Rio Grande Corporation as well as
a consolidated statement for the business combination as a
whole.
Austin
Rio Grande
Consolidated
Revenues
$
(739,000
)
$
(526,000
)
$
(1,265,000
)
Cost of goods sold
413,000
313,000
726,000
Operating expenses
114,000
83,000
235,000
Equity in earnings of Rio Grande
(70,000
)
Individual company net income
$
(282,000
)
$
(130,000
)
Consolidated net income
$
(304,000
)...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:
The following separate income statements are for Burks Company
and its 80 percent–owned subsidiary, Foreman Company:BurksForemanRevenues$(422,000)$(322,000)Expenses373,000236,000Gain on sale of equipment0(26,000)Equity earnings of
subsidiary(63,000)0Net income$(112,000)$(112,000)Outstanding common shares60,00033,000Additional InformationAmortization expense resulting from Foreman’s excess
acquisition-date fair value is $36,000 per year.Burks has convertible preferred stock outstanding. Each of these
6,000 shares is paid a dividend of $4 per year. Each share can be
converted into four shares of common stock.Stock warrants to buy 14,000 shares of Foreman are also
outstanding. For $10,...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company
and its 80 percent–owned subsidiary, Foreman Company:
Burks
Foreman
Revenues
$
(420,000
)
$
(320,000
)
Expenses
344,000
235,000
Gain on sale of equipment
0
(25,000
)
Equity earnings of
subsidiary
(62,000
)
0
Net income
$
(138,000
)
$
(110,000
)
Outstanding common shares
60,000
30,000
Additional Information
Amortization expense resulting from Foreman’s excess
acquisition-date fair value is $35,000 per year.
Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company
and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman
Revenues $ (448,000 ) $ (348,000 ) Expenses 273,000 249,000 Gain on
sale of equipment 0 (39,000 ) Equity earnings of subsidiary (73,000
) 0 Net income $ (248,000 ) $ (138,000 ) Outstanding common shares
60,000 40,000
Additional Information Amortization expense resulting from
Foreman’s excess acquisition-date fair value is $49,000 per year.
Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company
and its 80 percent–owned subsidiary, Foreman Company:
Burks
Foreman
Revenues
$
(438,000
)
$
(338,000
)
Expenses
270,000
244,000
Gain on sale of equipment
0
(34,000
)
Equity earnings of
subsidiary
(68,000
)
0
Net income
$
(236,000
)
$
(128,000
)
Outstanding common shares
65,000
40,000
Additional Information
Amortization expense resulting from Foreman’s excess
acquisition-date fair value is $41,000 per year.
Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company
and its 80 percent–owned subsidiary, Foreman Company:
Burks
Foreman
Revenues
$
(400,000
)
$
(328,000
)
Expenses
220,000
239,000
Gain on sale of equipment
0
(29,000
)
Equity earnings of subsidiary
(66,000
)
0
Net income
$
(246,000
)
$
(118,000
)
Outstanding common shares
70,000
36,000
Additional Information
Amortization expense resulting from Foreman’s excess
acquisition-date fair value is $34,000 per year.
Burks has convertible preferred stock outstanding. Each of
these...
Integration Exercise 2 Different Costs for Different Purposes, Cost-Volume-Profit-Relationships [LO 1-1, LO 1-2, LO 1-3, LO...
Integration Exercise 2 Different Costs for Different Purposes,
Cost-Volume-Profit-Relationships [LO 1-1, LO 1-2, LO 1-3, LO 1-4,
LO 1-5, LO 1-6, LO 5-1, LO 5-3, LO 5-5, LO 5-7, LO 5-8]
Hixson Company manufactures and sells one product for $34 per
unit. The company maintains no beginning or ending inventories and
its relevant range of production is 20,000 units to 30,000 units.
When Hixson produces and sells 25,000 units, its unit costs are as
follows:
Amount
Per Unit
Direct materials...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...
Following are separate income statements for Austin, Inc., and
its 80 percent–owned subsidiary, Rio Grande Corporation as well as
a consolidated statement for the business combination as a whole
(credit balances indicated by parentheses).
Austin
Rio Grande
Consolidated
Revenues
$
(738,000
)
$
(538,000
)
$
(1,276,000
)
Cost of goods sold
438,000
262,000
700,000
Operating expenses
138,000
108,000
271,000
Equity in earnings of Rio Grande
(114,400
)
Individual company net income
$
(276,400
)
$
(168,000
)
Consolidated net...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia...
- Journal Entries and Trial Balance Elite Realty acts as an agent in buying, selling, renting, and...
- In racket Assume that the elements of a list are indexed starting with 1. Write a...
- Describe System Development Life Cycle (SDLC) and how it is used.
- What symbolism do you find in the play,Oedipus?
- • Using the Scanner class to obtain input from the user. • Using printf to output...
- In each of the following situations, develop a tentative plan for the client. List the various...
ADVERTISEMENT