3 Protrade Corporation acquired 80 percent of the outstanding voting stock of Se
ID: 2343012 • Letter: 3
Question
3 Protrade Corporation acquired 80 percent of the outstanding voting stock of Seacraft Company on January 1, 2017, for $428,000 in cash and other consideration. At the acquisition date, Protrade assessed Seacraft's identifiable assets and liabilities at a collective net fair value of $585,000 and the fair value of the 20 percent noncontrolling interest was $107,000. No excess fair value over book value amortization accompanied the acqulsition. 10 points The following selected account balances are from the individual financial records of these two companies as of December 31, 2018 Skipped Sales Cost of goods sold Operating expenses Retained earnings, 1/1/18 Inventory Buildings (net) Investment income Protrade Seacraft 700,000 $. 420,000 227,000 156,000 111,800 800,000 240,00e 116,800 364,000 163,000 320,000 eBook Print References 352,000 Not given Each of the following problems is an independent situation a. Assume that Protrade sells Seacraft inventory at a markup equal to 60 percent of cost. Intra-entity transfers were $96,000 in 2017 and $116,000 in 2018. Of this inventory. Seacraft retained and then sold $34,000 of the 2017 transfers in 2018 and held $48,000 of the 2018 transfers until 2019 Determine balances for the following items that would appear on consolidated financlal statements for 2018 b. Assume that Seacraft sells inventory to Protrade at a markup equal to 60 percent of cost. Intra-entity transfers were $56,000 in 2017 and $86,000 in 2018. Of this inventory, $27,000 of the 2017 transfers were retained and then sold by Protrade in 2018 whereas $41,000 of the 2018 transfers were held until 2019 Determine balances for the following items that would appear on consolidated financial statements for 2018 c. Protrade sells Seacraft a building on January 1, 2017, for $92,000, although its book value was only $56,000 on this date. The building had a five-year remaining life and was to be depreciated using the straight-line method with no salvage value Determine balances for the following items that would appear on consolidated financial statements for 2018Explanation / Answer
a
Cost of Goods sold
$436,250
Inventory
$450,000
Net Income Attributable to Non Controlling Interest
$16400
b
Cost of goods sold
$466,250
Inventory
$452,625
Net Income Attributable to Non Controlling Interest
$15,350
c
Buildings(net)
$505,400
Operating Expenses
$259,800
Net Income Attributable to Non Controlling Interest
$16400
a. Consolidated Cost of Goods Sold
Protrade’s cost of goods sold ............................................................ $320,000
Seacraft’s cost of goods sold ............................................................. 227,000
Elimination of 2018 intra-entity transfers.......................................... (116,000)
Realized gross profit deferred in 2017
(2018 beginning inventory)
$34,000 transfer price ÷ 1.6 = $21,250 cost
$34,000 – $21,250 = $12,750 unrealized gross profit................ (12,750)
Deferral of 2018 unrealized gross profit
in ending inventory:
$48,000 transfer price ÷ 1.6 = $30,000 cost
$48,000 – $30,000 = $18,000 unrealized gross profit................ 18,000
Consolidated cost of goods sold ....................................................... $436,250
Consolidated Inventory
Protrade book value ....................................................................... $352,000
Seacraft book value ........................................................................ 116,000
Defer ending unrealized gross profit (see above) ...................... (18,000)
Consolidated Inventory ................................................................. $450,000
Seacraft reported net income ............................................................. $82,000
Outside ownership percentage .......................................................... 20%
Net income attributable to noncontrolling interest........................... $ 16,400
b. Consolidated Cost of Goods Sold
Protrade book value ............................................................................. $320,000
Seacraft book value .............................................................................. 227,000
Elimination of 2018 intra-entity transfers .......................................... (86,000)
Realized gross profit deferred in 2017
(2018 beginning inventory)
$27,000 transfer price ÷ 1.6 = $16875 cost
$27,000 – $16875 = $10,125 unrealized gross profit .................. (10,125)
Deferral of 2018 unrealized gross profit
in ending inventory:
$41,000 transfer price ÷ 1.6 = $25,625 cost
$41,000 – $25,625 = $15375 unrealized gross profit .................. 15375
Consolidated cost of goods sold ....................................................... $466,250
Consolidated inventory
Protrade book value ............................................................................. $352,000
Seacraft book value .............................................................................. 116,000
Defer ending unrealized gross profit (see above) ............................ (15,375)
Consolidated inventory ....................................................................... $452,625
Net income attributable to noncontrolling interest
Seacraft reported net income ............................................................. $82,000
2017 unrealized gross profit realized in 2018 (above) ..................... 10,125
2018 unrealized gross profit deferred until 2019 (above) ................ (15,375)
Seacraft realized net income ............................................................... $76,750
Outside ownership percentage .......................................................... 20%
Net income attributable to noncontrolling interest........................... $ 15,350
c. Consolidated buildings (net):
Protrade’s buildings ......................................................... $364,000
Seacraft's buildings ........................................................ 163,000
Remove write-up created by transfer
($92,000 – $56,000) ................................................... $(36,000)
Remove excess depreciation created by transfer
($36,000 unrealized gain ÷ 5-year
remaining life × 2 years) .......................................... 14,400 (21,600)
Consolidated buildings (net) .......................................... $505,400
Consolidated expenses:
Protrade’s book value ..................................................... $156,000
Seacraft's book value ...................................................... 111,000
Remove excess depreciation on transferred building
($36,000 unrealized gain ÷ 5 year remaining life).... (7200)
Consolidated expenses .................................................. $259,800
Seacraft reported net income ............................................................. $82,000
Outside ownership percentage .......................................................... 20%
Net income attributable to noncontrolling interest........................... $ 16,400
a
Cost of Goods sold
$436,250
Inventory
$450,000
Net Income Attributable to Non Controlling Interest
$16400
b
Cost of goods sold
$466,250
Inventory
$452,625
Net Income Attributable to Non Controlling Interest
$15,350
c
Buildings(net)
$505,400
Operating Expenses
$259,800
Net Income Attributable to Non Controlling Interest
$16400
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.