3 Protrade Corporation acquired 80 percent of the outstanding voting stock of Se

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 2018

Explanation / Answer

(a) COGS:-

Portrade COGS

320000

Seacraft COGS

227000

Elimination of Intra equity Transfer

(116000)

Recognition gross profit deferred in 2017 (2018 beginning inventory)

34000 transfer price / 1.6 = 21250 cost

34000 – 21250= 12750 intra equity gross profit

(12750)

Deferral of 2018 intra equity gross profit in ending inventory

48000 transfer price / 1.6 = 30000 cost

48000 – 30000= 18000 intra equity gross profit

18000

436250

Inventory :-

Portrade Inventory

352000

Seacraft Inventory

116000

Deferral of 2018 intra equity gross profit in ending inventory

48000 transfer price / 1.6 = 30000 cost

48000 – 30000= 18000 intra equity gross profit

(18000)

450000

Net Income Attributable to Non controlling Int :-

Seacraft sale

420000

Seacraft COGS

(227000)

Seacraft Operating Exp

(111000)

82000

Net Income Attributable to Non controlling Int (82000 * 20%)

16400

(b) COGS:-

Portrade COGS

320000

Seacraft COGS

227000

Elimination of 2018 Intra equity Transfer

(86000)

Recognition gross profit deferred in 2017 (2018 beginning inventory)

27000 transfer price / 1.6 = 16875 cost

27000 – 16875= 10125 intra equity gross profit

(10125)

Deferral of 2018 intra equity gross profit in ending inventory

41000 transfer price / 1.6 = 25625 cost

41000 – 25625 = 15375 intra equity gross profit

15375

466250

Inventory :-

Portrade Inventory

352000

Seacraft Inventory

116000

Deferral of 2018 intra equity gross profit in ending inventory

41000 transfer price / 1.6 = 25625 cost

41000 – 25625 = 15375 intra equity gross profit

(15375)

452625

Net Income Attributable to Non controlling Int :-

Seacraft sale

420000

Seacraft COGS

(227000)

Seacraft Operating Exp

(111000)

[(41000 – 27000)/1.6] * 0.6

(5250)

76750

Net Income Attributable to Non controlling Int (76750 * 20%)

15350

(c) Building :-

Portrade Building

364000

Seacraft Building

163000

(+) Depreciation on gain (92000 – 56000)/5

7200

(-) [92000 – 56000] - 7200

(28800)

505400

Operating Exp :-

Portrade Operating Exp

156000

Seacraft Operating Exp

111000

(-) Depreciation on gain

(7200)

259800

Portrade COGS

320000

Seacraft COGS

227000

Elimination of Intra equity Transfer

(116000)

Recognition gross profit deferred in 2017 (2018 beginning inventory)

34000 transfer price / 1.6 = 21250 cost

34000 – 21250= 12750 intra equity gross profit

(12750)

Deferral of 2018 intra equity gross profit in ending inventory

48000 transfer price / 1.6 = 30000 cost

48000 – 30000= 18000 intra equity gross profit

18000

436250

Related Questions

Navigate

• Browse (All)
• Browse 3
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.