Following are several figures reported for Allister and Barone as of December 31, 2018:
Allister | Barone | |||
Inventory | $ | 430,000 | $ | 230,000 |
Sales | 860,000 | 660,000 | ||
Investment income | not given | |||
Cost of goods sold | 430,000 | 330,000 | ||
Operating expenses | 195,000 | 265,000 | ||
Allister acquired 70 percent of Barone in January 2017. In allocating the newly acquired subsidiary's fair value at the acquisition date, Allister noted that Barone had developed a customer list worth $64,000 that was unrecorded on its accounting records and had a 5-year remaining life. Any remaining excess fair value over Barone's book value was attributed to goodwill. During 2018, Barone sells inventory costing $123,000 to Allister for $166,000. Of this amount, 20 percent remains unsold in Allister's warehouse at year-end.
Determine balances for the following items that would appear on Allister's consolidated financial statements for 2018:
Answer :
Inventory | 651400 |
Sales | 1354000 |
Cost of goods sold | 602600 |
Operatin expenses | 472800 |
Net income attributable to non controlling interest | - |
Explanation :
Customer list amortization = $64000 / 5 Years = 12800 per year
Intra - Entity gross profit ($166000 - $123000) | $43000 |
Inventory remaining at year end | 20% |
Unrealized intra - entity gross profit 12/31 | $8600 |
Inventory = book value of allister and barone - Unrealized gross profit
= 430000 + 230000 -8600 = $651400
Sales = book value of allister and barone - intra entity transfer
= 860000 + 660000 - 166000 = $1354000
Cost of goods sold = book value of allister and barone + unrealized gross profit - intra entity transfer
= 430000 + 330000 + 8600 - 166000 = $602600
Operating expenses = book values of allister and barone + amortization expenses for the period
= 195000 + 265000 + 12800 = $472800
Kindly Up -vote Thank You !!!
Get Answers For Free
Most questions answered within 1 hours.