On January 1, 2011, Matin Inc. (a wholly-owned subsidiary) sold equipment to Musial Corp. for $168,000 in cash. The equipment originally cost $140,000 but had a book value of only $98,000 when transferred. On that date, the equipment had a five-year remaining life. Depreciation expense was calculated using the straight-line method.
Musial earned $308,000 in net income in 2011 (including investment income) while Matin reported $126,000. Assume there is no amortization related to the original investment. Musial Corp. sold inventory constantly to Matin Inc. Three years intra-entity inventory transfer figures are shown in the following table. Assume that gross profit percentage is 20%.
2010 |
2011 |
2012 |
|
Purchase by Matin |
80,000 |
120,000 |
150,000 |
Ending Inventory on Matin's Book |
12,000 |
40,000 |
30,000 |
Prepare a schedule of consolidated net income and the share to controlling and non-controlling interests for 2011, assuming that Musial owned only 90% of Matin.
Original Cost of Machinery = 140,000
Net Book Value = 98,000
a. Unrealsied Profit on Sale = 168,000 - 98,000 = $60,000
Unrealised Profit on Inventory Purchase from Matin = 40,000 X20% /80% = $10,000
Net Income | 1,26,000 | |
Unrealised Profit on sale of asset | -60,000 | |
Unrealised Profit on sale of inventory | -10,000 | |
Net Income after adjustments | 56,000 | |
Income to Controlling Interest | 50,400.0 | 90% |
Income to Non-Controlling Interest | 5,600.0 | 10% |
Get Answers For Free
Most questions answered within 1 hours.