Question
ProForm acquired 60 percent of ClipRite on June 30, 2020, for $1,140,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $600,000
ProForm acquired 60 percent of ClipRite on June 30, 2020, for $1,140,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $600,000 was recognized and is being amortized at the rate of $15,000 per year. No goodwill was recognized in the acquisition. The noncontrolling interest fair value was assessed at $760,000 at the acquisition date. The 2021 financial statements are as follows:
ProForm | ClipRite | ||||||
Sales | $ | (900,000 | ) | $ | (800,000 | ) | |
Cost of goods sold | 585,000 | 450,000 | |||||
Operating expenses | 200,000 | 150,000 | |||||
Dividend income | (48,000 | ) | 0 | ||||
Net income | $ | (163,000 | ) | $ | (200,000 | ) | |
Retained earnings, 1/1/21 | $ | (2,300,000 | ) | $ | (950,000 | ) | |
Net income | (163,000 | ) | (200,000 | ) | |||
Dividends declared | 200,000 | 80,000 | |||||
Retained earnings, 12/31/21 | $ | (2,263,000 | ) | $ | (1,070,000 | ) | |
Cash and receivables | $ | 500,000 | $ | 400,000 | |||
Inventory | 390,000 | 800,000 | |||||
Investment in ClipRite | 1,140,000 | 0 | |||||
Fixed assets | 2,000,000 | 1,100,000 | |||||
Accumulated depreciation | (700,000 | ) | (250,000 | ) | |||
Totals | $ | 3,330,000 | $ | 2,050,000 | |||
Liabilities | $ | (667,000 | ) | $ | (580,000 | ) | |
Common stock | (400,000 | ) | (400,000 | ) | |||
Retained earnings, 12/31/21 | (2,263,000 | ) | (1,070,000 | ) | |||
Totals | $ | (3,330,000 | ) | $ | (2,050,000 | ) | |
(Note: Parentheses indicate a credit balance.)
ProForm sold ClipRite inventory costing $79,000 during the last six months of 2020 for $190,000. At year-end, 30 percent remained. ProForm sold ClipRite inventory costing $250,000 during 2021 for $350,000. At year-end, 10 percent is left.
Determine the consolidated balances for the following accounts: (Input all amounts as positive values.)
Sales Cost of Goods Sold Operating Expenses Dividend Income Net Income Attributable to Noncontrolling Interest Inventory Noncontrolling Interest in Subsidiary, 12/31/21
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started