McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2009
Hoyle, Schaefer, Doupnik, Advanced Accounting, 9/e 7- 13
16. (Continued)
Mesa’s operating income $250,000
Mesa’s share of Butte’s operating income (80% × $98,000) 78,400
Mesa’s share of Valley’s operating income (80% × 55% × $140,000) 61,600
Mesa’s share of Butte’s excess amortization (80% × $22,500) (18,000)
Mesa’s share of Valley’s excess amortization (80% × 55% × $8,000) (3,520)
Controlling interest in consolidated net income $368,480
Noncontrolling interest in consolidated net income 89,020
Consolidated net income $457,500
17. (30 Minutes) (Consolidated income figures for a connecting affiliation)
UNREALIZED GAINS:
Cleveland ($12,000 remaining inventory × 25% markup) = $3,000
Wisconsin ($40,000 remaining inventory × 30% markup) = $12,000
NONCONTROLLING INTERESTS:
CLEVELAND:
Operational income (sales minus cost of goods sold and
expenses) ................................................................. $60,000
Defer unrealized gain (above) ....................................... (3,000)
Realized income—Cleveland ................................... $57,000
Outside ownership ........................................................ 20%
Noncontrolling interest in Cleveland's income ...... $11,400
WISCONSIN:
Operational income (sales minus cost of goods sold and
expenses) ................................................................. $110,000
Defer unrealized gain (above) ....................................... (12,000)
Investment income (60% of Cleveland's realized income of
$57,000) .................................................................... 34,200
Realized income—Wisconsin .................................. $132,200
Outside ownership ........................................................ 10%
Noncontrolling interest in Wisconsin's income ..... $13,220
TOTAL NONCONTROLLING INTERESTS: $24,620 ($11,400 + $13,220)
CONSOLIDATION TOTALS
Sales = $1,590,000 (add the three book values and eliminate intercompany
transfers of $40,000 and $100,000)
Cost of Goods Sold = $1,015,000 (add the three book values, eliminate
intercompany transfers of $40,000 and $100,000, and defer [add] unrealized
gains of $3,000 and $12,000)