Question

PreBuild Manufacturing acquired 100% of Shoding Industries common stock on January 1, 2010, for $670,000 when the book values of Shoding's assets and liabilities were equal to their fair values and Shoding's stockholders' equity consisted of $380,000 of Capital Stock and $290,000 of Retained Earnings.

PreBuild's separate income (excluding investment income from Shoding) was $870,000, $830,000 and $960,000 in 2010, 2011 and 2012, respectively. PreBuild sold inventory to Shoding during 2010 at a gross profit of $50,000 and 50% remained at Shoding at the end of the year. The remaining 50% was sold in 2011. At the end of 2011, PreBuild has $54,000 of inventory received from Shoding from a sale of $180,000 which cost Shoding $150,000. There are no unrealized profits in the inventory of PreBuild or Shoding at the end of 2012. PreBuild uses the equity method in its separate books. Select financial information for Shoding follows:

2010 2011 2012

Sales $890,000 $995,000 $1,020,000

Cost of Sales (420,000) (475,000) (505,000)

Gross Profit 470,000 520,000 515,000

Operating Expenses (350,000) (380,000) (390,000)

Net Income $120,000 $140,000 $125,000

Required:

Prepare a schedule to determine PreBuild Manufacturing's Consolidated net income for 2010, 2011, and 2012.

Answer

This answer is hidden. It contains 240 characters.