Answer and Explanation:
The computation is shown below:
The amount of consolidated sales balance is
Proform Sales 820,000
Cliprite Sales 640,000
Less: Intra-entity Sales -270,000
Consolidated Sales Balance $1,190,000
The amount of consolidated cost of goods sold balance is
Proform's Cost of Goods Sold Book Value 545,000
Cliprite's Cost of Goods Sold Book Value 410,000
Less: Intra-Entity Transfers -270,000
Adjusted Gross Profit Deferred in 2017 [(110,000 - 71,000) × 30%] -11,700
Deferral of 2018 Intra-Entity Gross Profit [(270,000 - 210,000) × 10%] 6,000
Consolidated Cost of Goods Sold Balance $679,300
The amount of consolidated operating expenses balance is
Proform's Operating Expenses Book Value 120,000
Cliprite's Operating Expenses Book Value 110,000
Amortization of Intangible Assets 12,000
Consolidated Operating Expenses Balance $242,000
The amount of consolidated dividends balance is $0 as there is an elimination in consolidation.
The amount of net income attributed is
Cliprite's Reported Income for 2018 120,000
Less: Amortization of Intangible Assets -12,000
Cliprite's Adjusted Net Income 108,000
Net Income Attributable to Non Controlling Interest (108,000 × 30%) $32,400
The amount of consolidated inventory balance is
Proform's Operating Expenses Book Value 310,000
Cliprite's Operating Expenses Book Value 720,000
Intra-Entity Gross Profit [(270,000 - 210,000) × 10%] -6,000
Consolidated Inventory Balance $1,024,000
The value of noncontrolling interest in subsidiary is
30% of Opening Book Value [(870,000 + 300,000) × 30%) 351,000
Excess January 1 Intangible Allocation [(450,000 - 12,000 ÷ 2) × 30%)] 133,200
Net Income Attributable to Noncontrolling Interest 32,400
Dividends (70,000 × 30%) -21,000
Non Controlling Interest, 12/31/18 $495,600
