Explanation:
To determine the consolidated income for Lake and Boxwood, we'll need to go through the consolidation process. Here's how you can calculate the consolidated income for the current fiscal period:
Calculate the income of Lake and Boxwood before considering intra-entity transactions and dividends.
Eliminate the intra-entity gross profit from Lake's beginning and ending inventory.
Calculate the consolidated income after considering dividends and taxes.
Let's go step by step:
Step 1: Calculate the income for Lake and Boxwood before considering intra-entity transactions and dividends.
Lake's Income (before intra-entity transactions):
Let L be Lake's income.
L = Lake's reported income - Dividend received from Boxwood
L = Lake's reported income - $8,000 (dividend received from Boxwood)
Boxwood's Income (before intra-entity transactions):
Let B be Boxwood's income.
B = Boxwood's reported income - Dividend paid to Lake
B = Boxwood's reported income - $70,000 (dividend paid to Lake)
Step 2: Eliminate the intra-entity gross profit from Lake's beginning and ending inventory.
Beginning Inventory Gross Profit Elimination:
Lake had $23,000 in intra-entity gross profit in the beginning inventory, so this amount needs to be eliminated.
Ending Inventory Gross Profit Elimination:
Lake's ending inventory carried $37,500 in intra-entity gross profit, so this amount also needs to be eliminated.
Step 3: Calculate the consolidated income after considering dividends and taxes.
Consolidated Income (Income after eliminating intra-entity profits, considering dividends, and taxes):
Let C be the consolidated income.
C = (L - Eliminate beginning inventory profit) + (B - Dividend paid to Lake) - Eliminate ending inventory profit
C = (L - $23,000) + (B - $70,000) - $37,500
Now, you need to apply the effective tax rate to the consolidated income to calculate the net income:
Consolidated Net Income = C * (1 - Tax Rate)
Consolidated Net Income = C * (1 - 0.21)
Now you can plug in the values for L and B:
Consolidated Net Income = (L - $23,000) + (B - $70,000) - $37,500 * (1 - 0.21)
Plug in the values for L and B and calculate the consolidated net income.
Keep in mind that for a completely accurate calculation, you would need the specific income values for Lake and Boxwood. This is a general method for consolidation based on the information you provided.