1. On 1 January 20x2, Fire Co (P) purchased 70% of Wall Co (S)'s ordinary shares....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. On 1 January 20x2, Fire Co (P) purchased 70% of Wall Co (S)'s ordinary shares. 2. At the date of acquisition, share capital of S was S160,000 and retained camings were $40,000. 3. The excess of the fair value of S over the underlying book value as at acquisition date was assigned to: • Buildings that had a fair value of S40,000 greater than book value and remaining useful life of 10 years from 1 January 20x2; and • Goodwill. Goodwill impairment amounting to 20% of its original cost was recognized in 20x2. 4. Fair value of S as at acquisition date was $280,000. Non-controlling interests as at 1 January 20x2 had a proportionate share in the fair value of S at that date. 5. During 20x2, the following transactions arose: • S purchased inventory for $64,000 and sold it to P for $96,000. P resold S54,000 of the inventory during 20x3, while the balance of $42,000 remained unsold as at 31 December 20x3. • P sold the building that it originally purchased for $40,000 to s for $64,000. Accumulated depreciation at the date of sale was $8,000. Estimated useful life at date of original purchase was 10 years and at the date of resale was 8 years. S had recognized a full year's depreciation on the building in 20x2. 6. During 20x3, P sold inventory purchased for $120,000 to S for $180,000. S resold 40% of the inventory during 20x3. 7. The financial statements of P and S for the year ended 31 December 20x3 are shown in the Consolidation Worksheet on Page 2. 8. Assume tax rate was 20%. Required (Ignore all tar effects): 1. Prepare the consolidation adjusting entries for the year ended 31 December 20x3. 2. Complete the consolidation worksheet for the year ended 31 December 20x3. Income Statement and Statement of Changes in Equity (Partial) for the year ended 31 Dec 20x3 S(Wall) S250,000 (159.600) P(Fire) Dr Cr Consol. Sales S520,000 Cost of goods sold (372,000) Gross profit Other income Dividend income 148,000 79,250 21,000 (40,000) (32,000) (12.000) 90,400 50,000 Depreciation Interest expense Other expenses Profit before tax Тах а 20% Net profit after tax (30,000) (10,400) (40,000) 164,250 60,000 (32,850) (12,000) 131,400 48,000 Retained eamings, I Jan 241,600 100,000 Dividends declared (60.000) $313.000 (30.000) SI18,000 Retained eamings, 31 Dec Statement of Financial Position as at 31 Dec 20x3 P(Fire) $19,800 S(Wall) $3,200 Dr Cr Consol Cash 32,000 330,000 38,000 170,000 Accounts receivable Inventory Land 160,000 80,000 Buildings and equipment Less accumulated depreciation 680,000 520,000 (160,000) (280,000) Investment in Wall, at cost 196.000 Total assets SI.137,800 S651,200 Share capital Retained eamings S240,000 S160,000 313,000 118,000 Bonds payable Bond premium Accounts payable Total equity and liabilities 400,000 300,000 3,200 184,800 SL.137,800 70.000 $651.200 614,600 614,600 1. On 1 January 20x2, Fire Co (P) purchased 70% of Wall Co (S)'s ordinary shares. 2. At the date of acquisition, share capital of S was S160,000 and retained camings were $40,000. 3. The excess of the fair value of S over the underlying book value as at acquisition date was assigned to: • Buildings that had a fair value of S40,000 greater than book value and remaining useful life of 10 years from 1 January 20x2; and • Goodwill. Goodwill impairment amounting to 20% of its original cost was recognized in 20x2. 4. Fair value of S as at acquisition date was $280,000. Non-controlling interests as at 1 January 20x2 had a proportionate share in the fair value of S at that date. 5. During 20x2, the following transactions arose: • S purchased inventory for $64,000 and sold it to P for $96,000. P resold S54,000 of the inventory during 20x3, while the balance of $42,000 remained unsold as at 31 December 20x3. • P sold the building that it originally purchased for $40,000 to s for $64,000. Accumulated depreciation at the date of sale was $8,000. Estimated useful life at date of original purchase was 10 years and at the date of resale was 8 years. S had recognized a full year's depreciation on the building in 20x2. 6. During 20x3, P sold inventory purchased for $120,000 to S for $180,000. S resold 40% of the inventory during 20x3. 7. The financial statements of P and S for the year ended 31 December 20x3 are shown in the Consolidation Worksheet on Page 2. 8. Assume tax rate was 20%. Required (Ignore all tar effects): 1. Prepare the consolidation adjusting entries for the year ended 31 December 20x3. 2. Complete the consolidation worksheet for the year ended 31 December 20x3. Income Statement and Statement of Changes in Equity (Partial) for the year ended 31 Dec 20x3 S(Wall) S250,000 (159.600) P(Fire) Dr Cr Consol. Sales S520,000 Cost of goods sold (372,000) Gross profit Other income Dividend income 148,000 79,250 21,000 (40,000) (32,000) (12.000) 90,400 50,000 Depreciation Interest expense Other expenses Profit before tax Тах а 20% Net profit after tax (30,000) (10,400) (40,000) 164,250 60,000 (32,850) (12,000) 131,400 48,000 Retained eamings, I Jan 241,600 100,000 Dividends declared (60.000) $313.000 (30.000) SI18,000 Retained eamings, 31 Dec Statement of Financial Position as at 31 Dec 20x3 P(Fire) $19,800 S(Wall) $3,200 Dr Cr Consol Cash 32,000 330,000 38,000 170,000 Accounts receivable Inventory Land 160,000 80,000 Buildings and equipment Less accumulated depreciation 680,000 520,000 (160,000) (280,000) Investment in Wall, at cost 196.000 Total assets SI.137,800 S651,200 Share capital Retained eamings S240,000 S160,000 313,000 118,000 Bonds payable Bond premium Accounts payable Total equity and liabilities 400,000 300,000 3,200 184,800 SL.137,800 70.000 $651.200 614,600 614,600
Expert Answer:
Answer rating: 100% (QA)
Income Statement and Statement of changes in equity for the year ended 31st December 20X3 Date P Fir... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-1934319307
2nd edition
Authors: Susan S. Hamlen, Ronald J. Huefner, James A. Largay III
Posted Date:
Students also viewed these accounting questions
-
Consolidation at the date of acquisition (purchase price equals book value). A parent company acquires its subsidiary by exchanging 30,000 shares of its common stock with the fair value on the...
-
1. Consider a two-ray channel with impulse response h(t) = 8(t) + 8(t 0.022s). Find the distance separating the transmitter and receiver, as well as and , assuming free-space path loss on each path...
-
Exercise 22-22 On January 1, 2014, Beyonce Co. purchased 27,180 shares (a 10% interest) in Elton John Corp. for $1,464,900. At the time, the book value and the fair value of John's net assets were...
-
Select the meso compound in the 1 point choices below: * >OH >H rggrr554 CH,OH CH,OH ffffhfghgt
-
What ethical problems do you see in conducting experiments with human subjects?
-
A computer repair service has a design capacity of 80 repairs per day. Its effective capacity, however, is 64 repairs per day, and its actual output is 62 repairs per day. The manager would like to...
-
Bristol-Myers Squibb (BMS) Company reports that it maintains a \($2\) billion, five-year revolving line of credit with a syndicate of lenders. The company disclosed in its annual report that: The...
-
Julia Price is now in her late 30s and has always wanted children. She has arranged to adopt two siblings from overseas, ages 2 and 4. Julia is happy that she earns enough money to support the...
-
Assume you are the manager of a local restaurant located in Findlay. The recent demand projections indicate a future surge that would remain stable and then taper down. Describe how you would go...
-
The Scottsville Textile Mill1 produces five different fabrics. Each fabric can be woven on one or more of the mills 38 looms. The sales departments forecast of demand for the next month is shown in...
-
By considering the small motion of the following mechanical system: Draw the oriented system graph (Take positive angular velocity direction as in the direction of T(t). Write out all elemental and...
-
In the figure (Figure 1), let C = 1.00F, C = 2.00F, C3 = 3.00F, and V = 36.0V. Figure C C C3 HH HH a b 1 of 1 Part A What is the potential difference across each capacitor? Enter your answers...
-
local company sells televisions at an average price 1 , 2 0 0 $ with one year warranty for parts and labor which estimate cost 2 0 $parts and 4 0 $ for labor. According to past the company estimated...
-
Provide a 10 day unit lesson plan on the civil rights movement. Use 10 of the Instructional Lesson Plans below. This is for 6-8 grade. Include: Purpose of the Lesson- What will the students learn?...
-
A pendulum bob with a mass of 0.29 kg is attached to a 1.5 m long string as shown. B 1.5 m B As the pendulum bob swings from point A, where the angle 0 = 40, to point B at the bottom of its arc,...
-
If aggregate supply increases, does that mean aggregate demand also increases? How are the two related? For example, if human capital increases, that means aggregate supply shifts to the right due to...
-
(A) 1 point: Describe the data presented in the quantitative graphic. The most common requirement to vote is no document required. (B) 2 points: Describe a pattern and draw a conclusion for that...
-
A stock has had returns of 8 percent, 26 percent, 14 percent, 17 percent, 31 percent, and 1 percent over the last six years. What are the arithmetic and geometric average returns for the stock?
-
Multiple Choice Questions 1. Suzlon, a subsidiary of Patni, provides services to Patni. During 2013, Suzlon charged $3,000,000 for services provided to Patni. Cost of the services provided was...
-
On November 15, 2013, a U.S. company issues a purchase order to a Canadian supplier for merchandise costing C$1,000,000. On the same date, the company enters a forward contract locking in the U.S....
-
Porter Corporation acquired Stewart Corporation on January 1, 2014, at a cost of $75 million. Stewart consisted of three identifiable reporting units, designated X, Y, and Z. Relevant data for the...
-
Show that, for the squared-error loss, the approximation error \(\ell\left(g^{\mathscr{C}} ight)-\ell\left(g^{*} ight)\) in (2.16), \(\begin{array}{llllll}\text { is } \quad \text { equal } & \text {...
-
Let \(\widehat{\boldsymbol{\beta}}=\boldsymbol{A}^{+} \boldsymbol{y}\). Using the defining properties of the pseudo-inverse, show that for any \(\boldsymbol{\beta}\) \(\in \mathbb{R}^{p}\) \[...
-
Let \(\mathbf{X}\) be an \(n\)-dimensional normal random vector with mean vector \(\boldsymbol{\mu}\) and covariance matrix \(\boldsymbol{\Sigma}\), where the determinant of \(\boldsymbol{\Sigma}\)...
Study smarter with the SolutionInn App