On 1 Jan 2021, Pearl Ltd acquired 80% of the share of Smith Ltd for $106,200....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On 1 Jan 2021, Pearl Ltd acquired 80% of the share of Smith Ltd for $106,200. At this date, the equity of Smith consisted of share capital of $60,000 and retained earnings of $49,000. At 1 Jan 2021, all the identifiable assets and liabilities of Smith were recorded at fair value except for the plant, which had a carrying amount of $30,000 (net of $14,000 accumulated depreciation) and a fair value of $40,000. The plant had a remaining useful life of 5 years with depreciation based on the straight-line method. The fair value of the non-controlling interest (NCI) in Smith on DOA was $24,000. On 1 Jan 2023, Pearl acquired 30% of the shares of Afield Ltd for $29,800. Significant influence on Afield was obtained as a result. At this date, Afield's equity consisted of share capital of $30,000 and retained earnings of $45,000. At 1 Jan 2023, all the identifiable assets and liabilities of Afield were recorded at fair value except for: Carrying amount $12,000 4,000 Fair value $28,000 14,000 Plant (cost $24,000) Inventory The inventory was all sold by 31 Dec 2023 and the plant had a further expected useful life of 10 years with deprecation based on the straight-line method. The following intra-group or inter-entity transactions happened in the period from 1 Jan 2021 to 31 Dec 2023. (a) On 1 Jan 2023, Pearl held inventory of $10,000 purchased from Smith during the year ended 31 Dec 2022. The inventory had been manufactured by Smith at a cost of $6,400. The inventory was sold by Pearl for $12,000 on 30 May 2023. (b) Smith sold inventory costing $10,000 to Pearl for $22,000 in 2023. At the end of 2023, 65% of these inventory has been sold to an external party by Pearl. (c) On 1 Jan 2023, Pearl Ltd sold a plant costing $32,000 to Afield Ltd for $40,000. Afield Ltd applies a straight-line 20% per annum on cost for its depreciation. (d) On 1 July 2023, Afield sold a plant to Pearl recording a profit of $10,000. Afield charges depreciation at 10% p.a. on a straight-line basis for this plant and Pearl charges depreciation at 20% p.a. on a straight-line basis for this plant. An extract of the financial statements of the three companies for the year ended 31 Dec 2023 is shown below: Sales Cost of goods sold Other income (including dividend revenue, gain on sale of PPE) Depreciation expense Interest expense Other expenses Profit for the year Retained earnings (1/1/2023) Dividends appropriation Retained earnings (31/12/2023) Share capital Total equity Accounts payab Total liability and equity Plant Accumulated depreciation Investment in Smith Investment in Afield Other investments Inventory Receivables Cash Total Assets Pearl 320,000 (220,000) 14,800 (32,000) (23,600) (15,200) 44,000 176,000 (14,000) 206,000 120,000 326,000 300,000 626,000 212,000 (40,000) 106,200 29,800 83,000 165,000 40,000 30,000 626,000 Smith Afield 143,000 84,000 (98,000) (48,000) (6,800) (6,400) (16,800) 15,000 90,000 (5,000) 100,000 60,000 160,000 80,000 240,000 (1,600) (2,200) (11,400) 20,800 45,000 5,000 80,000 44,000 35,000 240,000 65,800 30,000 95,800 60,200 156,000 96,000 68,000 (20,000) (12,800) 41,600 36,000 23,200 156,000 Note: the balance of Investment in Afield Ltd of $29,800 at the end of 2023 reflects a balance that has NOT included any of the 2023 equity method adjustments. REQUIRED: 1. Prepare the Consolidated Statement of Comprehensive Income of Pearl for the year ended 31 Dec. 2023. 2. Prepare the Consolidated Statement of Changes in Equity of Pearl for the year ended 31 Dec. 2023. 3. Prepare the Consolidated Statement of Financial Position of Pearl as at 31 Dec. 2023. Ignore the deferred tax implications. You may use the consolidation worksheet provided to prepare your answers. You are required to show the detailed journal entries and working schedule. On 1 Jan 2021, Pearl Ltd acquired 80% of the share of Smith Ltd for $106,200. At this date, the equity of Smith consisted of share capital of $60,000 and retained earnings of $49,000. At 1 Jan 2021, all the identifiable assets and liabilities of Smith were recorded at fair value except for the plant, which had a carrying amount of $30,000 (net of $14,000 accumulated depreciation) and a fair value of $40,000. The plant had a remaining useful life of 5 years with depreciation based on the straight-line method. The fair value of the non-controlling interest (NCI) in Smith on DOA was $24,000. On 1 Jan 2023, Pearl acquired 30% of the shares of Afield Ltd for $29,800. Significant influence on Afield was obtained as a result. At this date, Afield's equity consisted of share capital of $30,000 and retained earnings of $45,000. At 1 Jan 2023, all the identifiable assets and liabilities of Afield were recorded at fair value except for: Carrying amount $12,000 4,000 Fair value $28,000 14,000 Plant (cost $24,000) Inventory The inventory was all sold by 31 Dec 2023 and the plant had a further expected useful life of 10 years with deprecation based on the straight-line method. The following intra-group or inter-entity transactions happened in the period from 1 Jan 2021 to 31 Dec 2023. (a) On 1 Jan 2023, Pearl held inventory of $10,000 purchased from Smith during the year ended 31 Dec 2022. The inventory had been manufactured by Smith at a cost of $6,400. The inventory was sold by Pearl for $12,000 on 30 May 2023. (b) Smith sold inventory costing $10,000 to Pearl for $22,000 in 2023. At the end of 2023, 65% of these inventory has been sold to an external party by Pearl. (c) On 1 Jan 2023, Pearl Ltd sold a plant costing $32,000 to Afield Ltd for $40,000. Afield Ltd applies a straight-line 20% per annum on cost for its depreciation. (d) On 1 July 2023, Afield sold a plant to Pearl recording a profit of $10,000. Afield charges depreciation at 10% p.a. on a straight-line basis for this plant and Pearl charges depreciation at 20% p.a. on a straight-line basis for this plant. An extract of the financial statements of the three companies for the year ended 31 Dec 2023 is shown below: Sales Cost of goods sold Other income (including dividend revenue, gain on sale of PPE) Depreciation expense Interest expense Other expenses Profit for the year Retained earnings (1/1/2023) Dividends appropriation Retained earnings (31/12/2023) Share capital Total equity Accounts payab Total liability and equity Plant Accumulated depreciation Investment in Smith Investment in Afield Other investments Inventory Receivables Cash Total Assets Pearl 320,000 (220,000) 14,800 (32,000) (23,600) (15,200) 44,000 176,000 (14,000) 206,000 120,000 326,000 300,000 626,000 212,000 (40,000) 106,200 29,800 83,000 165,000 40,000 30,000 626,000 Smith Afield 143,000 84,000 (98,000) (48,000) (6,800) (6,400) (16,800) 15,000 90,000 (5,000) 100,000 60,000 160,000 80,000 240,000 (1,600) (2,200) (11,400) 20,800 45,000 5,000 80,000 44,000 35,000 240,000 65,800 30,000 95,800 60,200 156,000 96,000 68,000 (20,000) (12,800) 41,600 36,000 23,200 156,000 Note: the balance of Investment in Afield Ltd of $29,800 at the end of 2023 reflects a balance that has NOT included any of the 2023 equity method adjustments. REQUIRED: 1. Prepare the Consolidated Statement of Comprehensive Income of Pearl for the year ended 31 Dec. 2023. 2. Prepare the Consolidated Statement of Changes in Equity of Pearl for the year ended 31 Dec. 2023. 3. Prepare the Consolidated Statement of Financial Position of Pearl as at 31 Dec. 2023. Ignore the deferred tax implications. You may use the consolidation worksheet provided to prepare your answers. You are required to show the detailed journal entries and working schedule.
Expert Answer:
Answer rating: 100% (QA)
1 Pearl Consolidated Statement of Comprehensive Income For the Year Ended 31 December 2023 Revenue Sales 320000 Other Income 14800 Total Revenue 334800 Cost of Goods Sold Cost of Goods Sold COGS 22000... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
On 1 July 2009, Pearl Ltd acquired 60% of the shares (cum div.) of Sensor Ltd for $36,480 when the equity of Sensor Ltd consisted of: Share capital General reserve Retained earnings $32,000 1,600...
-
On 1 July 2018, Joel Ltd acquired all the shares of Billy Ltd for $425 000 on an ex-div . basis. On this date, the equity and liabilities of Billy Ltd included the following balances: Share capital...
-
On 1 July 2018, Parent Ltd acquired all the shares of Son Ltd, on a cum-div. basis, for $2,057,000. At this date, the equity of Son Ltd consisted of: $ 1,000,000 Share capital 500 000 shares...
-
Mary Wells Lawrence once said, In this business, you can never wash the dinner dishes and say they are done. You have to keep doing them constantly. If you were a business executive or information...
-
Hernandez Company rents out a portion of its building to Crider Company for $1,000 per month. On August 1, 2010, Crider Company paid Hernandez Company $12,000 for one years rent in advance. Prepare...
-
Wallace Industries, a maker of steel cable for use in bridges, closes its books and prepares financial statements at the end of each month. The preclosing trial balance as of May 31, 20A, (in...
-
Why should business worry about the environment? How might ecological accounting help reduce such worries? In your answer consider the views of three different stakeholders.
-
The manager at a water park constructed the following frequency distribution to summarize attendance for 60 days in July and August. Attendance ......Frequency 1,000 up to 1,250 ..... 5 1,250 up to...
-
13. Woe and Grief, CPA's are considering the purchase of a new office computer that costs $20,000 and will provide the following net cash inflows: Annual Net Year Cash Inflow 1 $2,000 2 3,000 3 5,000...
-
A 3 MWe wind turbine can be placed at either Site A or B, which have respective probability density functions for the wind velocity at the site (assume that the power output of the turbine varies as...
-
The design of IPv6 SLAAC does not provide a DHCP server to maintain and assign IPv6 configuration details to end devices, then where and how an end device obtains these IP configuration details from?...
-
What can you do with a Reliance Electric loose rotor bar construction on which someone has swedged the bars?
-
True or False. A technician should always be accompanied by an electrician from the customers site to open and test electrical equipment and never open live electrical cabinets.
-
What is the most important aspect of using Automatic Lubers for grease application to a bearing?
-
True or False: When checking for soft foot on a large, heavy machine resting on I-beam rails, it is always advisable to use the one-foot-at-atime method called for by the laser equipment manual.
-
Motor speed and fan speed are both higher in frequency than what on a belt-driven machine? What is the formula for calculating belt frequency?
-
For the following 4 buoyancy problems, you are required to give the following information or no credit will be given for the problem: a.) Properly labeled FBDs b.) Your Forces drawn into a coordinate...
-
Write a function that reads a Float24_t value: Float24_t float24_read(void) A legitimate float24 value string is of the form: "mantissabexponent" where the mantissa (m) and the exponent (e) may have...
-
On December 1, 2013, Maclan Ltd. estimates that at least 5,000 units of inventory will be purchased from a company in the Netherlands during January 2014 for 500,000. The transaction is probable and...
-
Financial information for Jasmine and Lessard for the year ended December 31, 2013, is shown below: Additional information: 1. On January 1, 2012, Jasmine purchased 100% of the shares of Lessard for...
-
Below is a set of transactions that are independent of each other: 1. A university receives a collection of ancient Roman history books from a donor. 2. A school receives a contribution to buy land...
-
An air-conditioning chiller unit weighing \(10 \mathrm{kN}\) is to be supported by four air springs (Fig. 2.50). Design the air springs such that the natural frequency of vibration of the unit lies...
-
The maximum velocity attained by the mass of a simple harmonic oscillator is \(10 \mathrm{~cm} / \mathrm{s}\), and the period of oscillation is \(2 \mathrm{~s}\). If the mass is released with an...
-
A helical spring, when fixed at one end and loaded at the other, requires a force of \(100 \mathrm{~N}\) to produce an elongation of \(10 \mathrm{~mm}\). The ends of the spring are now rigidly fixed,...
A Computational Introduction To Number Theory And Algebra 1st Edition - ISBN: 0521851548 - Free Book
Study smarter with the SolutionInn App