On December 31, 2023, Pan Inc. purchased 75% of the 400,000 ordinary shares of Sand Corp....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On December 31, 2023, Pan Inc. purchased 75% of the 400,000 ordinary shares of Sand Corp. for $960,000. The fair values were equal to carrying values for all its net assets except for Inventory, which had a fair value that was $16,000 more than the carrying value Accounts receivable, which had a fair value of $12,000 less than their book value Equipment, whose fair value was $42,000 less than the net book value. As of December 31, 2023, Sand Corp.'s equipment had a remaining useful life of 6 years. Long term liabilities whose fair value was $36,000 less than book value. As of December 31, 2023, these liabilities had 8 years remaining to maturity. An unrecorded patent, valued at $45,000. As of December 31, 2023, the patent had a remaining legal life of 7 years, and an estimated useful life of 5 years. The statements of financial position for Pan Inc. and Sand Corp. at December 31, 2023 were as follows: Cash Accounts and other receivables Inventory PP&E net Investment in Sand Corp. Total assets Current liabilities Long term liabilities Ordinary shares Retained earnings Total Statements of Financial Position December 31, 2023 Pan Inc. Sand Corp. $ 200,000 $ 400,000 520,000 420,000 2,300,000 960,000 $ 4,600,000 $ 640,000 1,200,000 1,000,000 1,760,000 $ 4,600,000 300,000 300,000 1,200,000 $2,000,000 $ 150,000 900,000 400,000 550,000 $2,000,000 Pan Inc. uses the fair value enterprise method to value the non-controlling interest. Sand's common shares were trading at $3.00 per share on January 1, 2024. Additional information 1) Each year, goodwill is evaluated to determine if there has been a permanent impairment. Goodwill impairment losses were $40,000 and $60,000 in 2025 and 2027, respectively. 2) On January 1, 2025, Sand Corp. sold a building to Pan Inc. and recognized a gain on sale of $120,000. This building had an estimated useful life of 12 years at the date of the intercompany sale. 3) On July 1, 2026, Sand Corp. purchased equipment from Pan Inc. for $150,000. Pan Inc. recognized a loss on sale of $50,000. The equipment had an estimated useful life of 5 years at the date of the intercompany sale. 4) On December 31, 2026, the inventory of Sand Corp. contained $100,000 of merchandise purchased from Pan Inc. During 2027, Pan Inc. sold merchandise to Sand Corp. for $500,000. Of this merchandise, 40% remains in Sand's December 31, 2027 inventory. Pan Inc. records a gross profit margin of 35% of the selling price on intercompany sales. 5) On June 1, 2027, Pan Inc. lent $100,000 to Sand Corp against a 9%, 3 year note with interest payable every note anniversary date. 6) On December 15, 2027, Sand Corp. declared and paid $80,000 in total dividends for the current year. Pan Corp. declared $100,000 in dividends to its shareholders. This amount has not been paid at the year-end and is included in current liabilities. 7) On July 1, 2026, Pan Inc. sold a parcel of land to Sand Corp. for $200,000. This land had a carrying value of $100,000 on Pan Inc.'s books. In 2027, Sand Corp. sold (a quarter) of this land for $100,000. 8) Pan Limited charged Sand Corp. management fees of $15,000 per month from August to December 2027. Sand Corp has included the management fees paid in Selling and Administrative expenses. 9) Both companies pay income taxes at the same rate. The financial statements for Pan and Sand for the financial year ended December 31, 2027 are as follows: Sales Interest and other income Total revenues and gains Cost of goods sold Selling and administrative Depreciation Interest and other Statements of Profit or Loss year ended December 31, 2027 Pan Inc. Sand Corp. $1,760,000 220,000 $1,980,000 996,000 $1,000,000 160,000 $ 1,160,000 510,000 380,000 180,000 24,000 250,000 100,000 60,000 Total expenses Income before tax Income tax expense Net income 1,580,000 400,000 120,000 $280,000 Statements of Financial Position December 31, 2027 Cash Accounts and other receivables Inventory PP&E - net Investment in Sand Corp. Total assets Current liabilities Long term liabilities Ordinary shares Retained earnings Total REQUIRED: 920,000 240,000 72,000 $168,000 Pan Inc. Sand Corp. $325,000 $242,000 415,000 368,000 340,000 380,000 1,960,000 1,260,000 960,000 $4,000,000 $2,250,000 $368,000 $150,000 425,000 960,000 1,000,000 400,000 2,207,000 740,000 $4,000,000 $2,250,000 a) Prepare Pan Inc.'s consolidated statement of financial position dated, December 31, 2023. b) Prepare Pan Inc's consolidated statement of financial position dated, December 31, 2027 and consolidated statements of changes in equity, and of comprehensive income for the year ended December 31, 2027. Include the amount that will be reported as basic earnings per share on the consolidated SCI. Pan Inc. had 500,000 ordinary shares outstanding throughout the year. c) Assume that Pan Inc. uses the identifiable net assets method to value NCI. Calculate the following items to be reported in the consolidated financial statements for the year ended December 31, 2027: . ii. Net income attributable to NCI in the consolidated SCI Goodwill on the consolidated SFP Non-controlling interest on the consolidated SFP d) Continue with the information from part (b) above. Assume that on January 1, 2028, Pan Inc. sold 30,000 of Sand Corp common shares to Silica Corp. at a price of $5.25 per share. Calculate the "gain or loss to Pan Inc. arising from this transaction, and the change in non-controlling interest as a result. On December 31, 2023, Pan Inc. purchased 75% of the 400,000 ordinary shares of Sand Corp. for $960,000. The fair values were equal to carrying values for all its net assets except for Inventory, which had a fair value that was $16,000 more than the carrying value Accounts receivable, which had a fair value of $12,000 less than their book value Equipment, whose fair value was $42,000 less than the net book value. As of December 31, 2023, Sand Corp.'s equipment had a remaining useful life of 6 years. Long term liabilities whose fair value was $36,000 less than book value. As of December 31, 2023, these liabilities had 8 years remaining to maturity. An unrecorded patent, valued at $45,000. As of December 31, 2023, the patent had a remaining legal life of 7 years, and an estimated useful life of 5 years. The statements of financial position for Pan Inc. and Sand Corp. at December 31, 2023 were as follows: Cash Accounts and other receivables Inventory PP&E net Investment in Sand Corp. Total assets Current liabilities Long term liabilities Ordinary shares Retained earnings Total Statements of Financial Position December 31, 2023 Pan Inc. Sand Corp. $ 200,000 $ 400,000 520,000 420,000 2,300,000 960,000 $ 4,600,000 $ 640,000 1,200,000 1,000,000 1,760,000 $ 4,600,000 300,000 300,000 1,200,000 $2,000,000 $ 150,000 900,000 400,000 550,000 $2,000,000 Pan Inc. uses the fair value enterprise method to value the non-controlling interest. Sand's common shares were trading at $3.00 per share on January 1, 2024. Additional information 1) Each year, goodwill is evaluated to determine if there has been a permanent impairment. Goodwill impairment losses were $40,000 and $60,000 in 2025 and 2027, respectively. 2) On January 1, 2025, Sand Corp. sold a building to Pan Inc. and recognized a gain on sale of $120,000. This building had an estimated useful life of 12 years at the date of the intercompany sale. 3) On July 1, 2026, Sand Corp. purchased equipment from Pan Inc. for $150,000. Pan Inc. recognized a loss on sale of $50,000. The equipment had an estimated useful life of 5 years at the date of the intercompany sale. 4) On December 31, 2026, the inventory of Sand Corp. contained $100,000 of merchandise purchased from Pan Inc. During 2027, Pan Inc. sold merchandise to Sand Corp. for $500,000. Of this merchandise, 40% remains in Sand's December 31, 2027 inventory. Pan Inc. records a gross profit margin of 35% of the selling price on intercompany sales. 5) On June 1, 2027, Pan Inc. lent $100,000 to Sand Corp against a 9%, 3 year note with interest payable every note anniversary date. 6) On December 15, 2027, Sand Corp. declared and paid $80,000 in total dividends for the current year. Pan Corp. declared $100,000 in dividends to its shareholders. This amount has not been paid at the year-end and is included in current liabilities. 7) On July 1, 2026, Pan Inc. sold a parcel of land to Sand Corp. for $200,000. This land had a carrying value of $100,000 on Pan Inc.'s books. In 2027, Sand Corp. sold (a quarter) of this land for $100,000. 8) Pan Limited charged Sand Corp. management fees of $15,000 per month from August to December 2027. Sand Corp has included the management fees paid in Selling and Administrative expenses. 9) Both companies pay income taxes at the same rate. The financial statements for Pan and Sand for the financial year ended December 31, 2027 are as follows: Sales Interest and other income Total revenues and gains Cost of goods sold Selling and administrative Depreciation Interest and other Statements of Profit or Loss year ended December 31, 2027 Pan Inc. Sand Corp. $1,760,000 220,000 $1,980,000 996,000 $1,000,000 160,000 $ 1,160,000 510,000 380,000 180,000 24,000 250,000 100,000 60,000 Total expenses Income before tax Income tax expense Net income 1,580,000 400,000 120,000 $280,000 Statements of Financial Position December 31, 2027 Cash Accounts and other receivables Inventory PP&E - net Investment in Sand Corp. Total assets Current liabilities Long term liabilities Ordinary shares Retained earnings Total REQUIRED: 920,000 240,000 72,000 $168,000 Pan Inc. Sand Corp. $325,000 $242,000 415,000 368,000 340,000 380,000 1,960,000 1,260,000 960,000 $4,000,000 $2,250,000 $368,000 $150,000 425,000 960,000 1,000,000 400,000 2,207,000 740,000 $4,000,000 $2,250,000 a) Prepare Pan Inc.'s consolidated statement of financial position dated, December 31, 2023. b) Prepare Pan Inc's consolidated statement of financial position dated, December 31, 2027 and consolidated statements of changes in equity, and of comprehensive income for the year ended December 31, 2027. Include the amount that will be reported as basic earnings per share on the consolidated SCI. Pan Inc. had 500,000 ordinary shares outstanding throughout the year. c) Assume that Pan Inc. uses the identifiable net assets method to value NCI. Calculate the following items to be reported in the consolidated financial statements for the year ended December 31, 2027: . ii. Net income attributable to NCI in the consolidated SCI Goodwill on the consolidated SFP Non-controlling interest on the consolidated SFP d) Continue with the information from part (b) above. Assume that on January 1, 2028, Pan Inc. sold 30,000 of Sand Corp common shares to Silica Corp. at a price of $5.25 per share. Calculate the "gain or loss to Pan Inc. arising from this transaction, and the change in non-controlling interest as a result.
Expert Answer:
Related Book For
Modern Advanced Accounting In Canada
ISBN: 9781259066481
7th Edition
Authors: Hilton Murray, Herauf Darrell
Posted Date:
Students also viewed these accounting questions
-
The following are the financial statements of Post Corporation and its subsidiary, Sage Company, as at December 31, Year 3: Additional Information ¢ Post purchased 70% of the outstanding shares...
-
Simplify the following boolean expression by using K-map. f(a,b,c,d) = d'bcd' + ab'cd+d'b'c+a'bd Simplify the following logic diagram by using K-map. Write the following boolean expression in...
-
Colt Division had the following results for the year just ended: Sales..................................$750,000 Contribution margin ..................300,000 Controllable...
-
Why should customer needs be the driving force in segmenting the toothpaste market?
-
How has technology influenced business writing in recent years? Discuss the benefits and potential drawbacks of using technology-based tools for business communication.
-
Explain why flight speeds below L/DMAX are not recommended.
-
Bullen & Company makes and sells glare filters for microcomputer monitors. John Crane, controller, is responsible for preparing Bullens master budget and has assembled the data below for next year....
-
Module 3 included an overview of the different and various legal remedies that are available to both the seller (lessor) and the buyer (lessee) in the event of breach of a sales (lease) contract. The...
-
Provide an example of a complex function which is discontinuous everywhere in the complex plane and justify your example
-
Need a single Linux pipeline command to display the number of files in your current directory that match the pattern "linux". Not allowed to use the -c option with the Linux command for pattern...
-
You have been volunteered to oversee the graduation party at the end of the semester. Since the cost of the party is important and keeping costs down is imperative you need to pick 4 possible sites...
-
6. You plan to purchase a new car with a total purchase price of $26,500. You intend to make a down payment of $3,500, and take out a loan for the remainder. The car loan has an APR of 3.52% and the...
-
Evaluate different operating systems explaining their role in managing resources. -Operating systems: the role of an operating system, OS types
-
What are the main differences between the user-kernel threads models? Which one of these models is likely to trash the system if used without any constraints?
-
1. The core enzyme associated with DNA in the figure above is _____. A. Helicase D. Topoisomerase B. DNA polymerase E. The replisome. C. RNA polymerase 2. Which of the following processes is central...
-
Dan and Diana file a joint return. Dan earned $31,000 during the year before losing his job. Diana received Social Security benefits of $5,000. a. Determine the taxable portion of the Social Security...
-
On 1 January 2023, Blue Jay Ltd revalued land from \(\$ 300000\) to \(\$ 500000\). On 1 January 2024, the company subsequently revalued the land to \(\$ 420000\). And on 1 January 2025 , the company...
-
The following data from Lyre Ltd's accounts relates to two assets at 30 June 2023. At 30 June 2023 Lyre Ltd decides to adopt the revaluation model for both these assets. On this date land has a fair...
-
Crane Ltd has proposed that the company adopt the revaluation model for fixed assets. Some of these assets are hard to obtain and certain items have increased in value in the current period, however...
Study smarter with the SolutionInn App