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
-
Refer to the Gene Therapy and Molecular Biology (June 2009) study of DNA in peptide (protein) produced by antigens for a parasitic roundworm in birds, Exercise. Recall that scientists tested each in...
-
X, Y and Z are in partnership sharing profits and losses in the ratio 4 : 2 : 2. Z died on 30 June 20X2. The partnership statement of financial position as at that date was: Additional information It...
-
A tattoo shop has the following revenue stream over a 5 -year period: $\$ 9,000, \$ 17,000, \$ 19,000, \$ 11,000$, and $\$ 22,000$. What is the EUAW of this business (assume $\mathrm{i}=12 \%$ ).
-
Maria Garcia is a CPA whose firm has prepared the tax returns of Stanley Corporation for many years. A review of Stanleys last three tax returns by a new staff accountant, who has been assigned to...
-
EDGAR: The Boeing Company (ticker: BA) Visit www.sec.gov/edgar and search for the Boeing annual report (10-K) for the year ended December 31, 2019, using EDGAR (Electronic Data Gathering, Analysis,...
-
Jackson et al. (1987) compared the precision of systematic and stratified sampling for estimating the average concentration of lead and copper in the soil. The 1-km2 area was divided into 100-m...
-
A booster who owns a local sporting goods shop would like to pay you, as a UW student-athlete, $500. All they ask you to do in return is post a video to your TikTok account and tag their business in...
-
A company uses sandpaper in its production process. How is the cost of the sandpaper classified?
-
If the unit sales price is $12, the unit variable costs $7, and fixed costs are $360,000. How many units must be sold to earn a profit of $39,000?
-
You invest $800 at an annual rate of 8% for 12 years. How much more interest would you earn with compound interest than with simple interest for (a) the whole 12 years; and (b) in just year 7 by...
-
CE #1 Spring 2024 ACCT 2110-Online Due: Friday, January 26th Item 1 Use the following accounts and information to prepare, in good form, an income statement and a retained earnings statement, for the...
-
Using the Terminal Tutorial as a guide, assess the potential impact of the merger on Disney as of the end of 2018. What is the net impact? Is it accretive or dilutive? By how much?
-
In the graph, the initially the aggregate supply curve is SAS, and the aggregate demand curve is ADO Some events change aggregate demand from AD, to AD. Describe two events that could have created...
-
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...
-
A vertical belt is moving upward continuously through a liquid bath at a velocity $V$. A film of the liquid adheres to the belt, which tends to drain downward due to gravity. The equilibrium...
-
A slider bearing can be described as one plate moving with a velocity $V$ parallel to a stationary plate, with a viscous lubricant in between the plates. The force applied to the moving plate is $F$,...
-
Acrylic latex paint can be described as a Bingham plastic with a yield stress of $200 \mathrm{dyn} / \mathrm{cm}^{2}$, a limiting viscosity of $50 \mathrm{cP}$, and a density of $0.95 \mathrm{~g} /...
Study smarter with the SolutionInn App