Financial Statements of Peter Ltd. and its 80%-owned subsidiary Sam Ltd. as at December 31, Year...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Financial Statements of Peter Ltd. and its 80%-owned subsidiary Sam Ltd. as at December 31, Year 5, are presented below: Statement of Financial Position as at December 31 Year 5 Peter Ltd Sam Ltd Cash Accounts Receivables $ 8,100.00 $ 20,600.00 $70,000.00 $ 55,000.00 $ 35,000.00 $ 46,000.00 $ 129,200.00 $ Inventory Investment in Sam Deferred Taxes $ $ - Plant $ 200,000.00 $ 104,000.00 Accumulated Depreciation -$ 88,000.00 $ 30,000.00 $ 354,300.00 $ 195,600.00 Accounts Payable Other Liabilities Common Shares $ 56,000.00 $ 70,100.00 $ 5,000.00 $ 5,500.00 $225,000.00 $ 50,000.00 $ 68,300.00 $ 70,000.00 $ 354,300.00 $ 195,600.00 Retained Earnings Statement of Income for the year ended December 31, Year 5 Peter Ltd Sam Ltd Sales $ 535,400.00 $ 270,000.00 $ 9,900.00 $ Dividend Income $545,300.00 $ 270,000.00 Costs of Sales $364,000.00 $ 206,000.00 $78,400.00 $ 24,100.00 Selling expenses Admn expenses (including depreciation and goodwill impairment) Income taxes $46,300.00 $ 20,700.00 $ 13,800.00 $ 6,200.00 $502,500.00 $ 257,000.00 Net Income $ 42,800.00 $ 13,000.00 Statement of retained earnings Piter Ltd Sam Ltd Opening balance Add Net income $ 45,500.00 $ 68,000.00 $ 42,800.00 $ 13,000.00 -$20,000.00 $ 11,000.00 $ 68,300.00 $ 70,000.00 Less dividend Closing balance Additional Information: ● Peter acquired 8,000 ordinary shares of Sam on January 1, Year 1, for $129,200. Sam had retained earnings of $12,000 on that date. ● On January 1, Year 1, fair values were equal to carrying amounts except for the following: Inventory Book value $50,000, Fair value $32,000 Patent - Book value $0, Fair value $14,000 ● The patent of Sam had a remaining legal life of eight years on January 1, Year 1, and any goodwill was to be tested annually for impairment. As a result, impairment losses occurred as follows: Year 2 - $25,000, Year 4 - $16,400, Year 5-22800 ● On January 1, Year 5, the inventories of Peter contained items purchased from Sam on which Sam had made a profit of $1,900. During Year 5, Sam sold goods to Packer for $92,000. Sam made a profit of $3,300 on goods remaining in Peter's inventory at December 31, Year 5. ● At December 31 Year 5, Peter owed Sam $21,000 for sales made to Peter during the year. ● On January 1, Year 3, Sam sold equipment to Peter at a price that was $21,000 in excess of its carrying amount. The equipment had an estimated remaining life of six years on that date. ● Peter sold a tract of land to Sam in Year 2 at a profit of $7,000. This land is still held by Sam at the end of Year 5 and is included in the balance of Property, Plant and Equipment. ● Assume a corporate tax rate of 40%. Required: a. Calculate acquisition differential and goodwill ( b. Prepare amortization schedule c. Prepare schedule for inter-company profit on inventories d. Schedule of gains on inter-company transfer of Plant e. Income statement for the year ended December 31, Year 5 showing Net Income attributable to Peter's shareholders and to non-Controlling interests. f. Retained earnings statement as at December 31, Year 5. g. Calculate NCI h. Statement of financial position as at December 31, Year 5. Financial Statements of Peter Ltd. and its 80%-owned subsidiary Sam Ltd. as at December 31, Year 5, are presented below: Statement of Financial Position as at December 31 Year 5 Peter Ltd Sam Ltd Cash Accounts Receivables $ 8,100.00 $ 20,600.00 $70,000.00 $ 55,000.00 $ 35,000.00 $ 46,000.00 $ 129,200.00 $ Inventory Investment in Sam Deferred Taxes $ $ - Plant $ 200,000.00 $ 104,000.00 Accumulated Depreciation -$ 88,000.00 $ 30,000.00 $ 354,300.00 $ 195,600.00 Accounts Payable Other Liabilities Common Shares $ 56,000.00 $ 70,100.00 $ 5,000.00 $ 5,500.00 $225,000.00 $ 50,000.00 $ 68,300.00 $ 70,000.00 $ 354,300.00 $ 195,600.00 Retained Earnings Statement of Income for the year ended December 31, Year 5 Peter Ltd Sam Ltd Sales $ 535,400.00 $ 270,000.00 $ 9,900.00 $ Dividend Income $545,300.00 $ 270,000.00 Costs of Sales $364,000.00 $ 206,000.00 $78,400.00 $ 24,100.00 Selling expenses Admn expenses (including depreciation and goodwill impairment) Income taxes $46,300.00 $ 20,700.00 $ 13,800.00 $ 6,200.00 $502,500.00 $ 257,000.00 Net Income $ 42,800.00 $ 13,000.00 Statement of retained earnings Piter Ltd Sam Ltd Opening balance Add Net income $ 45,500.00 $ 68,000.00 $ 42,800.00 $ 13,000.00 -$20,000.00 $ 11,000.00 $ 68,300.00 $ 70,000.00 Less dividend Closing balance Additional Information: ● Peter acquired 8,000 ordinary shares of Sam on January 1, Year 1, for $129,200. Sam had retained earnings of $12,000 on that date. ● On January 1, Year 1, fair values were equal to carrying amounts except for the following: Inventory Book value $50,000, Fair value $32,000 Patent - Book value $0, Fair value $14,000 ● The patent of Sam had a remaining legal life of eight years on January 1, Year 1, and any goodwill was to be tested annually for impairment. As a result, impairment losses occurred as follows: Year 2 - $25,000, Year 4 - $16,400, Year 5-22800 ● On January 1, Year 5, the inventories of Peter contained items purchased from Sam on which Sam had made a profit of $1,900. During Year 5, Sam sold goods to Packer for $92,000. Sam made a profit of $3,300 on goods remaining in Peter's inventory at December 31, Year 5. ● At December 31 Year 5, Peter owed Sam $21,000 for sales made to Peter during the year. ● On January 1, Year 3, Sam sold equipment to Peter at a price that was $21,000 in excess of its carrying amount. The equipment had an estimated remaining life of six years on that date. ● Peter sold a tract of land to Sam in Year 2 at a profit of $7,000. This land is still held by Sam at the end of Year 5 and is included in the balance of Property, Plant and Equipment. ● Assume a corporate tax rate of 40%. Required: a. Calculate acquisition differential and goodwill ( b. Prepare amortization schedule c. Prepare schedule for inter-company profit on inventories d. Schedule of gains on inter-company transfer of Plant e. Income statement for the year ended December 31, Year 5 showing Net Income attributable to Peter's shareholders and to non-Controlling interests. f. Retained earnings statement as at December 31, Year 5. g. Calculate NCI h. Statement of financial position as at December 31, Year 5.
Expert Answer:
Answer rating: 100% (QA)
a The acquisition differential is 129200 12000 117200 The goodwill is 117200 14000 103200 b The amor... View the full answer
Related Book For
Financial and Managerial Accounting the basis for business decisions
ISBN: 978-1259692406
18th edition
Authors: Jan Williams, Susan Haka, Mark Bettner, Joseph Carcello
Posted Date:
Students also viewed these accounting questions
-
The statement of comprehensive income for the years ended December 31, 2006 and 2007, plus selected items from comparative balance sheets of McClain Wholesalers, Inc., are as follows: There were no...
-
The statement of comprehensive income for the years ended December 31, 2008 and 2009, plus selected items from comparative balance sheets of Johnson Wholesalers Inc. are as follows: There were no...
-
1. What is Michaels assessable income for the year ended 30 June 2019? 2. What fringe benefits tax (FBT) must Michael pay for the year ended 31 March 2019? Assume that Michael cannot claim GST input...
-
Mr. CFE is the sole proprietor of a hardware store called, The CFE Shop. Mr. CFE has decided to incorporate the business but wishes to minimize any income inclusions on the transfer of his business...
-
Use a financial calculator or an Excel spreadsheet to estimate the yield each of the following investments. Initial Future End of Investment nvestment ( Value ()Year 1,000 10,000 400 3,000 5,500...
-
Figure 1 compares the predicted civilian unemployment rate (PRED) with the actual civilian unemployment rate (UER) from January 1996 to December 2000. The predicted results come from estimating the...
-
Suppose \(V=\Lambda_{1}(t) \Lambda_{2}(S)\). Find the most general solution of the Black-Scholes equation.
-
The following revenue and expense account balances were taken from the ledger of Wholistic Health Services Co. after the accounts had been adjusted on February 28, 2019, the end of the fiscal year:...
-
Johnson was known for "having trouble remembering what was his and what was the company's." For example, the company had a fleet of 10 corporate planes (also called the RJR air force), used for...
-
Construct a bond graph or Niggli formula to determine if it is possible for all anions to be equivalent in a structure of tetrahedrally coordinated cations and stoichiometry of C 2 A 3 ? Which...
-
You are choosing between two texting plans. Plan A has a monthly fee of $15 with a charge of $0.05 per text. Plan B has a monthly fee of $5 with a charge of $0.07 per text. Express the monthly cost...
-
The implementation of AVL trees described in this chapter introduced two helper methods, Difference and Height, to compute the balance factor of a given node. Another approach would be to store the...
-
1. Show the adjacency matrix that would describe the edges in the graph. Store the vertices in alphabetical order. 2. Show the array-of-pointers adjacency lists that would describe the edges in the...
-
What is the key feature of top-down design?
-
Which of these statements is always true? 1. All of the program requirements must be completely defined before design begins. 2. All of the program design must be complete before any coding begins....
-
Is there any way a single programmer (for example, a student working alone on a programming assignment) can benefit from some of the ideas behind the inspection process?
-
A firm paid $ 5 million to purchase a company whose balance sheet showed total net assets of $ 4 . 5 million. If the purchasing firm records $ 2 5 0 , 0 0 0 in goodwill related to the sale. Calculate.
-
What kind of financial pressures can an LBO cause?
-
Divide into groups as instructed by your professor and discuss the following: a. How does the description of accounting as the language of business relate to accounting as being useful for investors...
-
As of December 31 of the current year, Petersen Corporation has prepared the following information regarding its liabilities and other obligations: Notes payable, of which $12,000 will be repaid...
-
Mercury Bag Company produces cases of grocery bags. The managers at Mercury are trying to develop budgets for the upcoming quarter. The following data have been gathered: Projected sales in units . ....
-
Consider expansion of a function in terms of a series \(F_{n}(x)\) in the following form: \[f(x)=\sum_{n} A_{n} F_{n}(x)\] If the functions \(F_{n}\) are orthogonal then this property helps to unfold...
-
A concrete wall \(20 \mathrm{~cm}\) thick is initially at a temperature of \(20^{\circ} \mathrm{C}\), and is exposed to steam at pressure \(1 \mathrm{~atm}\) on both sides. Find the time for the...
-
Analyze the transient problem with the Dirichlet condition for a long cylinder and for a sphere. Derive expressions for the eigenfunctions, eigenconditions, and eigenvalues. Find the series...
Study smarter with the SolutionInn App