On I January 20x4, P Co acquired 90% of S Co. Details of S Co as...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On I January 20x4, P Co acquired 90% of S Co. Details of S Co as at the date of acquisition are as follows: Share capital..... Retained earnings as at 1 January 20x4... $1,000,000 150,000 $1,150,000 Fair value was different from book value of the following assets of S Co: Fair value Book value Fixed assets.. $900,000 $800,000 Remaining useful life for the fixed assets as at acquisition date was five years and residual value of the fixed assets was zero. Fair value of non-controlling interests as at acquisition date was $345,000. The financial statements of P Co and S Co for the year ended 31 December 20x5 are shown below. Assume a tax rate of 20% throughout. 230 ADVANCED FINANCIAL ACCOUNT For Year Ended 31 December 20x5 P Co S Co $10,000,000 (7,820,000) $ 2,180,000 (800,000) $3,500,000 (1,200,000) $2,300,000 (560,000) Sales Cost of sales. Gross profit.. Operating expenses $1,740,000 Operating profit . Dividend income from S.... $ 1,380,000 54,000 100,000 (90,000) Interest income - S and bank.. Interest expense to P $ 1,534,000 (306,800) $1,650,000 (330,000) Profit before tax Tax at 20% $ 1,227,200 (120,000) $1,320,000 (60,000) Profit after tax Dividends declared $ 1,107,200 1,300,000 $1,260,000 400,000 Profit retained Retained earnings, 1 January . Retained earnings, 31 December $ 2,407,200 $1,660,000 Statement of Financial Position As at 31 December 20x5 P Co S Co $ 3,200,000 4,500,000 500,000 1,250,000 1,300,000 200,000 320,000 Investment in S Co Fixed assets.. $2,000,000 Loan receivable from S Co Inventory.... Accounts receivable Other receivables.. Cash.. 670,000 500,000 120,000 $11,270,000 $3,290,000 Share capital.... Retained earnings Loan payable to P Accounts payable. Other payables . $ 3,000,000 2,407,200 $1,000,000 1,660,000 500,000 80,000 50,000 5,742,800 120,000 $11,270,000 $3,290,000 Required: 1. Prepare the consolidation adjustments for the year ended 31 December 20x5. * Drenare the consolidation worksheets for the year ended 31 December 20x5. A Reconcile the non-controlling interests' balance as at 31 December 20x5. On I January 20x4, P Co acquired 90% of S Co. Details of S Co as at the date of acquisition are as follows: Share capital..... Retained earnings as at 1 January 20x4... $1,000,000 150,000 $1,150,000 Fair value was different from book value of the following assets of S Co: Fair value Book value Fixed assets.. $900,000 $800,000 Remaining useful life for the fixed assets as at acquisition date was five years and residual value of the fixed assets was zero. Fair value of non-controlling interests as at acquisition date was $345,000. The financial statements of P Co and S Co for the year ended 31 December 20x5 are shown below. Assume a tax rate of 20% throughout. 230 ADVANCED FINANCIAL ACCOUNT For Year Ended 31 December 20x5 P Co S Co $10,000,000 (7,820,000) $ 2,180,000 (800,000) $3,500,000 (1,200,000) $2,300,000 (560,000) Sales Cost of sales. Gross profit.. Operating expenses $1,740,000 Operating profit . Dividend income from S.... $ 1,380,000 54,000 100,000 (90,000) Interest income - S and bank.. Interest expense to P $ 1,534,000 (306,800) $1,650,000 (330,000) Profit before tax Tax at 20% $ 1,227,200 (120,000) $1,320,000 (60,000) Profit after tax Dividends declared $ 1,107,200 1,300,000 $1,260,000 400,000 Profit retained Retained earnings, 1 January . Retained earnings, 31 December $ 2,407,200 $1,660,000 Statement of Financial Position As at 31 December 20x5 P Co S Co $ 3,200,000 4,500,000 500,000 1,250,000 1,300,000 200,000 320,000 Investment in S Co Fixed assets.. $2,000,000 Loan receivable from S Co Inventory.... Accounts receivable Other receivables.. Cash.. 670,000 500,000 120,000 $11,270,000 $3,290,000 Share capital.... Retained earnings Loan payable to P Accounts payable. Other payables . $ 3,000,000 2,407,200 $1,000,000 1,660,000 500,000 80,000 50,000 5,742,800 120,000 $11,270,000 $3,290,000 Required: 1. Prepare the consolidation adjustments for the year ended 31 December 20x5. * Drenare the consolidation worksheets for the year ended 31 December 20x5. A Reconcile the non-controlling interests' balance as at 31 December 20x5.
Expert Answer:
Answer rating: 100% (QA)
1 Consideration P paid for 90 equity of S 2 Value of Goodwill 1 3200000 3 4 CI 90 NCI 10 1150000 100... View the full answer
Related Book For
Advanced Financial Accounting
ISBN: 978-0078025624
10th edition
Authors: Theodore E. Christensen, David M. Cottrell, Richard E. Baker
Posted Date:
Students also viewed these accounting questions
-
Highbright, Inc. reports the following information in its annual report: Inventory value at LIFO LIFO reserve Inventory value at FIFO Sales for 2016 totaled $12,800,000. Cost of goods sold under LIFO...
-
Galaxy Productions fiscal year ended 31 December 2019. Their net profit was $2,796, the firms equity (new capital) was reduced from $50,000 to $32,796. The was also selling merchandises as part of...
-
Incomplete financial statements for Baxter, Inc. follow. BAXTER, INC. Income Statement Year Ended November 30, 2018 Service revenue...............................$225,000 Operating...
-
Multiple domains have been identified that comprise human systems integration. Typically, it has not been possible to address each domain completely in the process of a comprehensive systems design....
-
1. Do you agree with the courts decision? Explain. 2. What impact do you think the Electromation decision had on employers wanting or permitting work concern groups to operate in the workplace? 3....
-
Two long straight thin wires with current lie against an equally long plastic cylinder, at radius R = 20.0 cm from the cylinder's central axis. Figure ??a?? shows, in cross section, the cylinder and...
-
Refer to your answers in E4-28A. In addition to the manufacturing overhead costs, the following data are budgeted for the companys Standard and Deluxe models for next year: Requirements: 1. Compute...
-
Compensated Absences Assume the facts in the preceding exercise, except that Mathewson Company has chosen not to accrue paid sick leave until used, and has chosen to accrue vacation time at expected...
-
Assume a hypothetical age that has not been assumed by other students. Assume you would like to invest in a zero-coupon bond in order to have $1000,000 in your retirement account when you get to the...
-
At the beginning of September 2021, Stojanovic Distributing Companys ledger showed Cash $12,500, Merchandise Inventory $7,500, and D. Stojanovic, Capital, $20,000. Stojanovic uses the perpetual...
-
You purchased 250 shares of General Motors stock of at a price of $86.98 two years ago. You sold all stocks today for $86.51. During this period the stock paid dividends of $3.92 per share. What is...
-
Financial Calculations. I am in need of assistance calculating accurate financial formulas to assess McDonald's for quarter 2 in 2022 and 2021 (See below attached balance sheet, income statement, and...
-
2. During the year, Job 400 was started and completed. The following information was available with respect to this job: Direct materials requisitioned Direct labor cost S Machine-hours used $310 210...
-
Discuss critically the types of Malaysian banking systems . Discuss What steps the government of Malaysia took to grow their economy.
-
5. Convert 111012 to decimal. Assume it is unsigned. 6. Solve for x in 2x 001000002 7. Convert 010110012 to decimal. Assume unsigned again.
-
a) b) c) The amplifier whose equivalent model is given below has poles at 120 kHz, 2 MHz and 8 MHz, with gm-30 ms. The first pole is generated by the input circuit, second pole is generated by the...
-
A team has a demand curve for jerseys given by P = 120 - 0.01Q. If the team is selling 800 jerseys, what is P?
-
You have accepted the engagement of auditing the financial statements of the C. Reis Company, a small manufacturing firm that has been your auditee for several years. Because you were busy writing...
-
Apple Corporation holds 60 percent of Shortway Publishing Companys voting shares. Apple issued $500,000 of 10 percent (paid semiannually) bonds with a 10-year maturity on January 1, 20X2, at 90. On...
-
On January 1, 20X1, Par Company purchased all the outstanding stock of North Bay Company, located in Canada, for $120,000. On January 1, 20X1, the direct exchange rate for the Canadian dollar (C$)...
-
Mardi Gras Corporation operates a group of specialty shops throughout the southeastern United States. The shops have traditionally stocked and sold kitchen and bath products manufactured in the...
-
A second-order dynamic system is modeled as \[9 \ddot{x}+6 \dot{x}+\frac{10}{9} x=14 \delta(t), \quad x(0)=0, \quad \dot{x}(0)=-\frac{1}{4}\] a. Find the response \(x(t)\) in closed form. b. Plot the...
-
Consider a first-order system with time constant \(\tau\) and zero initial condition. Find the system's unit-step response for \(\tau=\frac{1}{3}\) and \(\frac{2}{3}\), plot the two curves versus \(0...
-
a. Identify the damping type and find the free response. b. Plot the free response by using the initial command. \(\ddot{x}+3 \dot{x}+4 x=0, \quad x(0)=\frac{2}{5}, \quad \dot{x}(0)=0\)
Study smarter with the SolutionInn App