Prepare portias consolidated financial statements

Assignment Help Accounting Basics
Reference no: EM13858066

Question 1. On October 1, 2010, Madison Ltd. acquired all the shares of Dobson Ltd. for $849,600. On that date, Dobson's statement of financial position showed share capital of $540,000 and retained earnings of $273,600. In addition, at the acquisition date, all of Dobson's identifiable assets and liabilities had carrying values that equaled their fair values.

Madison and Dobson's financial statements for September 30, 2014 are presented below:

Statement of Financial Position

As of September 30, 2014

                                                                                                Madison Ltd.             Dobson Ltd.

Assets:

Current assets:

Cash                                                                                      $    144,000               $    131,400

Short-term investments                                                               27,000                      122,400

Accounts receivable                                                                                18,000                      540,000

Inventory                                                                               302,400                        64,800

                                                                                                      491,400                      858,600

Non-current assets:

Land                                                                                             126,000                      216,000

Equipment, net                                                                             75,600                        27,000

Investment in Dobson                                                         849,600                           ___-___

                                                                                                1,051,200                  243,000

                                                                                                1,542,600                  1,101,600

Liabilities and shareholders' equity:

Current liabilities:

Accounts payable                                                                         9,000                        23,400

Non-current liabilities:

Deferred income taxes                                                        93,600                        54,000

                                                                                                     102,600                        77,400

Shareholders' equity:  

Share capital                                                                                         900,000                      540,000

Retained earnings                                                               540,000                      484,200

                                                                                                1,440,000                  1,024,200

                                                                                                $1,542,600                $1,101,600

Statement of Income

For the year ended September 30, 2014

                                                                                                Madison Ltd.             Dobson Ltd.

 

Sales revenue                                                                      $ 2,152,500               $ 1,670,400

Cost of sales                                                                         1,598,400                  1,207,225

Gross profit                                                                                  554,100                      463,175

Expenses:

Salaries and benefits                                                               103,500                         57,600

Amortization                                                                                   9,360                           8,640

Other                                                                                          7,200                              __-___

                                                                                                     120,060                         66,240

Other revenues and expenses:

Investment income                                                                         300                            1,225

Loss on disposal of asset                                                     (1,800)                              __-___

                                                                                                432,540                      398,160

Income tax expense                                                                        173,016                      213,264         

Net income                                                                            $   259,524                $    184,896  

Statement of Changes in Equity

For the year ended September 30, 2014

                                                                                                Madison Ltd.             Dobson Ltd.

Share capital, October 1, 2013                                          $   900,000                $   540,000

Changes during the year                                                   ___-___                     ___-___

Share capital, September 30, 2014                                  900,000                      540,000

 

Retained earnings, October 1, 2013                                424,476                      299,304

Net income                                                                            259,524                      184,896

Dividends declared                                                                  (144,000)                     ______

Retained earnings, September 30, 2014                         540,000                      484,200

                                                                                        $  1,440,000              $ 1,024,200


Additional information:

• Both companies use a perpetual inventory system, have a September 30 year-end, and a 30% tax rate.Madison uses the entity theory method for consolidation.

• On June 30, 2014, Madison sold some equipment to Dobson for $10,800. At that date, the net book value of the equipment to Madison was $12,600. The equipment is expected to have a remaining useful life of 10 years.

• On April 1, 2014, Madison purchased $90,000 of merchandise from Dobson. Dobson had acquired the goods for $54,000. On July 15, Madison sold half of the goods to a customer for $50,400. The remaining goodswere still in Madison's inventory at its 2014 fiscal year-end.

• At October 1, 2013, Madison had some goods in inventory that it had purchased from Dobson at May 25, 2013. The profit on these goods was $10,800. These goods were sold by December 31, 2013.

• In 2011, Madison sold a tract of land to Dobson for an accounting gain of $36,000. Dobson plans to build a warehouse and office complex on the land in 2015.

Required:

Prepare Madison's consolidated financial statements for the year ended September 30, 2014. (Round numbers to the nearest dollar, and show all your calculations.)

Question 2:

On January 1,2015, Portia Ltd. issued shares worth $1,120,000 to Storm Ltd. to acquire 80% of Storm's outstanding shares. On the acquisition date, Storm's statement of financial position shows share capital of $420,000 and retained earnings of $777,000. At the acquisition date, all of Storm's identifiable assets and liabilities equaled their fair values with the exception of the following:

Inventories (fair value exceeded book value by $14,000)
Investments (fair value exceeded book value by $14,000)
Equipment (fair value exceed net book value by $105,000)

At the acquisition date, Storm's accumulated amortization account for the equipment had a balance of $805,000. As of the acquisition date, Storm's equipment had a remaining useful life of 10 years.

Additional information:

• Portia records its investments using the cost method.

• Portia uses the entity theory method of consolidation.

• In 2017, Portia sold all its investments for a gain of $63,000.

• In 2018, Portia purchased equipment from Storm for $127,400. At the sale date, Storm's net book value of the equipment was $98,000. Storm had originally purchased the equipment for $140,000. After the purchase, Portia amortized the equipment at a rate of $18,200 per year for the remaining 7 years of its useful life, taking a full year of amortization in 2018.

• During 2019, Storm purchased goods from Portia. At the end of 2019, Storm still had $28,000 of these goods in inventory. Portia had earned a gross margin of 40% on the sale. The goods were sold to external customers in 2020.

• During 2019, Portia purchased goods from Storm. At the end of 2019, Portia still had $140,000 of these goods in inventory. Storm had earned a gross margin of 40% on the sale. The goods were sold to external customers in 2020.

• During 2020, Portia sold goods of $140,000 to Storm. Portia earned a gross profit of $56,000 on this sale. At the end of 2020, Storm still had $56,000 worth of goods in inventory.

• During 2020, Storm sold goods of $980,000 to Portia at a gross margin of 40%. At the end of 2020, Portia still had 10% of the goods in inventory.

• During 2020, Portia received $126,000 in royalties from Storm. Between January 1, 2015 and December 31, 2019, Portia received $700,000 in royalties from Storm.

The financial statements for Portia and Storm for the year ended December 31, 2020 are presented on the following pages. 

Statement of Financial Position

As of December 31, 2020

                                                                                                      Portia Ltd.      Storm Ltd.

Assets:

Current assets:

Cash                                                                                     $        70,000    $     28,000

Accounts receivable                                                                    210,000             224,000

Inventory                                                                                     252,000          140,000

                                                                                                        532,000             392,000

Noncurrent assets:

Land                                                                                               140,000                   -

Equipment                                                                                7,000,000          3,780,000

Accumulated amortization, equipment                               (2,478,000)       (1,736,000)

Investment in Storm                                                      1,120,000         ____-___

                                                                                          5,782,000      2,044,000

Total assets                                                                     $  6,314,000$2,436,000

Liabilities and shareholders' equity:

Current liabilities:

Accounts payable                                                                $     630,000     $    280,000

Noncurrent liabilities:

Loan payable                                                                              420,000          700,000

                                                                                                    1,050,000             980,000

Shareholders' equity:

Share capital                                                                            1,680,000             420,000

Retained earnings                                                         3,584,000      1,036,000

                                                                                          5,264,000      1,456,000

                                                                                                 $ 6,314,000     $ 2,436,000

Condensed Statement of Comprehensive Income

For the year ended December 31, 2020

                                                                                          Portia Ltd.      Storm Ltd.

Revenue:

            Sales                                             $ 2,804,200   $ 2,100,000

            Royalties                                             210,000                -

            Dividends                                          100,800      ____-___

                                                                      3,115,000      2,100,000

                  Expenses:

                              Cost of sales                                   1,680,000      1,260,000

                              Other                                                  784,000          575,400

                                                                              2,464,0001,835,400

                  Net and comprehensive income          $    651,000   $    264,600

Statement of Changes in Equity - Retained Earnings Section

For the year ended December 31, 2020

                                                                                                      Portia Ltd.      Storm Ltd.

Retained earnings, beginning of the year                       $ 3,353,000  $897,400

Net income                                                                                   651,000           264,600

Dividends declared                                                                   (420,000)      (126,000)

Retained earnings, end of year                                         $ 3,584,000  $1,036,000

Required:

Prepare Portia's consolidated financial statements for the year ended December 31, 2020. Be sure to show all your supporting calculations.

Reference no: EM13858066

Questions Cloud

Summarize the socratic method : In your own words, summarize the Socratic method and provide at least one example of how it can be used to further learning and encourage critical thinking
Describe the background and principles of project management : Describe the background and principles of project management. Appraise the viability of projects and develop success/failure criteria.
Creating a malware analysis environment : What are two items to consider when creating a malware analysis environment? Could malware detect and react differently if a potential malware analysis tool/environment is detected? Give three possible examples.
Why do you think a person would volunteer to test an aids : Why do you think a person would volunteer to test an AIDS vaccine?
Prepare portias consolidated financial statements : Prepare Portias consolidated financial statements for the year ended December 31, 2020. Be sure to show all your supporting calculations and Prepare Madison's consolidated financial statements for the year ended September 30, 2014.
Heat transfer a blacksmith wants to forge : Heat Transfer A blacksmith wants to forge a 30 cm long metal bar. The initial temperature of the bar is at 1100oC. The surrounding air temperature is 23oC
Discuss ways to ensure a productive meeting : Discuss ways to ensure a productive meeting. Describe the tasks associated with each of the following meeting roles. a. Facilitator b. Scribe c. Time Keeper.
Examine the esophagus digital slide image : Examine the esophagus digital slide image
Relationship between death before age five : A researcher should use what regression technique to examine the relationship between death before age five and the presence of phenylketonuria, low birth weight and prematurity.

Reviews

Write a Review

 

Accounting Basics Questions & Answers

  How are paid-in capital and retained earnings different in

1. why is the balance sheet considered a point in time statement? 2. what is a fiscal year? why might an organization

  Nova manufacturing applies factory overhead to products on

nova manufacturing applies factory overhead to products on the basis of direct labor hours. at the beginning of the

  Kyle worked as a free-lance software engineer for the first

kyle worked as a free-lance software engineer for the first three months of 2013. during that time he earned 44000 of

  Determine the present value of each of the investment

robert rhodes has 650000 to invest and is considering two opportunities a franchise for a fast food outlet and an

  Speedy delivery systems can buy a piece of equipment that

speedy delivery systems can buy a piece of equipment that is anticipated to provide an 8 percent return and can be

  What dollar amount of supplies will be included

The January 1 inventory of supplies in an Internal Service Fund is $9,000. The fund purchases $23,000 of supplies during the year. The December 31 inventory of supplies is $6,000. If the pricing objective of the fund is to be achieved, what dollar..

  What is the required standard of care required of an

what is the required standard of care required of an auditor in auditing a companys financial statements?a. whether the

  Medi-call personal alarm systems ltd

Medi-Call Personal Alarm Systems Ltd.

  Tabular summary of effects of alternative actions

Complete the tabular summary of the effects of the alternativeactions on the company's stockholders' equity, outstanding shares,and book value per share.

  Whitewall tire co just paid an annual dividend of 125 on

whitewall tire co. just paid an annual dividend of 1.25 on its common shares. if whitewall is expected to increase its

  When companies offer new equity security issues they

when companies offer new equity security issues they publicize the offerings in the financial press and on internet

  X company estimates the following costs for next year

x company estimates the following costs for next year customer service 5442 direct materials 4412 factory insurance

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd