User Account

All Pages

consolidation, Accounting Basics

Assignment Help:
Perth Ltd acquired 80% of the share capital of Summer Ltd on 1 July 2011. The following equity balances appeared in the records of Summer Ltd at the date of acquisition:
Share capital (210,000 shares) $210,000
General reserve 6,100
Retained earnings 75,000

Financial information at 30 June 2016 of Perth Ltd and its subsidiary company, Summer Ltd, is shown below.
Perth Ltd Summer Ltd
$ $
Sales revenue 708,000 492,000
Cost of sales (273,000) (178,500)
Gross Profit 435,000 313,500
Other revenue:
Debenture interest — 10,500
Management fees 10,500 —
Dividend from Summer Ltd 16,800 —
462,300 324,000
Administrative expenses (31,500) (16,800)
Distribution expenses (189,000) (126,000)
Depreciation on machinery (31,500) (31,500)
Finance expenses (27,600) (12,000)
Other expenses (29,400) (25,200)
Total operating expenses (309,000) (211,500)
Profit before tax 153,300 112,500
Income tax expense (52,500) (34,500)
Profit after tax 100,800 78,000
Retained earnings (1/7/2015) 105,000 94,500
205,800 172,500
Transfer to general reserve (6,300) —
Interim dividend paid (31,500) (21,000)
Final dividend declared (37,800) (42,000)
(75,600) (63,000)
Retained earnings (30/6/2016) 130,200 109,500
General reserve 105,000 36,000
Other components of equity (1/7/2015) 27,300 21,000
Share capital 630,000 210,000

Liabilities:
Debentures 255,000 60,000
Deferred tax liability — 14,700
Current tax liability 52,500 35,700
Dividend payable 37,800 42,000
Other current liabilities 189,000 25,200
1,426,800 554,100
Cash and cash equivalents 107,100 6,000
Trade receivables 68,250 40,200
Inventory 189,000 58,500
Debentures in Perth Ltd 105,000
Shares in Summer Ltd 270,000 —
Machinery (cost) 252,000 214,200
Accumulated depreciation – machinery (136,500) (115,500)
Other depreciable assets 159,600 115,500
Accumulated depreciation (84,000) (52,500)
Deferred tax asset 179,250 63,000
Land 422,100 119,700
1,426,800 554,100

Additional information
i. At 1 July 2011, all the identifiable assets and liabilities of Summer Ltd were recorded at fair value except for the following assets:
Carrying amount Fair value
Land $62,000 $80,000
Machinery (cost 135,000) 105,000 120,000
Receivable 42,000 36,000

The machinery has an expected life of 10 years, with benefits being received evenly over that period. Differences between carrying amounts and fair values are adjusted on consolidation. The land on hand at 1 July 2011 was sold on 1 March 2013 for $84,000. Any valuation reserve in relation to the land is transferred on consolidation to retained earnings. By 30 June 2012, receivables had all been collected.

ii. Perth Ltd uses the full goodwill method. The fair value of the non-controlling interest at 1 July 2011 was $66,000.

iii. Opening inventory of Summer Ltd includes unrealised profit of $5,000 on inventory sold by Perth Ltd. It was all sold by Summer Ltd during the year.

iv. During the year, intragroup sales by Summer Ltd to Perth Ltd were $80,000. The mark-up on cost of all sales was 25%. At 30 June 2016, Perth Ltd’s inventory included $35,000 of items acquired from Summer Ltd.

v. On 1 January 2016, Summer Ltd sold an item of inventory to Perth Ltd for $18,000 at a profit before tax of $3000. Perth Ltd had treated this item as an addition to its machinery and depreciated at 10% p.a. straight-line.
vi. On 1 April 2016, Perth Ltd sold $15,000 worth of inventory to Summer Ltd. The cost of this inventory was $9000. By 30 June 2016, Summer Ltd had sold 60% of the inventory to outside entities.

vii. Some of the items manufactured by Summer Ltd are used as machinery by Perth Ltd. One of the machinery items held by Perth Ltd at 30 June 2016 was purchased from Summer Ltd on 1 January 2015. It had cost Summer Ltd $17,500 to manufacture this item and was sold to Perth Ltd for $25,000. Perth Ltd depreciates such items at 10% p.a. on cost.

viii. Management fees derived by Perth Ltd were all from Summer Ltd and represented charges made for administration.

ix. The tax rate is 30%.


Required:

Prepare i) the consolidation journal entries; ii) consolidation worksheet (Show all workings) for the year ended at 30 June 2016.

Note: Consolidation worksheet and all calculation should be presented in the same format as used in Leo, Hoggett and Sweeting, 10ed textbook.

Related Discussions:- consolidation

First-in first-out inventory, Q. First-in first-out inventory? FIFO (fi...

Q. First-in first-out inventory? FIFO (first-in first-out): Ending inventory contains of the most recent purchases. FIFO presumes that the costs of the first goods purchased ar

Objective of recording business transactions, Q. Objective of Recording bus...

Q. Objective of Recording business transactions? - Use the account as the essential classifying and storage unit for accounting information. - Articulate the effects of busi

Explain in detail about the merchandise inventory, Explain in detail about ...

Explain in detail about the MERCHANDISE INVENTORY Cost of merchandise purchased during an accounting period is debited to Purchases account. To determine VALUE of the goods on

Prepare financial statements, Accounting information systems' output is req...

Accounting information systems' output is required by external and internal users for decision making. you are required to use the following trial balance to prepare financial stat

How to figure the discount using calculator, How To figure the discount usi...

How To figure the discount using calculator 1.  Be sure that decimal selector is on 2 decimal places 2.  Key in amount of the sale 3.  Multiply by percent (use the percent key)

Final accounts, stpes to be taken prepaing for final accounts

stpes to be taken prepaing for final accounts

Difference between debenture holders and creditors?, Debenture holder are t...

Debenture holder are those who gives long term loan at specific interest rate in term of cas. Creditor gives only short term credit in term of cash for purchasing of goods.

What is depreciable amount, Q. What is depreciable amount? The dissimil...

Q. What is depreciable amount? The dissimilarity between assets's cost and its estimated residual value is an asset's depreciable amount. To persuade the matching principle the

Accounting entity assumption and matching principle, 1. For each of the fol...

1. For each of the following accounting assumptions/principles, explain a business transaction:   (a) Accounting Entity Assumption (b) Going Concern Assumption (c) Matching Prin

Responsibility of general manager and salesperson, Q. Responsibility of Gen...

Q. Responsibility of General Manager and salesperson? Upon promotion to manager Tracy will start the transformation from auditor to executive. She will manage numerous audits a

Write Your Message!

Captcha
Order Assignment

Featured Services

Order Now

Popular Subjects

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!

Submit Assignment

Academics

Major Subjects

Majors

Get In Touch

whatsapp: +91-977-207-8620

Phone: +91-977-207-8620

Email: [email protected]

TERMS & POLICIES

HELP & SUPPORT

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