Determine balance sheet:
Income Statements
Year Ended December 31, 20X8
|
|
Insure Co.
|
Go-med Co.
|
|
Sales
|
$3,900,000
|
$1,560,000
|
|
Other income
|
260,000
|
91,000
|
|
Gain on sale of land
|
___-___
|
130,000
|
|
|
4,160,000
|
1,781,000
|
|
Cost of sales
|
1,820,000
|
728,000
|
|
Operating expenses
|
780,000
|
559,000
|
|
Income tax
|
520,000
|
195,000
|
|
|
3,120,000
|
1,482,000
|
|
Net income
|
$1,040,000
|
$ 299,000
|
Insure acquired 40% of the common shares of Go-med in 20X2 for $1,072,500.
For 20X8, Insure amortized its acquisition differential as follows:
Buildings $ 11,700
Long-term liabilities (16,250)
Goodwill impairment loss 16,900
$ 12,350
During 20X8, Go-med paid royalties of $162,500 to Insure, which Insure included in its other income.
During 20X8, Go-med sold land to a third party. It had acquired the land 3 years ago from Insure. At that time, Insure had recorded a profit on the sale of $29,250.
During 20X8, Go-med declared and paid dividends of $104,000.
Both Insure and Go-med pay taxes at an average rate of 40%.
Required:
Assume that Go-med is a joint venture owned by Insure and four other venturers, that the acquisition differentials are valid, and that it has not yet adopted IFRS 11: Joint Arrangements. Prepare a 20X8 consolidated income statement for Insure using proportionate consolidation.