Scribd
Upload
13 views

Acct403 HW4

ACCT403 HW4

Uploaded by

A S
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
13 views

Acct403 HW4

ACCT403 HW4

Uploaded by

A S
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

P4.

1
1) 2022
Share Capital $ 10,000,000
Opening RE $ 1,200,000
Inventory $ 250,000
In-process R&D $ 6,000,000
Investment Property $ 5,000,000
Goodwill $ 8,832,000
Plant & Equipment $ 200,000
Contingent liabilities $ 90,000
investment in S $ 26,000,000
Deffered Tax $ 2,192,000
NCI $ 2,800,000
$ 31,282,000 $ 31,282,000

Accumulated Depreciation $ 20,000


Depreciation $ 20,000

R&D impairment loss


In-process R&D $ 500,000

Investment Property $ 1,000,000


Gain $ 1,000,000

Tax expense $ 59,000


Deferred tax liability $ 59,000

Goodwill impairment loss $ 883,200


Goodwill $ 883,200

Income to NCI $ 1,352,800


NCI $ 1,352,800
2023
Share Capital $ 10,000,000
Opening RE $ 1,200,000
Inventory $ 250,000
In-process R&D $ 6,000,000
Investment Property $ 5,000,000
Goodwill $ 8,832,000
Plant & Equipment $ 200,000
Contingent liabilities $ 90,000
investment in S $ 26,000,000
Deffered Tax $ 2,192,000
NCI $ 2,800,000
$ 31,282,000 $ 31,282,000

Accumulated Depreciation $ 40,000


Depreciation $ 20,000
RE $ 18,000
NCI $ 2,000

RE $ 450,000
NCI $ 50,000
In-process R&D $ 500,000

RE $ 202,500
NCI $ 22,500
Impairment Loss $ 25,000
Inventory $ 250,000

RE $ 53,100
NCI $ 5,900
Deferred Tax Liability $ 59,000

Deferred Tax Liability $ 1,000


Tax expense $ 1,000

RE $ 794,880
NCI $ 88,320
Goodwill $ 883,200

RE $ 200,000
Goodwill $ 200,000

Income for NCI $ 199,600


NCI $ 199,600

2)
NCI's share of identifiable net assets $ 2,420,000
Goodwill $ 714,880
NCI $ 3,134,880

NCI at acquisition date $ 2,800,000


Past depreciation $ 2,000
Past impairment loss on R&D $ (50,000)
Investment property $ 100,000
Cost of sales $ (22,500)
Tax $ (5,900)
Impairment loss on goodwill $ (88,320)
RE $ 200,000
Income to NCI $ 199,600
NCI as at 30 June 20x3 $ 3,134,880
P4.2

Share Capital $ 190,000


RE $ 5,000
Fixed Assets $ 20,000
Goodwill $ 74,000
Deferred tax liability $ 4,000
Investment in S $ 230,000
NCI $ 55,000

Opening retained earnings 11,840


Non-controlling interests 2,960
Impairment of goodwill 7,400
Goodwill 22,200

RE $ 6,400
NCI $ 1,600
Depreciation $ 4,000
Accumulated Depreciation $ 12,000

RE $ 30,000
NCI $ 30,000

NCI $ 7,000
Dividends Income $ 28,000
Dividends Declared $ 35,000

You might also like