Prepare the consolidated financial statements for peony

Assignment Help Financial Accounting

Reference no: EM1341462

Balance Sheets

December 31, 20X6

	Peony Ltd.	Aster Ltd.
Assets:
Cash	mce_markernbsp; 62,500	mce_markernbsp; 25,000
Accounts receivable	187,500	200,000
Inventories	225,000	125,000
Equipment	6,250,000	3,375,000
Accumulated amortization	(2,212,500)	(1,550,000)
Investment in Aster Ltd.	1,000,000	-
Other investments	125,000	____-____
Total assets	$5,637,500	$2,175,000
Liabilities and Shareholders' Equity
Accounts payable	mce_markernbsp; 562,500	mce_markernbsp; 250,000
Bonds payable	375,000	625,000
Total liabilities	937,500	875,000
Common shares	1,500,000	375,000
Retained earnings	3,200,000	925,000
Total shareholders' equity	4,700,000	1,300,000
Total liabilities and shareholders' equity	$5,637,500	$2,175,000

Income Statements

Year Ended December 31, 20X6

	Peony Ltd.	Aster Ltd.
Sales revenue	$2,500,000	$1,875,000
Royalty revenue	187,500	-
Dividend income	93,750	____-____
Total revenue	2,781,250	1,875,000
Cost of sales	1,500,000	1,125,000
Other expenses	700,000	513,750
Total expenses	2,200,000	1,638,750
Net income	mce_markernbsp; 581,250	mce_markernbsp; 236,250

Statements of Retained Earnings

December 31, 20X6

	Peony Ltd.	Aster Ltd.
Retained earnings, beginning of year	$2,993,750	$ 801,250
Net income	581,250	236,250
Dividends declared	(375,000)	(112,500)
Retained earnings, end of year	$3,200,000	$ 925,000

At January 1, 20X1, Peony Ltd. acquired 80% of the common shares of Aster Ltd. by issuing 500,000 Peony common shares valued at $2 per share. This resulted in Peony having 1,500,000 issued and outstanding shares.
Peony has provided the following information about Aster at the acquisition date:

Aster's shareholders' equity consisted of the following:

                Common shares          $375,000
                Retained earnings        693,750

Fair value of Aster's net identifiable assets equalled their carrying value, with the exception of the following items:

                                                Excess of fair value
                                                over carrying value:
                Inventories                         $ 12,500
                Equipment                             93,750
                Investments                          12,500

The accumulated amortization on the equipment was $718,750. The equipment is amortized on a straight-line basis. At the acquisition date, the equipment is estimated to have a remaining life of 10 years with no residual value.
In 20X3, Aster sold its investments to parties outside the consolidated entity for $56,250 over carrying value.
From the acquisition date to December 31, 20X5, Aster paid royalties of $625,000 to Peony. During 20X6, Aster paid $112,500 in royalties to Peony.
At the beginning of 20X4, Peony purchased some equipment from Aster for $113,750. Aster had originally acquired the equipment for $125,000 and was amortizing it at a rate of $12,500 per year. When Aster sold the equipment to Peony, it had a carrying value of $87,500. At that time, Peony estimated that the equipment had a remaining life of 7 years and started amortizing the equipment in 20X4, using the straight-line method with no residual value.
At December 31, 20X5, Aster's inventory included $25,000 of goods purchased from Peony. Peony's gross margin on the sale was 40%. The goods were sold to third parties in 20X6.
At December 31, 20X5, Peony's inventory included $125,000 of goods purchased from Aster. Aster's gross margin on the sale was 40%. The goods were sold to third parties in 20X6.
During 20X6, Peony sold goods to Aster for $125,000. Peony's gross margin on the sale was 40%. At December 31, 20X6, $50,000 of the goods are still in Aster's inventory.

During 20X6, Aster sold goods to Peony for $875,000. Aster's gross margin on the sale was 40%. At December 31, 20X6, $87,500 of the goods are still in Peony's inventory.
Peony uses the entity method to report business combinations.

Required:

Prepare the consolidated financial statements for Peony at December 31, 20X6 using the direct method. Show all your work.

Reference no: EM1341462

Questions Cloud

Show how labor forces influence international business : Prepare a word memo explaining the basics of how labor forces influence international business

Prepare a consolidated income statement for chee co. : Prepare a consolidated income statement for Chee Co. for the year ended December 31, 20X8. Be sure to show your supporting calculations.

Find the low labor cost : Explain what would be a product manufactured by a developing country.

Total compensation package in mexico : what are some of the factors you think companies should consider when determining a total compensation package in Mexico

Prepare the consolidated financial statements for peony : Prepare the consolidated financial statements for Peony at December 31, 20X6 using the direct method. Show all your work.

Problem solving alternative dispute resolutions : Outline of problem solving alternative dispute resolutions - A role-playing exercise, in which you are a conflict resolution consultant

Direct labor variance - airmeals inc : What direct labor cost should have been incurred to prepare 6,000 meals and How much does this differ from the actual direct labor cost

Calculate the total amount of dividends declared : Calculate the total amount of dividends declared by March for 20X7. Calculate March's profit for 20X8.

Prepare the consolidated financial statements : Prepare the consolidated financial statements for 20X3 using the direct method.

User Account

All Pages