Advanced Accounting, Balance Sheets Peony Ltd. Aster Ltd. Assets: , Financial Management

Advanced Accounting, Financial Management

Balance Sheets

Peony

Ltd.

Aster

Ltd.

Assets:

Cash

$ 62,500

$ 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

$ 562,500

$ 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

$ 581,250

$ 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.

Write Your Message!

Name

Email id

Message

Verfication Code

User Account

All Pages

Advanced Accounting, Financial Management

Related Discussions:- Advanced Accounting

Capital raising, how can covered bond affect other secutites price

What do you mean by present value of a future sum, Q. What do you mean by P...

Importance of the cost of capital, Q. Importance of the Cost of Capital? ...

How would the market price of a bond be affected, All other things held con...

What is the market risk premium in spain at the present, What is the market...

Why total assets equal the sum of total liabilities & equity, Why do total ...

#titleCOST VOUME PROFIT.., Ask question #Minimum ed# what is cost volume pr...

Case study, credit limit decision bajaj electronics company

What is a security?, What is a security? The Securities are claims on f...

Cash flow valuation technique, Cash Flow Valuation Technique The aim o...

Write Your Message!

Featured Services

Online Tutoring

Project Development

Exam Preparation

Course Help

Assignment Help

Popular Subjects

Assured A++ Grade

Academics

Major Subjects

Majors

Get In Touch

TERMS & POLICIES

HELP & SUPPORT