consolidation plateau acca decemer 2007 1. step 1 copy out the question psadjustmentsconsolidated...
Post on 18-Jan-2016
214 Views
Preview:
TRANSCRIPT
1
Consolidation Plateau ACCA Decemer 2007
2
Step 1 Copy out the question
P S Adjustments
Consolidated
PPE 18400 10400Investments 13250 0Fval Inv 6500 30
Inventory 6900 6200Receivables 3200 1500Bank 0 0
48250 18100
3
Step 1 Copy out the question
P S Adjustments
Consolidated
Equity 10000 4000
Ret Earnings
16000 +9250
6500+ 2400
7% Loan 5000 1000
Payables 8000 4200
Overdraft 0 0
48250 18100
4
Consolidation Format- Goodwill
What did we pay? What did we get?
Date 1 October 2006
Acquired 3m shares, =75%
Paid 3m x 0.5x 6= 9m
Cash 1.25 x3m = 3.75m
Total paid $12.75
5
Consolidation Format- Goodwill
Paid $12.75m + NCIs $3.25m = $16m
Received
Shares 4m
Retained earnings = 6.5m
Fair value adjustments = $(0.5)m (note 1)
Goodwill = 16- 10= 6m on acquisition
6
Consolidation Format- S Retained Earnings On Acquisition 30 September
2007
Share Capital 4000 4000
Retained Earnings 6500 8900
Fair value adjustment
(500)
Interco Profit (300)
Total 10000 12600
7
Consolidation Format- Retained Earnings
P = 25250 Acquisition costs (500) Fair V investments 2500 S post acq 2600x75%= 1950 Axle 1500
Total 30700
8
Consolidation Format- NCI
Value at acq 3250
Post acq Res (2600x25%)
650
Total 3900
9
P S Adjustments
Consolidated
PPE 18400 10400 28800
Investments 13250 0 (13250) 0
Goodwill 6000 6000
Axle 9000+1500 10500
Fval Inv 6500 2500 9000
Inventory 6900 6200 (300) 12800
Receivables 3200 1500 4700
Bank 0 0
48250 18100 71800
10
P S Adjustments
Consolidated
Equity 10000 4000 -4000 +1500
11500
Share Premium
7500(1.5mx 5)
7500
Ret Earnings
16000 +9250
6500+ 2400
30700
7% Loan 5000 1000 6000Payables 8000 4200 12200NCI 3900Overdraft 0 0
48250 18100 71800
top related