In: Accounting
Juan Ltd acquired 80 percent share capital of Beach Ltd. On 1 July 2018 for a cost of $500,000. As at the date of acquisition, all assets and liabilities of Beach Ltd fairly valued except a land that has a carrying value $50,000 less than the fair value. The recorded balance of equity of Beach Ltd as at 1 July 2018 were as: Share capital $350,000 Retained earnings $100,000 Total $450,000 Additional information: ? The management of Juan Ltd values non-controlling interest at the proportionate share of Beach Ltd identifiable net assets ? Beach Ltd has a profit after tax of $70000 for the year ended 30 June 2019 ? During the financial year to 30 June 2019, Beach Ltd sold inventory to Juan Ltd for a price of $60000. The inventory costs Beach Ltd $30000 to produce. 25 percent of the inventory are still on the hand of Juan Ltd as at 30 June 2019. ? During the year Beach Ltd paid $10000 in management fees to Juan Ltd. ? On 1 July 2018, Beach Ltd sold an item of plant to Juan Ltd $40000. The equipment had a carrying value of $30000 (Cost $50000, accumulated depreciation $20000). At the date of sale it was expected that the equipment had a remaining life of 4 years and no residual value. ? The tax rate is 30 percent. Required: (a) Based on the above information, calculate the non-controlling interest as at 30 June 2019. (b) Pass necessary journal entry to recognise the non-controlling interest as at 30 June 2019.
Part (a):
| 
 Equity of Beach Ltd as on the date of acquisition  | 
||
| 
 Particulars  | 
 Amount ($)  | 
 Amount ($)  | 
| 
 Share capital  | 
 350000  | 
|
| 
 Add:  | 
||
| 
 Retained earnings  | 
 100000  | 
|
| 
 Undervaluation of land  | 
 50000  | 
|
| 
 150000  | 
||
| 
 Equity of Beach Ltd as on 01 July, 2018  | 
 500000  | 
|
| 
 Controlling interest owns by Juan Ltd.  | 
 80%  | 
|
| 
 Non-controlling interest  | 
 20%  | 
|
| 
 Thus, non-controlling interests as on July 01, 2018 (500000 x 20%)  | 
 100000  | 
|
| 
 Add: Share of non-controlling interest in adjusted profit (55000 x 20%)  | 
 11000  | 
|
| 
 Non-controlling interest as at 30th June, 2019  | 
 111000  | 
|
Workings:
| 
 Adjusted current year profit of Beach Ltd.  | 
||
| 
 Profit after tax for the year ended on June 30, 2019  | 
 70000  | 
|
| 
 Less: Unrealized profit on closing stock of Juan Ltd purchased from Beach Ltd.  | 
||
| 
 {(60000 x 25%) x 50%}  | 
 7500  | 
|
| 
 Unrealized profit on sale of equipment (40000 - 30000)  | 
 10000  | 
|
| 
 17500  | 
||
| 
 52500  | 
||
| 
 Add:  | 
||
| 
 Excess depreciation charged on Equipment (10000-7500)  | 
 2500  | 
|
| 
 Adjusted profit for the year of Beach Ltd  | 
 55000  | 
|
| 
 Depreciation charged (40000/4)  | 
 10000  | 
| 
 Actual depreciation that should have been charged (30000/4)  | 
 7500  | 
Part (b):
| 
 Journal entries  | 
|||
| 
 Date  | 
 Account titles  | 
 Debit ($)  | 
 Credit ($)  | 
| 
 Profit and loss account (7500 + 10000)  | 
 17500  | 
||
| 
 Closing stock  | 
 7500  | 
||
| 
 Equipment  | 
 10000  | 
||
| 
 (Being the value of stock and equipment adjusted )  | 
|||
| 
 Equipment  | 
 2500  | 
||
| 
 Depreciation  | 
 2500  | 
||
| 
 (Being the excess depreciation adjusted)  | 
|||
| 
 Depreciation  | 
 2500  | 
||
| 
 Profit and loss account  | 
 2500  | 
||
| 
 (Being the excess depreciation adjusted)  | 
|||