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) |