Assignment 4: Business Combination and NCI On Jan 1, 20X1, P company acquired 350,000 shares of the outstanding stock of S company by transferring the title deeds of freehold land by P. Co. to S. Co. The fair value of the land on Jan 1,20X1 was $6.3 million while the carrying amount at the cost of P. Co.'s books was $5,450,000. Assume that on the acquisition date, the equity of P. and S. Co. is as follows: On Jan 1, 20X1, all the identifiable assets and liabilities were recorded at their fair value except the following: 1) Half of the inventory with the fair value adjustment were sold by Dec 31,20X1. 2) The Property, plant and equipment has a remaining 5 years of useful life, with the depreciation expenses calculated using the straight-line method. 3) Fair value adjustments are made at consolidation. 4) Assume all remaining difference between acquisition price and fair value of identifiable assets is attributable to goodwill. 5) P. Ltd uses the partial goodwill method to measure the non-controlling interests. 6) The separate financial statements by P. and S. on Dec 31, 20X1 are shown below. Required: Prepare the consolidated balance sheet and income statement on Dec 31, 20X1 based on the information provided. P Groun Cousalidation Worksheet at Der 21 anX1 P. Group Consolidation Worksheet for income statement at Dec 31, 20X1 Consolidation elimination and adjustments Assignment 4: Business Combination and NCI On Jan 1, 20X1, P company acquired 350,000 shares of the outstanding stock of S company by transferring the title deeds of freehold land by P. Co. to S. Co. The fair value of the land on Jan 1,20X1 was $6.3 million while the carrying amount at the cost of P. Co.'s books was $5,450,000. Assume that on the acquisition date, the equity of P. and S. Co. is as follows: On Jan 1, 20X1, all the identifiable assets and liabilities were recorded at their fair value except the following: 1) Half of the inventory with the fair value adjustment were sold by Dec 31,20X1. 2) The Property, plant and equipment has a remaining 5 years of useful life, with the depreciation expenses calculated using the straight-line method. 3) Fair value adjustments are made at consolidation. 4) Assume all remaining difference between acquisition price and fair value of identifiable assets is attributable to goodwill. 5) P. Ltd uses the partial goodwill method to measure the non-controlling interests. 6) The separate financial statements by P. and S. on Dec 31, 20X1 are shown below. Required: Prepare the consolidated balance sheet and income statement on Dec 31, 20X1 based on the information provided. P Groun Cousalidation Worksheet at Der 21 anX1 P. Group Consolidation Worksheet for income statement at Dec 31, 20X1 Consolidation elimination and adjustments