CONSOLIDATIONS

The following financial statements of Andy Ltd and its subsidiary Irons Ltd have been extracted from their financial records at 30 June 2012.

Reconciliation of opening and closing retained earnings

Sales revenue

Cost of goods sold

Gross profit

Dividends received from Irons Ltd

Management fee revenue Gain on sale of plant

Expenses

Administrative expenses Depreciation Management fee expense Other expenses

Profit before tax Tax expense Profit for the year

Retained earnings - 30 June 2011

Dividends paid

Retained earnings - 30 June 2012

Andy Ltd

$

862 500 (580 000)

282 500

93 000

33 125

43 750

(38 500) (30 625)

- (126 375)

256 875

76 875

180 000

399 250

579 250 (171 750)

Irons Ltd

$

725 000 (297 500)

427 500

-

(48 375) (71 000) (33 125)

(96 250)

178 750

52 750

126 000

299 000

425 000 (116 250)

407 500

| 4

Statement of financial position Shareholders' equity Retained earnings Share capital Current liabilities Tax payable Non-current liabilities Loans Current assets Accounts receivable Inventory Non-current assets Land and building Plant - at cost Accumulated depreciation Investment in Irons Ltd	Andy Ltd $ 407 500 437 500 100 000 236 000 1 181 000 74 250 115 000 198 750 400 000 (107 000) 500 000	Irons Ltd $ 308 750 250 000 57 875 31 250 145 000 792 875 77 875 36 250 407 500 444 750 (173 500)
1 181 875 Other Information Andy Ltd acquired its 100 percent interest in Irons Ltd on 1 July 2005 that is seven years earlier. The cost of the investment was $500 000. At that date the capital and reserves of Iron Ltd were: Share capital $250 000 Retained earnings $200 000 $450 000 At the date of acquisition all assets were considered to be fairly valued. During the year Andy Ltd made total sales to Irons Ltd of $81 250, while Irons Ltd sold $65000 in inventory to Andy Ltd. The opening inventory in Andy Ltd as at 1 July 2011 included inventory acquired from Irons Ltd for $52 500 that cost Irons Ltd $43 750 to produce. Page | 5 The closing inventory in Andy Ltd includes inventory acquired from Irons Ltd at a cost of $42000. This cost Irons Ltd $35 000 to produce. The closing inventory of Irons Ltd includes inventory acquired from Andy Ltd at a cost of $15000. This cost Andy Ltd $12 000 to produce. The management of Andy Ltd believes that goodwill acquired was impaired by $3750 in the current financial year. Previous impairments of goodwill amounted to $20 000. On 1 July 2011 Andy Ltd sold an item of plant to Irons Ltd for $145 000 when its carrying value in Andy Ltds accounts was $101 250 (cost $168 750, accumulated depreciation $67500). This plant is assessed as having a remaining useful life of six years. Irons Ltd paid $33 125 in management fees to Irons Ltd Ltd. The tax rate is 30 percent. Required: Prepare a consolidated statement of financial position and a consolidated statement of comprehensive income for Andy Ltd and Irons Ltd as at 30 June 2012, including a note reconciling opening and closing retained earnings.	792 875

308 750