Question
FE20 (18 Marks) ILT Corp. owns 75% of the common shares of CAG Inc. ILT uses the cost method to account for its investment in
FE20 (18 Marks)
ILT Corp. owns 75% of the common shares of CAG Inc. ILT uses the cost method to account for its investment in CAG. The companies' financial statements for the year ended December 31, 2020, follow:
Statements of financial position
As at December 31, 2020
Assets ILT CAG
Cash $145,000 $40,000
Accounts receivable and accruals 450,000 360,000
Inventory 625,000 380,000
Loan receivable 315,000 0
Property, plant and equipment net 1,975,000 480,000
Investment in CAG 160,000 0
$3,670,000 $1,260,000
Liabilities and shareholders' equity
Accounts payable and accruals $325,000 $180,000
Long-term debt 1,050,000 750,000
Common shares 250,000 100,000
Retained earnings 2,045,000 230,000
$3,670,000 $1,260,000
Statements of comprehensive income
Year ended December 31, 2020
ILT CAG
Sales and other income $4,250,000 $2,450,000
Cost of sales 2,635,000 1,755,000
Gross margin 1,615,000 695,000
Depreciation expense 225,000 125,000
Other expenses 460,000 235,000
Income tax expense 300,000 180,000
Net income $630,000 $155,000
Additional information:
1. At the time of acquisition, the fair values of CAG's identifiable assets equaled book values and there was no goodwill associated with the acquisition.
2. CAG sold $180,000 of inventory to ILT during the year on 30-day trade terms. At year end CAG's account receivable from ILT was $25,000. ILT resold the inventory to a third party in 2020.
3. CAG borrowed $129,000 from ILT in March 2020, payable in full on July 31, 2024. Interest charges for the year totalled $10,000 of which $8,000 remained payable at year end.
4. ILT charges CAG $12,000 for the year in management fees. At December 31, 2020, the management fees for December remained unpaid.
Required:
a) Prepare consolidated statement of comprehensive income for the year ended December 31, 2020.
b) Calculate the following consolidated statement of financial position account balances as at December 31, 2020:
i. Accounts receivable and accruals
ii. Loan receivable
iii. Accounts payable and accruals
iv. Long-term debt
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started