Prism Co acquired 80% of the stock of Sapphire Co for $300,000 on 1 January 20RI. Al acquisition dale, Sapphire reported retained earnings of $150,000. The excess of Prism Cos acquisition cost over its share of Sapphire's book value was assigned to buildings and equipment that had a remaining life of ten years at acquisition date and deferred tax liability on the undervalued building and equipment. The purchase consideration paid by Prism Co was proportional to Prism's share of the fair value of Sapphire Co as an entity. Non-controlling interests are to be measured at its share of fair value of Sapphire Co as at acquisition date. The financial statements of the two companies for the year ended 31 December 20x9 are shown below. Investment in Sapphire Co was carried at cost.

Prism Co acquired 80% of the stock of Sapphire Co for $300,000 on January 2017. Mi scquisition date Sapphire reported retained earnings of $150.000. The excess of Prism Cos acquisition cost over its share of Sapphire's book value was assigned to buildings and equipment that had a remaining life of ten years at acquisition date and deferred tax liability on the undervalued building and equipment. The purchase consideration paid by Prism Co was proportional to Prism's share of the fair value of Sapphire Co as an entity. Non-controlling interests are to be measured at its share of fair value of Sapphire Co as of acquisition date. The financial statements of the two companies for the year ended 31 December 20x9 are shown below. Investment in Sapphire Co was carried at cost. Sapphire $450.000 20 000 (10,000 (14000) (76.0000 In-class Exercise 2 5 marks in the course deadline: 5 Apr 2020 Sun 23:59 Sumbit to tedchan @ Statements of Financial Position As at 31 December 20x9 Prism $1,000,000 Cost of goods sold ..... 40.000 Dividend income 16.000 Depreciation expense 1100 000 Interest expense 172.000) Tax and other expenses. 144 000 Profit retained....... . $ 160.000 Retained earnings, 1 January 580,000 Dividends declared .. . (40.000 Retained camingu 31 December ..... $ 700.000 Cash and receivables......... $ 620.000 Inventory 540 000 ***** Land. 260.000 Buildings and emment, cont... 1,500,000 Investment in Sapphire cost $320.000 $ 50.000 300.000 100001 340,000 $ $ 20.000 20.000 150.000 200.000 hsu.edu.hk $1.040.000 Accumulated depreciation Payables $1.000.000 1.220.000 400.000 700.000 53.330.000 $ 80.000 420.000 200.000 00 51.000.000 Prism Co acquired 80% of the stock of Sapphire Co for $300.000 on 1 January 20x7. Al acquisition date. Sapphire reported retained earnings of $150,000. The excess of Prism Cos acquisition cost over its share of Sapphire's book value was assigned to buildings and equipment that had a remaining life of ten years at acquisition date and deferred tax liability on the undervalued building and equipment. The purchase consideration paid by Prism Co was proportional to Prism's share of the fair value of Sapphire Co as an entity. Non-controlling interests are to be measured at its share of fair value of Sapphire Co as at acquisition date. The financial statements of the two companies for the year ended 31 December 20x9 are shown below. Investment in Sapphire Co was carried at cost. Sapphire $ 480,000 1320,000) Statements of Financial Position As at 31 December 20x9 Prism Sales .............. $1,000,000 Cost of goods sold .... 1640,000) Dividend income... 16,000 Depreciation expense.... (100,000) Interest expense. (72.000) Tax and other expenses... (44.000) Profit retained ....... $ 160,000 Retained earnings, 1 January ... 580,000 Dividends declared .... (40.0001 Retained earnings, 31 December $ 700,000 Cash and receivables............. $ 620,000 Inventory *********** 640,000 Land .. 260,000 Buildings and equipment, cost 1,500,000 Investment in Sapphire, cost..... 300,000 Debits 53,320,000 Accumulated depreciation ... . $1,000,000 Payables 1.220,000 Share capital 400,000 Retained earnings 700,000 Credits 53.320.000 (10,000) (14,000) (76,000) $ 60,000 300,000 (20.000) $ 340,000 $ 420,000 270,000 150.000 200.000 $1,040,000 $ 80.000 420.000 200.000 340.000 $1,040,000 Cash and receivables... Inventory .. . Land ... Buildings and equipment, cost .. Investment in Sapphire, cost ... Debits. 640,000 260.000 1,500,000 300,000 $3,320,000 150,000 200,000 Accumulated depreciation. Payables .... Share capital Retained earnings ... $1,000,000 1,220,000 400,000 700,000 $3,320,000 $1.040,000 $ 80,000 420,000 200,000 340,000 $1,040,000 Credits ... On 1 January 20x9, Prism Co held inventory purchased from Sapphire Co during 2018 for $15,000. which had been manufactured by Sapphire at a cost of $10,000. During 20x9. Sapphire sold goods costing $10,000 to Prism Co for $60,000. Prism sold the inventory on hand at the beginning of the year, but continued to hold 40% of its 20x9 purchases from Sapphire on 31 December 20x9. Tex rate Required: 1. Prepare all necessary consolidation elimination and adjustment entries for the year ended 31 December 20x9. 2. Prepare the consolidation worksheets for the year ended 31 December 20x9. Prism Co acquired 80% of the stock of Sapphire Co for $300,000 on January 2017. Mi scquisition date Sapphire reported retained earnings of $150.000. The excess of Prism Cos acquisition cost over its share of Sapphire's book value was assigned to buildings and equipment that had a remaining life of ten years at acquisition date and deferred tax liability on the undervalued building and equipment. The purchase consideration paid by Prism Co was proportional to Prism's share of the fair value of Sapphire Co as an entity. Non-controlling interests are to be measured at its share of fair value of Sapphire Co as of acquisition date. The financial statements of the two companies for the year ended 31 December 20x9 are shown below. Investment in Sapphire Co was carried at cost. Sapphire $450.000 20 000 (10,000 (14000) (76.0000 In-class Exercise 2 5 marks in the course deadline: 5 Apr 2020 Sun 23:59 Sumbit to tedchan @ Statements of Financial Position As at 31 December 20x9 Prism $1,000,000 Cost of goods sold ..... 40.000 Dividend income 16.000 Depreciation expense 1100 000 Interest expense 172.000) Tax and other expenses. 144 000 Profit retained....... . $ 160.000 Retained earnings, 1 January 580,000 Dividends declared .. . (40.000 Retained camingu 31 December ..... $ 700.000 Cash and receivables......... $ 620.000 Inventory 540 000 ***** Land. 260.000 Buildings and emment, cont... 1,500,000 Investment in Sapphire cost $320.000 $ 50.000 300.000 100001 340,000 $ $ 20.000 20.000 150.000 200.000 hsu.edu.hk $1.040.000 Accumulated depreciation Payables $1.000.000 1.220.000 400.000 700.000 53.330.000 $ 80.000 420.000 200.000 00 51.000.000 Prism Co acquired 80% of the stock of Sapphire Co for $300.000 on 1 January 20x7. Al acquisition date. Sapphire reported retained earnings of $150,000. The excess of Prism Cos acquisition cost over its share of Sapphire's book value was assigned to buildings and equipment that had a remaining life of ten years at acquisition date and deferred tax liability on the undervalued building and equipment. The purchase consideration paid by Prism Co was proportional to Prism's share of the fair value of Sapphire Co as an entity. Non-controlling interests are to be measured at its share of fair value of Sapphire Co as at acquisition date. The financial statements of the two companies for the year ended 31 December 20x9 are shown below. Investment in Sapphire Co was carried at cost. Sapphire $ 480,000 1320,000) Statements of Financial Position As at 31 December 20x9 Prism Sales .............. $1,000,000 Cost of goods sold .... 1640,000) Dividend income... 16,000 Depreciation expense.... (100,000) Interest expense. (72.000) Tax and other expenses... (44.000) Profit retained ....... $ 160,000 Retained earnings, 1 January ... 580,000 Dividends declared .... (40.0001 Retained earnings, 31 December $ 700,000 Cash and receivables............. $ 620,000 Inventory *********** 640,000 Land .. 260,000 Buildings and equipment, cost 1,500,000 Investment in Sapphire, cost..... 300,000 Debits 53,320,000 Accumulated depreciation ... . $1,000,000 Payables 1.220,000 Share capital 400,000 Retained earnings 700,000 Credits 53.320.000 (10,000) (14,000) (76,000) $ 60,000 300,000 (20.000) $ 340,000 $ 420,000 270,000 150.000 200.000 $1,040,000 $ 80.000 420.000 200.000 340.000 $1,040,000 Cash and receivables... Inventory .. . Land ... Buildings and equipment, cost .. Investment in Sapphire, cost ... Debits. 640,000 260.000 1,500,000 300,000 $3,320,000 150,000 200,000 Accumulated depreciation. Payables .... Share capital Retained earnings ... $1,000,000 1,220,000 400,000 700,000 $3,320,000 $1.040,000 $ 80,000 420,000 200,000 340,000 $1,040,000 Credits ... On 1 January 20x9, Prism Co held inventory purchased from Sapphire Co during 2018 for $15,000. which had been manufactured by Sapphire at a cost of $10,000. During 20x9. Sapphire sold goods costing $10,000 to Prism Co for $60,000. Prism sold the inventory on hand at the beginning of the year, but continued to hold 40% of its 20x9 purchases from Sapphire on 31 December 20x9. Tex rate Required: 1. Prepare all necessary consolidation elimination and adjustment entries for the year ended 31 December 20x9. 2. Prepare the consolidation worksheets for the year ended 31 December 20x9