Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Rule Ltd acquired all the issued capital of Book Ltd on 1 July 2014 for $1,500,000. At that date the shareholders' equity of Book Ltd

Rule Ltd acquired all the issued capital of Book Ltd on 1 July 2014 for $1,500,000. At that date the shareholders' equity of Book Ltd was:

Share Capital $1,100,000

Retained Earnings $ 300,000

Additional information for the year ended 30 June 2016:

Inter-company sales:

Rule Ltd to Book Ltd $11,000

Book Ltd to Rule Ltd $19,000

Unrealised profits in closing inventory as at 30 June 2016 is $2,400 for goods sold by Book Ltd to Rule Ltd and $1,200 for goods sold by Rule Ltd to Book Ltd.

Unrealised profit in opening inventory for goods sold by Rule Ltd to Book Ltd as at 1 July 2015 is $2,100 and for goods sold by Book to Rule is $1,400.

Rule Ltd employees provide legal advice to Book Ltd. For these services, Book Ltd pays an annual fee of $8,000 per annum.

The final dividend of $16,500, declared as at 30 June 2015, was paid by Book Ltd in October 2015.

An interim dividend of $14,000 was paid on 31 January and a final dividend was declared $20,000 at 30 June, 2016.

On 30 June 2016, Rule Ltd purchased a motor vehicle from Book Ltd for $15,000. Book Ltd made profit on this sale of $3,500.

Book Ltd raised funds from Rule Ltd by borrowing $100,000 at an interest rate of 10% per annum. The annual interest charge was paid by Book Ltd on 30 June 2016.

The directors review the balance of goodwill each year. They agree that for the year ended 30 June 2016, goodwill is to be unpaired by $20,000.

Please complete a Consolidated Worksheet

Consolidation Worksheet 30

June 2016

Rule

Ltd

Book

Ltd

Eliminations

Dr Cr

Consolidated

Accounts

Sales

1,485,000

825,000

Less Cost of Sales

Inventory 01/07/2015

120,000

52,000

Purchases

625,000

313,000

745,000

365,000

Inventory 30/06/2016

115,000

49,000

Cost of Goods Sold

630,000

316,000

Gross Profit

855,000

509,000

Legal fees received

8,000

0

Gain on sale of plant

0

3,500

Dividends received

30,500

0

Interest received from Book Ltd

10,000

0

903,500

512,500

Less: Expenses - selling expenses

80,000

35,500

- Admin expenses

291,500

314,000

- Financial expenses

52,000

8,000

423,500

357,500

Operating profit before tax

480,000

155,000

Less tax expense

144,000

46,500

Profit after tax

336,000

108,500

Retained earnings 01/07/2015

588,000

421,500

Available for appropriation

924,000

530,000

Appropriations

Interim dividend paid

80,000

14,000

Final dividend declared

140,000

20,000

Total appropriations

220,000

34.000

Retained earnings 30/06/2016

704,000

496,000

Share capital

2,000,000

1,100,000

Loan from Rule Ltd

0

100,000

Accounts payable

72,000

36,000

Dividends payable

140,000

20,000

Taxation Payable

94,000

25,000

3,010,000

1,777,000

Property, Plant & Equip (net)

732,000

900,000

Shares in Book Ltd

1,500,000

0

Loan to Book Ltd

100,000

0

Other non-current assets

335,000

650,000

Inventory

115,000

49,000

Other current assets

228,000

178,000

Goodwill on consolidation

3,010,000

1,777,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Integrated Audit Practice Case

Authors: David S. Kerr, Randal J. Elder, Alvin A. Arens

7th Edition

0912503688, 978-0912503684

More Books

Students also viewed these Accounting questions

Question

This is the point estimator of 1 2 .

Answered: 1 week ago