Course Hero Logo

Examination 2 cma accelerated program page 18 g xyz

Course Hero uses AI to attempt to automatically extract content from documents to surface to you and others so you can study better, e.g., in search results, to enrich docs, and more. This preview shows page 18 - 23 out of 26 pages.

Examination # 2g.XYZ Income$250,000Amortization of PPDInventory(50,000)PPE: $200,000 / 10 years(20,000)Patent: $100,000/ 10 years(10,000)Bonds: $150,000 / 6 years(25,000)145,000x 30%$43,500
CMA Accelerated ProgramPage 18
Examination # 2CMA Accelerated ProgramPage 19Question 3Net income before taxes$1,400,000Add:Depreciation$1,000,000Warranty expense (10,000,000 x 2%)200,000Pension expense (Note 1)282,000Non deductible portion of entertainment expenses:$90,000 x 1/245,000Taxable capital gain: $30,000 x 1/215,0001,542,000Less: CCA (Note 2)1,018,500Warranty costs incurred (Note 3)163,000Gain on disposal of fixed assets30,000Pension payments to trustee200,000Equity income50,000-1,461,500Taxable income$1,480,500Note 1 - Pension expenseCurrent service cost$250,000Interest on pension obligation: $1,200,000 x 8%96,000Interest on plan assets: $800,000 x 8%-64,000$282,000Note 2 - CCAClass 8Class 10Class 43UCC - beginning$2,500,000$1,900,000$150,000Additions300,000250,000Lesser of cost or proceeds-40,000-100,000-250,000CCA/Recapture526,000592,500-100,000Note 3 - Warranty Costs Incurred:$67,000Opening Warranty Liability+ 200,000Warranty Expense- 104,000Ending Warranty Liability= $163,000
Examination # 2CMA Accelerated ProgramPage 20Question 4Calculation of Current Portion of Income Tax Expense -20x320x420x5Net income before taxes$1,000,000$1,200,000$1,350,000Timing differences -Depreciation200,000200,000200,000CCA-150,000-255,000-178,500Warranty expense400,000Warranty costs incurred-400,000Taxable income$1,450,000$745,000$1,371,500x 34%x 30%x 30%$493,000$223,500$411,450DIT Account - end 20x3NBV/UCC Difference: (800,000 - 850,000) x 34%$17,000Dr.Warranty liability: 400,000 x 34%136,000Dr.DIT account, end 20x3= DIT portion of income tax expense (credit)$153,000DIT Account - end 20x4NBV/UCC DifferenceNBV: $800,000 - 200,000$600,000UCC: 850,000 - 255,000595,0005,000DIT Account, end 20x4x 30%1,500Cr.Less DIT Account - end 20x3153,000DrDIT portion of income tax expense (debit)154,500DIT Account - end 20x5NBV/UCC DifferenceNBV: $600,000 - 200,000400,000UCC: 595,000 - 178,500416,50016,500x 30%4,950Dr.Less DIT Account - end 20x41,500Cr.DIT portion of income tax expense (credit)6,450
Examination # 2CMA Accelerated ProgramPage 21Partial Income Statements20x320x420x5Net income before taxes$1,000,000$1,200,000$1,350,000Provision for income taxesCurrent493,000223,500411,450Deferred-153,000154,500-6,450340,000378,000405,000Net Income$660,000$822,000$945,000Partial Balance SheetsNon Current AssetsDeferred Income Taxes$153,000$4,950Long-term liabilitiesDeferred Income Taxes$1,500
Examination # 2CMA Accelerated ProgramPage 22Question 5a.Purchase price imputed at 100%: $2,000,000 / 0.70$2,857,143Net assets acquired1,500,000Acquisition differential1,357,143Allocation – Building200,000Goodwill$1,157,143Acquisition Differential Amortization Schedule -BalanceAmortizationBalanceDec 31, x1x2 – x4x5Dec 31, x5Building$200,000$(42,858)$(14,286)$142,856Goodwill1,157,143(71,429)(57,143)1,028,571$1,357,143$(114,287)$(71,429)$1,171,427Pasco Profit$510,000Less dividends: $150,000 x 70%(105,000)Sasco’s net income$240,000Amortization of acquisition differential(71,429)168,571x 70%118,000Profit attributable to the equity holders of Pasco$523,000b.Current assets ($3,000,000 + 2,000,000)$5,000,000Long-term assets ($6,000,000 + 3,500,000– 2,000,000Investment in Sasco+ 1,171,427PPD - Building & Goodwill)8,671,427Liabilities ($5,000,000 + 3,800,000)(8,800,000)Common stock(2,100,000)Retained earnings (schedule)(1,909,999)Noncontrolling Interest (1,700,000 + 1,171,427) x 30%(861,428)Connsolidated Retained Earnings – Dec 31, 20x5:Pasco R/E, Dec 31, 20x5$1,900,000Sasco R/E, Dec 31, 20x5$700,000Sasco R/E at acquisition500,000Post acquisition increase200,000Amort PPD ($114,287 + 71,429)(185,716)14,284x 70%9,999$1,909,999

Upload your study docs or become a

Course Hero member to access this document

Upload your study docs or become a

Course Hero member to access this document

End of preview. Want to read all 26 pages?

Upload your study docs or become a

Course Hero member to access this document

Term
Spring
Professor
N/A
Tags
Balance Sheet, Depreciation, Income Statement, Generally Accepted Accounting Principles

Newly uploaded documents

Show More

Newly uploaded documents

Show More

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture