OTHER WORKING NOTES REQUIRED FOR THE ICAN QUESTION
Some other working notes are required to be
prepared to be able to solve the question correctly. These are stated below:
a.
Other necessary working notes:
NOTE
12: Computation of revaluation surplus on the Land of Megida as at 1 June 2012
=N= 'Million
|
=N= 'Million
|
|
Fair Value of identifiable Net Asset
|
4,000.00
|
|
Less:
|
||
Share Capital
|
2,200.00
|
|
Retained Earnings
|
1,360.00
|
|
Other Components of
Equity
|
40.00
|
|
3,600.00
|
||
REVALUATION SURPLUS ON LAND
|
400.00
|
NOTE
13: Computation of the value of the PPE of Mindara as at 31 May 2013
=N= 'Million
|
||
BALANCE AS AT 31 MAY 2013
|
1,610.00
|
|
ADD: REVALUATION SURPLUS
|
140.00
|
|
1,750.00
|
||
LESS: DEPRECIATION (140million/7 years)
|
20.00
|
|
1,730.00
|
NOTE
14: Calculation of the consolidated property, plant and equipment of Barewa
group
=N= 'Million
|
||
BAREWA
|
2,650.00
|
|
MEGIDA
|
2,300.00
|
|
MINDARA
|
1,730.00
|
|
Revaluation surplus on Megida's Land
|
400.00
|
|
7,080.00
|
NOTE
15: Calculation of consolidated inventory of Barewa group
=N= 'Million
|
||
BAREWA
|
1,350.00
|
|
MEGIDA
|
550.00
|
|
MINDARA
|
730.00
|
|
2,630.00
|
NOTE
16: Calculation of consolidated trade receivables of Barewa group
=N= 'Million
|
||
BAREWA
|
910.00
|
|
MEGIDA
|
450.00
|
|
MINDARA
|
320.00
|
|
1,680.00
|
NOTE
17: Calculation of consolidated cash and cash equivalent of Barewa group
=N= 'Million
|
||
BAREWA
|
1,020.00
|
|
MEGIDA
|
1,000.00
|
|
MINDARA
|
80.00
|
|
2,100.00
|
NOTE
18: Calculation of consolidated long term loan of Barewa group
=N= 'Million
|
||
BAREWA
|
1,200.00
|
|
MEGIDA
|
150.00
|
|
MINDARA
|
50.00
|
|
1,400.00
|
NOTE
19: Calculation of consolidated deferred tax of Barewa group
=N= 'Million
|
||
BAREWA
|
250.00
|
|
MEGIDA
|
90.00
|
|
MINDARA
|
30.00
|
|
370.00
|
NOTE
20: Calculation of consolidated trade payables of Barewa group
=N= 'Million
|
||
BAREWA
|
1,150.00
|
|
MEGIDA
|
300.00
|
|
MINDARA
|
600.00
|
|
2,050.00
|
NOTE
21: Calculation of consolidated current tax payable of Barewa group
=N= 'Million
|
||
BAREWA
|
600.00
|
|
MEGIDA
|
80.00
|
|
MINDARA
|
240.00
|
|
920.00
|
NOTE
22: Calculation of the value of the available for sale instrument of Barewa as
at 31 May 2013
[N5.0 X
90million PESOS] = 450million
NOTE
23: Calculation of consolidated available for sale of Barewa group
=N= 'Million
|
||
BAREWA
|
450.00
|
|
MEGIDA
|
60.00
|
|
MINDARA
|
50.00
|
|
560.00
|
NOTE
24: Calculation of BAREWA’S RETAINED EARNINGS AS AT 31 May 2013
=N= 'Million
|
||
BALANCE AS PER ACCOUNT
|
2,400.00
|
|
ADD: SHARE OF PROFIT FROM CALAMARI (ASSOCIATE) 25% X 100million
|
25.00
|
|
LESS: IMPAIRMENT LOSS
|
(50.50)
|
|
LESS: TRANSLATION/EXCHANGE LOSS
|
(9.50)
|
|
2,365.00
|
NOTE
25: Calculation of BAREWA GROUP’S
RETAINED EARNINGS AS AT 31 May 2013
=N= 'Million
|
||
BAREWA'S RETAINED EARNINGS
|
2,365.00
|
|
ADD: SHARE OF MEGIDA'S POST-ACQ PROFIT (80% X 140)
|
112.00
|
|
ADD: SHARE OF MINDARA'S POST-ACQ PROFIT (70% X 230[i.e 250million LESS
20million depreciation])
|
161.00
|
|
2,638.00
|
Comments
Post a Comment