Question

In: Accounting

Question 3 On 1st July, 20X1 Vulcan Ltd acquired all the share capital of Woden Ltd...

Question 3

On 1st July, 20X1 Vulcan Ltd acquired all the share capital of Woden Ltd for $220,000

At that date the equity of Woden Ltd was:

Share capital ????200,000

General reserve ???10,000

Retained earnings ???4,000

Additional information

Intragroup sales during the year ended 30 June 20X2 were $64,000

Unrealised profit in intragroup inventory at 1st July 20X1 was $1,500

Unrealised profit in intragroup inventory at 30 June 20X2 was $8,000

Consolidation worksheet 30 June 20X2

Dr./Cr

Vulcan Ltd

WodenLtd

Elimination

Consolidated Statement

Dr

Cr

Sales

Cr

267,600

217,000

Inventory 1-7-20X1

Dr

28,000

19,000

Purchase

Dr

104,000

111,000

132,000

130,000

Inventory 30-06-20X2

Cr

32,000

22,000

Cost of goods sold   

Dr

100,000

108,000

Gross profit

Cr

167,600

109,000

Expenses excluding finance cost

Dr

64,000

42,000

Finance cost

Dr

36,000

26,000

Total expenses

Dr

100,000

68,000

Profit before tax

Cr

67,600

41,000

Less: Income tax expenses

Dr

30,000

20,000

Profit

Cr

37,600

21,000

Retained earnings 1-7-20X1

Cr

5,000

4,000

Available retained earnings

Cr

42,600

25,000

Appropriation:

To General Reserve

Dr

5,000

23,000

Declared Dividend

Dr

25,000

-

Total appropriation

Dr

30,000

23,000

Retained earnings 30-06-20X2

Cr

12,600

2,000

Share capital

Cr

500,000

200,000

General reserve

Cr

15,000

33,000

Trade and other payable

Cr

72,400

51,000

Non-current liabilities

Cr

50,000

20,000

650,000

306,000

Shares in Woden Ltd

Dr

220,000

-

Other non-current assets

Dr

189,560

210,000

Inventory

Dr

32,000

22,000

Receivable

Dr

208,440

74,000

Goodwill on consolidation

Dr

-

-

650,000

306,000

Requirement: Complete the worksheet.

Solutions

Expert Solution


Related Solutions

1 On 1st July 20X1 Baker Ltd acquired all the share capital of Portland Ltd for...
1 On 1st July 20X1 Baker Ltd acquired all the share capital of Portland Ltd for $100,000. At that date equity of Portland Ltd was: Share capital $85,000 Retained earnings $10,000 Additional information Required: Complete the following integrated worksheet Consolidation worksheet 30 June 20X2 Dr./Cr Baker Ltd Portland Ltd Elimination Consolidated Statement Dr Cr Revenue Cr 300,000 130,000 Less: Expenses Dr 150,000 88,000 Profit Cr 150,000 42,000 Retained earnings 1-7-20X1 Cr 100,500 10,000 Retained earnings 30-06-20X2 Cr 250,500 52,000 Share...
On 1st July 20X7 Parent Ltd acquired all of the share capital of Controlled Ltd for...
On 1st July 20X7 Parent Ltd acquired all of the share capital of Controlled Ltd for $487,500. As that date equity of Controlled Ltd was: Share Capital $300,000 General Reserve $60,000 Retained Earnings $70,000 Consolidation worksheet 30 June 20X2 Dr./Cr Parent Ltd Controlled Ltd Elimination Consolidated Statement Dr Cr Sales Cr 4,000,000 2,200,000 Cost of goods sold    Dr 2,300,000 1,000,000 Gross profit Cr 1,700,000 1,200,000 Dividend from Controlled Ltd Cr 30,000 Profit from sale of plant Cr 6,000 Interest...
On 1st July, 2018 Nile Ltd acquired 70% of the share capital of Amazon Ltd for...
On 1st July, 2018 Nile Ltd acquired 70% of the share capital of Amazon Ltd for $80,000,000. The equity of Amazon Ltd as at the acquisition date was: Share Capital $ 52,000,000 General Reserve $ 20,000,000 Retained Earnings $ 10,000,000 All assets of Amazon Ltd were recorded at fair value on acquisition, except for one property which had a fair value which was $2,000,000 lower than its’ carrying amount. The cost of the property was $20,000,000 with accumulated depreciation of...
On 1 July 2016 Tim Ltd acquired all the share capital of Tam Ltd and goodwill...
On 1 July 2016 Tim Ltd acquired all the share capital of Tam Ltd and goodwill on acquisition amounted to $110,000. The management of Tim Ltd impaired the goodwill by $20,000 in the year ended 30 June 2018. An additional impairment of $30,000 was recorded in the year ended 30 June 2019. The consolidation adjustment to record the goodwill impairment on 30 June 2019 is: Dr Retained earnings $20,000; Dr Impairment loss $30,000; Cr Accumulated impairment $50,000 Dr Impairment loss...
Question 4 Giant Ltd acquired 80 percent share capital of Expert Ltd. On 1 July 2018...
Question 4 Giant Ltd acquired 80 percent share capital of Expert Ltd. On 1 July 2018 for a cost of $1,600,000. As at the date of acquisition, all assets and liabilities of Expert Ltd were fairly valued except a land that has a carrying value $150,000 less than the fair value. The recorded balance of equity of Expert Ltd as at 1 July 2018 were as: Share capital $800,000 Retained earnings $200,000 General Reserve $400,000 Total $1,400,000 Additional information: ...
On 1 July 2021, Atlantic Ltd acquired 100% of the share capital of Pacific Ltd for...
On 1 July 2021, Atlantic Ltd acquired 100% of the share capital of Pacific Ltd for a cash consideration of $750,000. All identifiable assets and liabilities of Pacific Ltd were recorded at amounts equal to fair value, except as follows: Carrying amount Fair value Plant (cost $260,000) $130,000 $150,000 Also, the assets of Pacific Ltd included a goodwill previously recorded of $20,000. On 1 July 2021, the equity of Pacific Ltd consisted of: Share capital $500,000 Retained earnings $200,000 Additional...
Juan Ltd acquired 80 percent share capital of Beach Ltd. On 1 July 2018 for a...
Juan Ltd acquired 80 percent share capital of Beach Ltd. On 1 July 2018 for a cost of $500,000. As at the date of acquisition, all assets and liabilities of Beach Ltd fairly valued except a land that has a carrying value $50,000 less than the fair value. The recorded balance of equity of Beach Ltd as at 1 July 2018 were as: Share capital $350,000 Retained earnings $100,000 Total $450,000 Additional information: ? The management of Juan Ltd values...
(Note this question is from the Week 10 Tutorial) On 1st July, 2018 Nile Ltd acquired...
(Note this question is from the Week 10 Tutorial) On 1st July, 2018 Nile Ltd acquired 70% of the share capital of Amazon Ltd for $80,000,000. The equity of Amazon Ltd as at the acquisition date was: Share Capital $ 52,000,000 General Reserve $ 20,000,000 Retained Earnings $ 10,000,000 All assets of Amazon Ltd were recorded at fair value on acquisition, except for one property which had a fair value which was $2,000,000 lower than its’ carrying amount. The cost...
On 1 July 2018, Sunflower Ltd acquired 90% of the share capital to gain control of...
On 1 July 2018, Sunflower Ltd acquired 90% of the share capital to gain control of Palm Ltd. The following intra-group transactions occurred during the year ending 30 June 2019. (i) During the 2018 - 2019 period, Sunflower Ltd sold inventory to Palm Ltd for $1600,000. Sunflower Ltd purchased this inventory at $1000,000. By 30 June 2019, Palm Ltd has sold 70% of that inventory to third party. (ii) Palm Ltd declared a final dividend of $1300, 000 from current...
On 1 July 2018, River Ltd acquired 90% of the share capital to gain control of...
On 1 July 2018, River Ltd acquired 90% of the share capital to gain control of Creek Ltd. The following intra-group transactions occurred during the year ending 30 June 2019. During the 2018 - 2019 period, River Ltd sold inventory to Creek Ltd for      $2,000,000. River Ltd purchased this inventory for $1,700,000. By 30 June 2019, Creek Ltd has 30% of that inventory still on hand as unsold. Creek Ltd declared a final dividend of $1,500,000 from current year’s profits.                                                                                     ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT