In: Accounting
Topic 1: Consolidation: Principles and accounting requirements
On 1 July 2017, Patience Ltd acquired all the issued shares of Silence Ltd for a cash consideration of $1,000,000. At that date, the financial statements of Silence Ltd showed the following information.
Share Capital 650,000
General Reserve 20,000
Retained Earning 250,000
All the assets and liabilities of Silence Ltd were recorded at amounts equal to their fair values at the acquisition date, except some equipment recorded at $50,000 below its fair value with a related accumulated depreciation of $80,000. Silence Ltd accounted for all its property, plant and equipment in its own books using the cost model. In addition, Patience Ltd identified at acquisition date a contingent liability related to a lawsuit where Silence Ltd was sued by a former supplier and attached a fair value of $40,000 to that liability.
Required:
1. Prepare the acquisition analysis at 1 July 2017.
2. Prepare the consolidation worksheet entries for Patience Ltd’s group at 1 July 2017.
1 | Acquisition analysis | |||
Cash consideration | $ 10,00,000 | |||
Less: Cost of acquisition (Refer working below) | $ -8,50,000 | |||
Goodwill | $ 1,50,000 | |||
Working | Share Capital | $ 6,50,000 | ||
General Reserve | $ 20,000 | |||
Retained earnings | $ 2,50,000 | $9,20,000 | ||
Fair value of equipment | $ 50,000 | |||
Less: Accumulated depreciation | $ -80,000 | $-30,000 | ||
Contingent liabilty (lawsuit) | $-40,000 | |||
$ 8,50,000 | ||||
2 | Consolidation worksheet entries for Patience Ltd’s group at 1 July 2017: | |||
Assets/Liabilties | Dr. | $ 8,50,000 | ||
Goodwill | Dr. | $ 1,50,000 | ||
Bank | Cr. | $ 10,00,000 |