On 1 August 2111 8. Erik Ltd acquired 10% of the shares in Finn Ltd for $8 0110. Erik Ltd used the fair value method to measure this investment with movements in fair value being recognised in profit or loss. At 1 July 21119. the fair value of this investment was $15 400. The original investment in Finn Ltd was due to the fact that Finn Ltd was undertaking research into particular microbiological elements that could influence the profitability of Erik Ltd. With the continuing success of this research. Erik Ltd decided to acquire the remaining shares (cum div.) in Finn Ltd. On 1 July 21119. Erik Ltd made an offer to buy the remaining shares in Finn Ltd for $151 0110 cash. This offer was accepted by the shareholders of Finn Ltd. 0n 1 July 2019. immediately after the business combination. the statement of financial position of Finn Ltd was as follows: Eric Ltd Finn Ltd Share capital $130,000 $90,000 General reserve 56,500 12,000 Retained earnings 93.500 36,000 Total equity 280,000 138,000 Dividend payable 25,000 12,600 Other liabilities 75,000 25,000 Total liabilities 100,000 Total equity and liabilities 37.600 380,000 175,600 Cash 1 1,000 20,600 Receivables 25,200 20,000 Other assets 10,000 8,000 Shares in Finn Ltd 153,800 Inventory 55,000 42.000 Plant and equipment 210,000 107,000 Accumulated depreciation (85,000) (22,000) Total assets 380,000 175,600On analysing the financial statements of Finn Ltd, Erik Ltd determined that all the assets and liabilities recorded by Finn Ltd were shown at amounts equal to their fair values except for: Carrying amount Fair value Plant and equipment (cost $46 000) $35 000 $43 000 Inventory 42 000 46 000The plant and equipment is expected to have a further 4-year life and is depreciated on a straight-line basis. The inventory was all sold by 30 June 2020. Finn Ltd had expensed all the outlays on research and development. Erik Ltd placed a fair value of $12 on this asset. Finn Ltd also had reported a contingent liability at 30 June 2019 in relation to claims by customers for damaged goods. Erik Ltd placed a fair value of $3 000 on these claims. The research and development is amortised evenly over a Ill-year period. The claims by customers were settled in May 2920 for $2 Silt}. The company tax rate is 30%. B. Prepare the consolidation worksheet entries at 1 July 2019 C. Complete the attached consolidation worksheet at 1 July 2019. D. Prepare the consolidation worksheet journals at 30 June 2020Erik Finn Adjustments Group Ltd Ltd Dr Cr Cash 11 000 20 600 Receivables 25 200 20 000 Other assets 10 000 8 000 Inventory 55 000 42 000 Shares in Finn Ltd 153 800 0 Plant 210 000 107 000 Accum depreciation (85 000) (22 000) 380 000 175 600 Dividend payable 25 000 12 600 Other liabilities 75 000 25 000 Share capital 130 000 90 000 Retained earnings 93 500 36 000 General reserve 56 500 12 000 Business combination valuation reserve 380 000 175 600
