On 1 July 2021, Xero Ltd acquired 90% of the issued shares of Accounting Ltd for $750,000 when the equity of Accounting Ltd consisted of: Share Capital $400,000 Retained Earnings $150,000 Asset Revaluation reserve $50,000 At the acquisition date all the identifiable assets and liabilities of Accounting Ltd were recorded at fair value except for the following assets:

Carrying Amount Fair Value Equipment (Cost $100,000) $160,000 $200,000

Land $560,000 $700,000 The NCI at acquisition date is measured based on the proportionate share of the identifiable assets and liabilities in Accounting Ltd.

The tax rate is 30%.

Required Prepare Acquisition analysis as at 1 July 2021