PLEASE ANSWER ONLY PART (b) AND (c)

Trifles Ltd acquired 280,000 shares in Bamburg Ltd on 01 July 2019 and as a result Trifles Ltd has a control of 80% in Bamburg. The purchased consideration transferred by Trifles Ltd in exchange of the shares in Bamburg Ltd was as follows:

(i) Cash paid of $ 565,000

(ii) Cash to be paid in four year time is $ 500,000

(iii) Share exchange of two shares in Trifles Ltd for every seven shares in Bamburg Ltd. The market price of Trifles Ltd at the date of acquisition was $ 3. The par value of Trifles Ltd ordinary shares is $ 0.5 each.

Legal fees associated with the acquisition were $ 75,000.

The cost of capital of Trifles Ltd is 15%.

a) Calculate the fair value of the consideration to acquire control of Bamburg Ltd at the acquisition date. Your answer should include a brief explanation if any of the above issue(s) is/are not required to be accounted in your working(s).

^{ANSWER: 1090877}

Bamburg Ltds retained earnings at the date of acquisition was $ 135,000. No ordinary shares were issued/ redeemed by the subsidiary since acquisition. The group used the proportion of the net assets of the subsidiary company to measure non-controlling interest.

Bamburg Ltd holds a patent which has not been recognized in its financial statements. The directors of Trifles Ltd are of the opinion that the patent should be accounted. The patent had a fair value of $ 125,000 and a remaining term four years to go as from the date of acquisition. With regards to Bamburg Ltds Property and Plant, it is noted that the asset had a lifetime of five years at the acquisition date and the carrying value of Property and Plant was greater than the fair value by $ 40,000 on the acquisition date. Included within the intangible assets of Bamburg Ltd is goodwill of $ 5,000 which arose on the purchase of the trade and assets of a sole-trader business.

b)

(i) Calculate the net assets of the subsidiary at the acquisition date and reporting date (30 June 2020). [11 Marks]

(ii) Calculate the goodwill at acquisition date. [2 Marks]

(iii) Calculate the group retained earnings as at 30 June 2020. [3 Marks]

c) Assume that Trifles Ltd has only recorded the cash transaction of $ 565,000. Prepare the consolidated Statement of Financial Position (Equity and Liabilities section only) to show how the deferred consideration and the share exchange should be accounted for the year ended 30 June 2020. [10 Marks]