Task Details : On 1 July 2018, Priscilla Ltd acquired all the issued shares of Lisa Marie Ltd. The consideration for the acquisition was $30 000 in cash and 20 000 shares in Priscilla Ltd, valued at $3 per share. At this date, the equity of Lisa Marie Ltd consisted of $66 000 share capital and $6000 retained earnings.

At 1 July 2018, all the identifiable assets and liabilities of Lisa Marie Ltd were recorded at amounts equal to their fair values except for:

Plant (cost $150 000) Patents Inventories

Carrying amount $ 120 000 90 000 18 000

Fair value $ 123 000 105 000 22 500

The plant was considered to have a further 5-year life. The patents were sold for $120 000 to an external entity on 18 August 2018. The inventories were all sold by 30 June 2019.

Additional information

(a) Priscilla Ltd sells certain raw materials to Lisa Marie Ltd to be used in its manufacturing process. At 1 July 2021, Lisa Marie Ltd held inventories sold to it by Priscilla Ltd in the previous year at a profit of $600. During the 202122 year, Priscilla Ltd sold inventories to Lisa Marie Ltd for $21 000. None of the inventories are on hand at 30 June 2022.

(b) Lisa Marie Ltd also sells items of inventories to Priscilla Ltd. During the 202122 year, Lisa Marie Ltd sold goods to Priscilla Ltd for $4500. At 30 June 2022, inventories which had been sold to Priscilla Ltd at a profit of $300 are still on hand in Priscilla Ltds inventories.

(c) On 1 July 2021, Lisa Marie Ltd sold an item of plant to Priscilla Ltd for $15 000 that had cost Lisa Marie Ltd $14 000 on the same date. This type of plant is depreciated at 10% p.a. on cost.

(d) On 1 January 2021, Priscilla Ltd sold inventories to Lisa Marie Ltd for $18 000. The inventories had cost Priscilla Ltd $16 000. This item was classified by Lisa Marie Ltd as plant and depreciated at 20% p.a.

(e) On 1 March 2022, Lisa Marie Ltd sold an item of plant to Priscilla Ltd. Whereas Lisa Marie Ltd classified this as plant, Priscilla Ltd classified it as inventories. The sales price was $9000, which included a profit to Lisa Marie Ltd of $1500. Priscilla Ltd sold this asset to another entity on 31 March 2022 for $9900.

(f) The tax rate is 30%. The following financial information was provided by the two companies for 30 June 2022:

Priscilla Ltd Lisa Marie Ltd Dr Cr Dr Cr

Sales revenue Cost of sales 30 900 Trading expenses 4 800 Office expenses 7 950 Depreciation expenses 1 800 Proceeds on sale of plant Carrying amount of plant sold 7 500 Income tax expense 11 100 Share capital Retained earnings (1/7/21) Current liabilities Deferred tax liability

64 500

9 000

96 000 48 000 21 100 11 000

46 350 9 000 4 050 3 900

14 000 7 300

78 000

15 000

66 000 31 500 10 500 15 000

PAGE 9 OF 14 CRICOS 03171A

ACC705 CORPORATE ACCOUNTING AND REPORTING T122 04/03/2022 12:49 *AUSTRALIAN INSTITUTE OF BUSINESS AND MANAGEMENT PTY LTD ABN: 72 132 629 979

ACC705

Plant 57 000 Accumulated depreciation - plant 18 300 Intangibles 12 000 Deferred tax assets 8 100 Shares in Lisa Marie Ltd 90 000 Inventories 28 500 Receivables 8 250

267 900 267 900

Required

1. Calculate acquisition analysis

2. Prepare the consolidation journal entries for 30 June 2022

3. Complete the consolidated worksheet

4. Prepare the consolidated financial statements at 30 June