Skip to content

ACCA Forums

FRKaplan Fixed Test 2 - Goodwill

Rrositca14y ago
Hi,

I`ve just finished with Kaplan Fixed Test 2 /2011 edition/ , checked online my results via Kaplan en-gage and I can`t understand the goodwill calculation. The answer is 215, I have 465.

My goodwill calculation is:

Net assets:
- Share capital 150
- Ret.earn./700*6/12/ pre acq.period 350
- Fair value land 125

Investment: 900
NCI 230
Less net assets -625
Less Imp. -40
Goodwill 465

My mistake - Ret.Earnings - 600 /700-100/, but I can`t understand why this is the correct answer.

Can someone explain my why???

Thank you
MikeLittleMikeLittleTutor14y ago#1
Yes! The figure of 700 in the SoFP is retained earnings since Salter was created. What we need is retained earnings 6 months ago.

So, how much were the retained earnings brought forward from last yea? that would be 700 now, less 200 retained profits for the last 12 months - ie, profit for the year in the SoIncome.

Right, that's 500 ret ears as at 1 April a year ago. Now add the profits for 6 months up to date of acquisition - that would be this year's 200 x 6/12 ie 100.

So 500 brought forward + 100 for the first 6 months of this year = 600 retained earnings as at date of acquisition.

600 + share capital of 150 + fair value adjustment of 125 gives fair value of net assets of 875.

Compare that with cost of acquisition 900 + nci valuation of 230 ie 1,130

and that gives a goodwill figure of 255

This is, according to the question note 5, impaired by 40.

So goodwill in the SoFP is 215

Is that ok?
Rrositca14y ago#2
Everything is clear now.
Thank you so much Mike!!!!!
MikeLittleMikeLittleTutor14y ago#3
welcome
Sign in to reply to this topic.