Reference no: EM131488441

Question 1 Consolidation worksheet entries

On 1 July 2015, Zack Ltd acquired all the issued shares (ex div.) of William Ltd for $227 500. At this date the equity of William Ltd consisted of:

Share capital	$ 150 000
General reserve	34 000
Retained earnings	20 000

At acquisition date, William Ltd reported a dividend payable of $8000. All the identifiable assets and liabilities of William Ltd were recorded at amounts equal to their fair values except for:

	Carrying amount	Fair value
Plant (cost $200 000)	$175 000	$190 000
Land	150 000	155 000
Inventory	32 000	40 000

The plant was considered to have a further 3-year life. Of the inventory, 90% was sold by
30 June 2016 and the remainder was sold by 30 June 2017. The land was sold in January 2016 for $170 000. William Ltd had recorded goodwill of $2000 (net of accumulated impairment losses of $12 000). William Ltd was involved in a court case that could potentially result in the company paying damages to customers. Zack Ltd calculated the fair value of this liability to be
$8000, even though William Ltd had not recorded any liability.

The following events occurred in the year ending 30 June 2016.
- On 12 August 2015 William Ltd paid the dividend that existed at 1 July 2015.
- On 1 December 2015 William Ltd transferred $17 000 from the general reserve existing at 1 July 2015 to retained earnings.
- On 1 January 2016 William Ltd made a call of 10c per share on its issued shares. William Ltd had 100 000 shares on issue. All call money was received by 31 January 2016.
- On 29 June 2016 William Ltd reassessed the liability in relation to the court case as the chances of winning the case had improved. The fair value was now considered to be $2000.

Required

1. Calculate the acquisition analysis

2. Prepare the consolidation worksheet entries for the preparation by Zack Ltd of its consolidated financial statements at 30 June 2016.

Question 2

Statement of profit or loss and other comprehensive income (classify expenses by function), statement of financial position and changes in equity

The trial balance of Black Hole Ltd at 30 June 2018 was as follows:

Debit	Credit
Share capital (ordinary shares issued at $2, fully	$  200 000
paid)	25 000
General reserve	128 400
Retained earnings (1/7/17)	85 000
Revaluation surplus	250 000
Mortgage loan	69 200
Bank overdraft (at call)	80 000
7% debentures	2 800
Interest payable	69 500
Accounts payable	10 000
Dividend payable	52 100
Current tax liability	34 200
Provision for employee benefits	18 400
Deferred tax liability	12 800
Allowance for doubtful debts	42 500
Accumulated      depreciation       -     plant      and	10 000
equipment                                                                           $       500 Accumulated impairment - goodwill                                     58 000
Cash                                                                                        87 700 Accounts receivable                                                                 7 000
Inventory Prepaid insurance
Plant and equipment                                                             222 500 Land                                                                                     220 000
Buildings                                                                              380 000 Goodwill                                                                              105 000
Deferred tax asset                                                                    9 800 Sales revenue	825 000
Cost of sales                                                                         450 000 Administrative expenses                                                      265 000
Other expenses                                                                       10 000 Interest revenue	2 500
Dividends revenue Income tax expense                                                                50 400	3 500
Dividends paid                                                                       20 000 Dividends declared                                                                10 000

Additional information

(a) Administrative expenses for the year include interest expense of $28 700.
(b) All assets are carried at cost, except for land and buildings which are carried at valuation.
(c) During the year, 50 000 shares were issued at an issue price of $2 each, payable in full on application.
(d) On 30 June 2018, the directors revalued land and buildings. The revaluation was based on an independent valuation received from FJ Holden, Registered Valuer. The valuation was based on fair values. The carrying amounts of land and buildings before the revaluation were $195 000 and $350 000 respectively.
(e) The mortgage loan is repayable in annual instalments of $50 000 due on 1 March each year.
(f) The 7% debentures are to be redeemed on 31 March 2019. There is no plan to refinance these debentures in the future.
(g) The provision for employee benefits consists of:

Annual leave            $18 000

Long-service leave   16 200

(h) No employee is eligible for long-service leave until 2022.
(i) The company tax rate is 30%.

Required

A. Prepare a statement of profit or loss and other comprehensive income for Black Hole Ltd for the year ended 30 June 2018, according to the requirements of AASB 101 (classify expenses by function).

B. Prepare a statement of financial position for Black Hole Ltd as at 30 June 2018 to comply with AASB 101.

C. Prepare a statement of changes in equity for Black Hole Ltd for the year ended 30 June 2018, according to the requirements of AASB 101.

[Comparative information must be disclosed in respect of the preceding period for all amounts reported in the current period's financial statements in accordance with AASB 101 paragraph 38. However this information is not provided in the question].