Finance: Preparing Acquisition Analysis and Consolidation Worksheet Entries

This document provides guidance on preparing the acquisition analysis and consolidation worksheet entries for Positive Ltd's group at 30 June 2019. It also includes an analysis of Ping Pong Ltd's financial statements and consolidation worksheet entries for the year ending 30 June 2019.

Running head: FINANCE
Finance
Name of the Student:
Name of the University:
Author’s Note:
Course ID:

1FINANCE
Table of Contents
Question 1:.......................................................................................................................................2
1. Preparing the acquisition analysis:..............................................................................................2
2. Prepare the consolidation worksheet entries for Positive Ltd’s group at 30 June 2019:.............2
3. Prepare the consolidation worksheet for Positive Ltd’s group at 30 June 2019:.........................5
Question 2:.......................................................................................................................................5
1. Preparing the acquisition analysis:..............................................................................................5
2. Prepare the consolidation worksheet entries for the year ending 30 June 2019:.........................6
Bibliography:...................................................................................................................................9

2FINANCE
Question 1:
1. Preparing the acquisition analysis:
2. Prepare the consolidation worksheet entries for Positive Ltd’s group at 30 June 2019:
Journal entries:

3FINANCE

4FINANCE
Ledger entries:

5FINANCE
3. Prepare the consolidation worksheet for Positive Ltd’s group at 30 June 2019:
Question 2:
1. Preparing the acquisition analysis:

6FINANCE
2. Prepare the consolidation worksheet entries for the year ending 30 June 2019:
Journal Entries:
Date Partiulars Amount Amount
a 30-06-2019 Goodwill Account......................................................Dr 20,000.00$
To Business Valuation Reserve Account 20,000.00$
Transfering the goodwill to valuation reserve account
b 30-06-2019 Management expenses……………………………..Dr 7,000.00$
To Management revenues 7,000.00$
Management expenses adjusted
c 30-06-2019 Accounts payable......................................Dr 10,000.00$
To Inventory Account 10,000.00$
Transfer for inventory
d 30-06-2019 Interest on unsecured loan……………………………….Dr 3,000.00$
To Unsecured loan 3,000.00$
Interest received on unsecured loan
e 25-01-2019 Dividend Income Account............................................Dr 2,000.00$
To Outstanding Dividend Income Account 2,000.00$
Dividend revenue received
f 30-06-2019 Dividend Income Account............................................Dr 3,000.00$
To Outstanding Dividend Income Account 3,000.00$
Dividend revenue received
Journal Entries for Business Combination
In the Books of Ping Pong Ltd
Partiulars Amount Amount
g Share Capital Account................................................Dr 1,50,000.00$
General Reserve Account...........................................Dr 20,000.00$
Retained Earnings Account........................................Dr 10,000.00$
Business Valuation Reserve Account.........................Dr 20,000.00$
To Shares in Possum Limited Account 2,00,000.00$
Acquisition entry
h Share Capital Account...............................................Dr 20,000.00$
To General Reserve Account 20,000.00$
General reserve account
Journal Entries for Business Combination
In the Books ofPing Pong Ltd

7FINANCE
Ledger:
Consolidated entries:

8FINANCE
Debit Credit Group
Sales 3,40,000 1,40,000 4,80,000$
Cost of sales
Opening inventory at 1 July 2018 20,000 5,000 25,000$
Purchases 2,00,000 73,000 2,73,000$
Closing inventory 30 June 2019 -25,000.00 -15,000 -40,000$
Cost of sales 1,95,000.00 63,000.00 2,58,000$
Gross profit 1,45,000.00 77,000.00 2,22,000$
Depreciation expenses 32,000 23,000 55,000$
Interest expense 9,000 1,000 10,000$
Management fee expense 0 7,000 7,000$
Other expenses 43,000 34,000 77,000$
Total expenses 84,000 65,000 1,49,000$
Gross profit less total expenses 61,000.00 12,000.00 73,000.00
Other income -$
Dividend revenue 5,000 2,000 e,f 5,000.00$ 2,000$
Interest revenue 0 3,000 d 3,000.00$ -$
Management fee revenue 7,000 0 b 7,000.00$ -$
Total other income 12,000 5,000 2,000$
Operating profit before tax 73,000.00 17,000.00 75,000$
Income tax expense 28,000 5,000 33,000$
Operating profit after tax 45,000 12,000 42,000$
Retained earnings 1 July 2018 35,000 5,000 40,000$
Available for appropriation 80,000 17,000 82,000$
Interim dividend paid 10,000 2,000 e 2,000.00$ 10,000$
Final dividend proposed 30,000 3,000 f 3,000.00$ 36,000$
Dividends paid and proposed 40,000 5,000 46,000$
Retained earnings 30 June 2019 40,000 12,000 36,000$
Share capital 4,00,000 1,50,000 g,h 1,70,000.00$ 3,80,000$
General reserve 20,000 30,000 a 20,000.00$ 70,000$
Accounts payable 40,000 20,000 c 10,000.00$ 50,000$
Dividend payable 30,000 0 f 3,000.00$ 27,000$
12% unsecured notes 50,000 0 50,000$
Other liabilities 16,000 15,000 31,000$
Total liabilities 5,96,000 2,27,000 6,44,000$
Assets
Accounts receivable 50,000 26,000 76,000$
Inventory 25,000 15,000 40,000$
Dividend receivable 3,000 0 3,000$
Unsecured notes – Ping Pong Ltd 0 25,000 25,000$
Investment in Sing Song Ltd 2,00,000 0 g 2,00,000.00$ -$
Other assets 3,18,000 1,62,000 4,80,000$
Goodwill a 20,000.00 20,000$
Total assets 5,96,000 2,28,000 6,44,000$
Particulars Ping Pong Ltd Sing Song Ltd
Adjustments
Rf

9FINANCE
Bibliography:
Florou, A., Kosi, U. and Pope, P.F., 2017. Are international accounting standards more credit
relevant than domestic standards?. Accounting and Business Research, 47(1), pp.1-29.
Hoyle, J.B., Schaefer, T. and Doupnik, T., 2015. Advanced accounting. McGraw Hill.
Loftus, J., Leo, K., Boys, N., Daniliuc, S., Boys, N., Luke, B., Ang, H.N., & Byrnes, K. 2018.
Financial Reporting. (2nd edition). Brisbane: John Wiley & Sons Ltd.