Peter Ltd acquired 80% of the issued shares of Pan Ltd for $655,000 paid in cash. At the date of acquisition 1 July 2020, the reported shareholders equity of Pan Ltd was:

Share Capital	500,000
General Reserve	100,000
Retained Profits	50,000

All the assets and liabilities of Pan Ltd were stated at fair value other than the following:

	Carrying amount	Fair value
Machineries (Cost $170,000) Brand Name Inventory	$110,000 Not recognised $ 80,000	$140,000 $200,000 $90,000

The machinery has a remaining useful life of 5 years. The fair value adjustment is recorded on consolidation. The applicable tax rate is 30%.

The brand name was internally developed by Pan Ltd and is considered to have an indefinite life.

Goodwill on acquisition is not considered to be impaired.

During the year ended 30 June 2021, Pan Ltd declared and paid dividend of $11,200.

On 1 July 2021, Pan Ltd sold the plant to Peter Ltd for $370,000 when its carrying amount was $345,000 (cost is $495,000). The plant has a remaining useful life of five years.

During the year ending 30 June 2022 Pan Ltd sold inventory to Peter Ltd for $90,000. The original cost of the inventory was $80,000. On 30 June 2022 Peter Ltd still had 30% of the inventory on hand.

Required

Prepare an acquisition analysis 4 MARKS

Prepare all necessary consolidation adjustment entries for 30 June 2022. 8 MARKS

Prepare the disclosures of the NCI in profit and equity for the year ended 30 June 2022 assuming Net Profit of PAN Ltd is $197,000 and its beginning Retained Earnings is $283,200

8 MARKS