Prepare the consolidation worksheet as at 30 June 2020, showing all entries including the corrected entries discussed. Round your answers to zero decimal places.

Ref Ref Galway Ltd ($) 180 000 (88 000) 92 000 24 000 Dublin Ltd ($) 131 000 (58 000) 73 000 Adjustments Dr ($) Cr ($) 25 000 22 000 2 Sales revenue Cost of sales Gross profit Dividend revenue 2 4 4 18 000 26 000 90 000 120 000 90 000 5 148 000 3 (12 000) (8 000) 1 000 3 1c 5 000 (40 000) 118 000 3 90 000 5 (32 000) 162 000 (48 600) (90 000) (15 000) 68 000 (20 400) 3 300 2 100 2 Service fee revenue Proceeds from sale of equipment Depreciation Impairment loss - Goodwill Carrying amount of equipment sold Service fee expense Other expenses Profit before tax Less: Income tax expense Profit for the year Retained earnings (1/7/19) Dividend paid Dividend declared Retained earnings (30/6/20) Share capital General reserve BCVR Shareholders' equity 113 400 72 000 47 600 80 000 1b 80 000 (18 000) 18 000 4 26 000 4 (26,000) 159 400 109 600 | 1b 165 000 30 000 95 000 25 000 1b 1b 95 000 25 000 45 000 45,000 la 354 400 229 600 3 000 9 000 37 000 24 600 26 000 50 000 4 Liabilities Accounts payable Other Payables Dividend payable Deferred Tax Liability Total liabilities Total liabilities & Equity 26 000 11 000 137 600 23 000 492 000 252 600 Assets Ref Dr ($) Cr ($) Ref Galway Ltd ($) 25 000 12 000 52 000 9 000 45 000 Dublin Ltd ($) 22 600 8 000 26 000 4 12 000 22 000 3 000 2 240 000 240 000 Lb 52 000 Cash Accounts receivable Dividend receivable Other receivables Inventories Investment in Dublin Ltd Land Equipment Acc'd depreciation Buildings Acc'd depreciation Goodwill Less: Acc'd imp't loss - Goodwill Deferred tax asset 2 000 3 3 1 000 60 000 (38000) 55 000 (20 000) 84 000 78 000 (26 000) 62 000 (15 000) 5 000 1a 45 000 5 000 1c 2 2 100 300 3 Total assets 492 000 252 600 PART B Worksheet Required Prepare the consolidation worksheet as at 30 June 2020, showing all entries including the corrected entries discussed in Part A. Round your answers to zero decimal places. Ref Ref Group ($) Adjustments Dr ($) Cr ($) Galway Ltd ($) 180 000 (88 000) 92 000 24 000 90 000 Dublin Ltd ($) 131 000 (58 000) 73 000 148 000 (12 000) (8 000) (40 000) Sales revenue Cost of sales Gross profit Dividend revenue Service fee revenue Proceeds from sale of equipment Depreciation Impairment loss Goodwill Carrying amount of equipment sold Service fee expense Other expenses Profit before tax Less: Income tax expense Profit for the year Retained earnings (1/7/19) Dividend paid Dividend declared Retained earnings (30/6/20) Share capital General reserve BCVR Shareholders' equity (22 000) 162 000 (48 600) (90 000) (15 000) 68 000 (20400) 113 400 72 000 47 600 80 000 (18 000) (26,000) 159 400 109 600 165 000 30 000 95 000 25 000 354 400 229 600 3 000 9 000 Liabilities Accounts payable Other Payables Dividend payable Deferred Tax liability Total liabilities Total liabilities & Equity 37 000 24 600 26 000 50 000 11 000 137 600 492 000 23 000 252 600 Ref Cr ($) Dr ($) Ref Galway Ltd ($) Group ($) Dublin Ltd ($) 25 000 22 600 12 000 8 000 52 000 9 000 12 000 45 000 22 000 240 000 Assets Cash Accounts receivable Dividend receivable Other receivables Inventories Investment in Dublin Ltd Land Equipment Acc'd depreciation Buildings Acc'd depreciation Goodwill Less: Acc'd imp't loss - Goodwill Deferred tax asset Total assets 52 000 60 000 (38 000) 84 000 78 000 (26 000) 55 000 62 000 (15 000) (20 000) 5 000 492 000 252 600