Sunnybank Ltd acquired all issued share capital of Sunnybank Hills Ltd on 1 July 2011 for a cash payment of $885,000. Sunnybank Hills Ltd is the only subsidiary of Sunnybank Ltd. The share capital and reserves of Sunnybank Hills Ltd at the date of acquisition were:

Share capital

$598,000

Retained earnings

$102,000

Revaluation surplus

$50,000

As at the date of acquisition, all assets of Sunnybank Hills Ltd were at fair value, other than the property, plant and equipment, which had a fair value of $250,000. The cost of the property, plant and equipment was $328,000 and it had accumulated depreciation of $178,000. The property, plant and equipment were expected to have a remaining useful life of eight years. At the date of acquisition, the notes to Sunnybank Hills Ltd's financial statements identify a contingent liability related to an unsettled legal claim with a fair value of $10,000 which would be tax deductible when paid. On 1 May 2012, the liability relating to the legal claim was settled and paid in full. There were no intra-group transactions between Sunnybank Ltd and Sunnybank Hills Ltd between 1 July 2011 and 30 June 2014.

On 1 March 2015 Sunnybank Hills Ltd sold an item of equipment to Sunnybank Ltd for $43,200 when its carrying value in Sunnybank Hills's books was $36,000 (original cost $60,000 and original estimated life of ten years). There were no other intro-group transactions between Sunnybank Ltd and Sunnybank Hills Ltd for year ended 30 June 2015.

On 1 June 2016 Sunnybank Ltd sold an item of plant to Sunnybank Hills Ltd for $74,240 when its carrying value, and original cost, in Sunnybank's books was $80,000 and estimated remaining useful life was four years. There were no other intro-group transactions between Sunnybank Ltd and Sunnybank Hills Ltd for year ended 30 June 2016.

During year 2017, Sunnybank Ltd made sales of inventory to Sunnybank Hills Ltd for on-sale to external parties. The inventory had originally cost Sunnybank Ltd $26,000. At the year end, Sunnybank Hill Ltd still had a quarter of the inventory on hand. On-hand inventory was expected to be sold in the following financial period. There were no other intro-group transactions between Sunnybank Ltd and Sunnybank Hills Ltd for year ended 30 June 2017.

During year 2018, Sunnybank Hills Ltd made sales of inventory to Sunnybank Ltd for on-sale to external parties. The inventory had originally cost Sunnybank Hills Ltd $28,000. All intra-group inventories were sold in 2018. Sunnybank Ltd provided management services to Sunnybank Hills Ltd in 2018. Sunnybank Hills Ltd paid $5,000 for those services and has a balance of 1,000 for management fees payable at the year end. Sunnybank Hills declared and paid dividend $10,000 at year end 2018. There were no other intro-group transactions between Sunnybank Ltd and Sunnybank Hills Ltd for year ended 30 June 2018.

You were requested to prepare the followings:

I. acquisition analysis and adjustment/elimination journal entries for consolidation at acquisition, 1 July 2011;

II. adjustment/elimination journal entries for consolidation as at 30 June 2012;

III. adjustment/elimination journal entries for consolidation as at 30 June 2017, and

IV. adjustment/elimination journal entries for consolidation as at 30 June 2018.

Please answer the above

After meeting with your supervisor you gathered the following information:

Sunnybank Ltd has the following accounting policies for the economic entity:

Revaluation adjustments on acquisition are to be made on consolidation only, not in the books of the subsidiary;

All plants are depreciated using the straight-line method with no residual value. For part-years, depreciation is to be calculated on the number of months the asset is held in the relevant year.

Intragroup sales of inventory to be at a mark-up of 10% on cost.

All calculated amounts are to be rounded to the nearest whole dollar. Companies in the group do not show cents in any journals, worksheets, or financial statements.

Management team of Sunnybank Ltd believes that goodwill acquired from business combination is impaired by $2,000 in the current financial year (1 July 2017-30 June 2018). There is no previous impairment of goodwill.

The company tax rate is currently 30% and this rate has not changed for a number of years.

Journal narrations are required.

Number each year consolidation elimination/adjusting journal entries by 1, 2, 3, ..., etc;. Where more than one journal entry is needed for an event to be completely accounted for add the letters a,b,c,...etc to them as necessary.