You are a senior accountant in a top-tier accounting firm. Your senior manager has asked you to assist your client, Daisy Ltd, in the preparation of consolidated financial statements for the year ended 30 June 2035. The senior manager hands you a file which contains important information about Daisy Ltd and the acquisition of Rose Ltd.

On 1 July 2033, Daisy Ltd acquired all the issued shares (ex. div) of Rose Ltd for $935,000. At this date the equity of Rose Ltd consisted of:

Additional information:

-Adjustments for differences between carrying amounts and fair values at acquisition date are made on consolidation.

-The tax rate is 30%.

-The inventories on hand on the day of acquisition were sold by 30 June 2034..

-The machinery on hand on the day of acquisition had an original cost of $350,000.

-This machinery has a remaining useful life of five years, is depreciated using the straight-line method and has a residual of nil.

-On the day of acquisition, the balance sheet of Rose Ltd included goodwill of $25,000.

-On the day of acquisition, Daisy Ltd identified a brand name with a fair value of $112,500 that was not recorded on the balance sheet of Rose Ltd.

-The brand name was considered to have an indefinite useful life.

-Rose Ltd transferred $200,000 from retained earnings to the general reserve on 30 June 2035.

-The goodwill acquired by Daisy Ltd has been impaired by $15,000 on 30 June 2035.

Financial information for Daisy Ltd and Rose Ltd for the year ended 30 June 2035 is shown on the following page.

Required:

1. Prepare the consolidation journal entries required to prepare the consolidated accounts for Daisy Ltd Group as at 30 June 2035.
2. Prepare the consolidation worksheet for the Daisy Ltd Group as at 30 June 2035.
3. Prepare the consolidated financial statements for the Daisy Ltd Group the year ended 30 June 2035.

Note: the consolidated financial statements include: consolidated statement of profit and loss and other comprehensive income, consolidated statement of changes in equity, and the consolidated statement of financial position. You are not required to prepare a consolidated statement of cashflows.

The identifiable assets and liabilities recorded on the balance sheet of Rose Ltd were at amounts equal to fair value except for: \\begin{tabular}{|l|r|r|} \\hline \\multicolumn{1}{|c|}{ Financial Information for the year ended 30 June 2035 } \\\\ \\hline & Daisy Ltd & Rose Ltd \\\\ \\cline { 2 - 3 } & 875,000 & 275,000 \\\\ \\hline Revenues & \\( -200,000 \\) & \\( -190,000 \\) \\\\ \\hline Expenses & 675,000 & 85,000 \\\\ \\hline Gains on sale of non-current assets & 50,000 & 0 \\\\ \\hline Profit before tax & 725,000 & 85,000 \\\\ \\hline Income tax expense & \\( -150,000 \\) & \\( -15,000 \\) \\\\ \\hline Profit for the year & 575,000 & 70,000 \\\\ \\hline Other comprehensive income: & 0 & 0 \\\\ \\hline Gains on revaluation of equipment (net of tax) & 30,000 & 0 \\\\ \\hline Comprehensive income for the year & 605,000 & 70,000 \\\\ \\hline & & \\\\ \\hline Profit for the year & 575,000 & 70,000 \\\\ \\hline Retained earnings (1/7/34) & \\( 1,036,000 \\) & 945,000 \\\\ \\hline & \\( 1,611,000 \\) & \\( 1,015,000 \\) \\\\ \\hline Dividend paid & \\( -79,000 \\) & 0 \\\\ \\hline Transfer to general reserve & 0 & \\( -200,000 \\) \\\\ \\hline Retained earnings (30/6/35) & \\( 1,532,000 \\) & 815,000 \\\\ \\hline Share capital & 280,000 & 187,500 \\\\ \\hline General reserve & 50,000 & 200,000 \\\\ \\hline Asset revaluation surplus & 90,000 & 0 \\\\ \\hline Retained earnings & \\( 1,532,000 \\) & 815,000 \\\\ \\hline Total equity & \\( \\mathbf{1 , 9 5 2 , 0 0 0} \\) & \\( \\mathbf{1 , 2 0 2 , 5 0 0} \\) \\\\ \\hline Provisions & 37,500 & 20,000 \\\\ \\hline DTL & 20,000 & 10,000 \\\\ \\hline Payables & 80,000 & 20,000 \\\\ \\hline Total liabilities & \\( \\mathbf{1 3 7 , 5 0 0} \\) & \\( \\mathbf{5 0 , 0 0 0} \\) \\\\ \\hline Total equity and liabilities & \\( \\mathbf{2 , 0 8 9 , 5 0 0} \\) & \\( \\mathbf{1 , 2 5 2 , 5 0 0} \\) \\\\ \\hline Cash & 634,500 & 755,000 \\\\ \\hline Accounts receivable & 170,000 & 185,000 \\\\ \\hline Inventories & 75,000 & 175,000 \\\\ \\hline Equipment & 575,000 & 350,000 \\\\ \\hline Accumulated depreciation - equipment & \\( -300,000 \\) & \\( -237,500 \\) \\\\ \\hline Goodwill & 935,000 & 25,000 \\\\ \\hline Shares in Rose Ltd & \\( \\mathbf{2 , 0 8 9 , 5 0 0} \\) & \\( \\mathbf{1 , 2 5 2 , 5 0 0} \\) \\\\ \\hline Total assets & & 0 \\\\ \\hline & & 0 \\\\ \\hline \\end{tabular} The identifiable assets and liabilities recorded on the balance sheet of Rose Ltd were at amounts equal to fair value except for: \\begin{tabular}{|l|r|r|} \\hline \\multicolumn{1}{|c|}{ Financial Information for the year ended 30 June 2035 } \\\\ \\hline & Daisy Ltd & Rose Ltd \\\\ \\cline { 2 - 3 } & 875,000 & 275,000 \\\\ \\hline Revenues & \\( -200,000 \\) & \\( -190,000 \\) \\\\ \\hline Expenses & 675,000 & 85,000 \\\\ \\hline Gains on sale of non-current assets & 50,000 & 0 \\\\ \\hline Profit before tax & 725,000 & 85,000 \\\\ \\hline Income tax expense & \\( -150,000 \\) & \\( -15,000 \\) \\\\ \\hline Profit for the year & 575,000 & 70,000 \\\\ \\hline Other comprehensive income: & 0 & 0 \\\\ \\hline Gains on revaluation of equipment (net of tax) & 30,000 & 0 \\\\ \\hline Comprehensive income for the year & 605,000 & 70,000 \\\\ \\hline & & \\\\ \\hline Profit for the year & 575,000 & 70,000 \\\\ \\hline Retained earnings (1/7/34) & \\( 1,036,000 \\) & 945,000 \\\\ \\hline & \\( 1,611,000 \\) & \\( 1,015,000 \\) \\\\ \\hline Dividend paid & \\( -79,000 \\) & 0 \\\\ \\hline Transfer to general reserve & 0 & \\( -200,000 \\) \\\\ \\hline Retained earnings (30/6/35) & \\( 1,532,000 \\) & 815,000 \\\\ \\hline Share capital & 280,000 & 187,500 \\\\ \\hline General reserve & 50,000 & 200,000 \\\\ \\hline Asset revaluation surplus & 90,000 & 0 \\\\ \\hline Retained earnings & \\( 1,532,000 \\) & 815,000 \\\\ \\hline Total equity & \\( \\mathbf{1 , 9 5 2 , 0 0 0} \\) & \\( \\mathbf{1 , 2 0 2 , 5 0 0} \\) \\\\ \\hline Provisions & 37,500 & 20,000 \\\\ \\hline DTL & 20,000 & 10,000 \\\\ \\hline Payables & 80,000 & 20,000 \\\\ \\hline Total liabilities & \\( \\mathbf{1 3 7 , 5 0 0} \\) & \\( \\mathbf{5 0 , 0 0 0} \\) \\\\ \\hline Total equity and liabilities & \\( \\mathbf{2 , 0 8 9 , 5 0 0} \\) & \\( \\mathbf{1 , 2 5 2 , 5 0 0} \\) \\\\ \\hline Cash & 634,500 & 755,000 \\\\ \\hline Accounts receivable & 170,000 & 185,000 \\\\ \\hline Inventories & 75,000 & 175,000 \\\\ \\hline Equipment & 575,000 & 350,000 \\\\ \\hline Accumulated depreciation - equipment & \\( -300,000 \\) & \\( -237,500 \\) \\\\ \\hline Goodwill & 935,000 & 25,000 \\\\ \\hline Shares in Rose Ltd & \\( \\mathbf{2 , 0 8 9 , 5 0 0} \\) & \\( \\mathbf{1 , 2 5 2 , 5 0 0} \\) \\\\ \\hline Total assets & & 0 \\\\ \\hline & & 0 \\\\ \\hline \\end{tabular}