Q3

Benjamin Ltd owns all of the issued share capital of Franklin Ltd.

The following transactions occurred during the financial year ending 30th June 2022.

(a) On 15th January 2022 Benjamin Ltd purchased inventory from Franklin Ltd for $52,800 which gave Franklin Ltd a pre-tax profit of $15,840. Benjamin Ltd sold one quarter of the inventory to external parties for $16,500 and the remainder were sold back to Franklin Ltd for $71,500 on account.

(b) On 1st February 2021 Benjamin Ltd sold equipment, which had cost Benjamin Ltd $374,000 with an accumulated depreciation balance at the time of sale of $44,000, to Franklin Ltd for $352,000. Franklin Ltd applies a 10% straight line depreciation rate to equipment. On 30th June 2022 Franklin Ltd sold the equipment to Jefferson Ltd for $220,000.

(c) Benjamin Ltd, owns a car dealership and sold a car on 1st July 2021 to Franklin Ltd which Franklin Ltd classified as a motor vehicle. The sale price was $44,000 with a cost of sales of $22,000. Franklin depreciates motor vehicles at 20% on a straight-line basis.

(d) Franklin Ltd purchased a new production facility on 1st September 2021 for $1,600,000. The factory equipment required calibrating and staff training to enable them to operate it. To facilitate this Benjamin Ltd provided management staff to oversee the calibration and training at a cost to Benjamin Ltd of $22,000 for which they billed Franklin Ltd $110,000. This latter cost Franklin Ltd treated as part of the cost of installation and added it to the cost of the facility. Franklin Ltd depreciates the facility on a reducing balance basis at a yearly rate of 30%.

Required

Prepare the adjusting consolidation worksheet journal entries for the year ended 30th June 2022 to eliminate the intragroup transactions.