On 1 July 2018, Fluffy Ltd acquired all the issued shares of Glider Ltd. Fluffy Ltd paid $30 000 in cash and 20 000 shares in Fluffy Ltd valued at $3 per share. At this date, the equity of Glider Ltd consisted of $66 000 share capital and $6000 retained earnings. At 1 July 2018, all the identifiable assets and liabilities of Glider Ltd were recorded at amounts The plant was considered to have a further 5-year life. The patents were sold for $120 000 to an external entity on 18 JUNE 2020. The inventories were all sold by 30 June 2020.

 Additional information

 (a) Fluffy Ltd sells certain raw materials to Glider Ltd to be used in its manufacturing process. At 1 July 2019, Glider Ltd held inventories sold to it by Fluffy Ltd in the previous year at a profit of $600. During the 2019–20 year, Fluffy Ltd sold inventories to Glider Ltd for $21 000. None of this was on hand at 30 June 2020. 

(b) Glider Ltd also sells items of inventories to Fluffy Ltd. During the 2019–20 year, Glider Ltd sold goods to Fluffy Ltd for $4500. At 30 June 2020, inventories which had been sold to Fluffy Ltd at a profit of $300 was still on hand in Fluffy Ltd’s inventories.

 (c) On 1 July 2019, Glider Ltd sold an item of plant to Fluffy Ltd for $15 000. This plant had a carrying amount in the records of Glider Ltd of $14 000 at time of sale. This type of plant is depreciated at 10% p.a. on cost. 

(d) On 1 January 2019, Fluffy Ltd sold inventories to Glider Ltd for $18 000. The inventories had cost Fluffy Ltd $16 000. This item was classified by Glider Ltd as plant. A plant of this type is depreciated by Glider Ltd at 20% p.a. 

(e) On 1 March 2020, Glider Ltd sold an item of plant to Fluffy Ltd. Whereas Glider Ltd classified this as plant, Fluffy Ltd classified it as inventories. The sales price was $9000 which included a profit to Glider Ltd of $1500. Fluffy Ltd sold this to another entity on 31 March for $9900. 

(f) The tax rate is 30%. At 30 June 2020, the following financial information was provided by the two companies:

 

Prepare a consolidation worksheet for the preparation of the consolidated financial statements of Fluffy Ltd at 30 June 2020.

At 30 June 2020, the following financial information was provided by the two companies: Fluffy Ltd Glider Ltd Dr Cr Dr Cr Sales revenue 64 500 78 000 Cost of sales 30 900 46 350 9 000 4 800 7 950 Trading expenses Office expenses Depreciation expenses Proceeds on sale of plant Carrying amount of plant sold Income tax expense Share capital Retained earnings (1/7/19) 4 050 1 800 3900 9 000 15 000 7 500 14 000 11 100 7300 66 000 31 500 96 000 48 000 Current liabilities 21 100 10 500 Deferred tax liability Plant 11 000 15000 57 000 107 250 Accumulated depreciation - plant Intangibles 18300 33 450 12 000 8 100 90 000 28 500 8 250 11 100 Deferred tax assets 9450 Shares in Glider Ltd Inventories Receivables 24 600 12 450 267 900 267 900 249 450 249 450 Required Prepare a consolidation worksheet entries for Fluffy Ltd at 30 June 2020.