Addison Ltd owns all of the share capital of Erin Ltd. In relation to the following intragroup transactions, all parts of which are independent unless specified, prepare the consolidation worksheet adjusting entries for preparation of the consolidated financial statements as at 31 December 2014. Tax rate is 30%.

d) Addison Ltd, in March 2014, sold inventory for $10000 that was transferred from Erin Ltd 3 years ago. It had originally cost Erin Ltd $6000, and was sold to Addison Ltd for $12 000.

e) Erin Ltd sold some land to Addison Ltd in April 2014. The land had originally cost Erin Ltd $25 000, but was sold to Addison Ltd for only $20 000. To help Addison Ltd pay for the land, Erin Ltd gave Addison Ltd an interest-free loan of $12 000, and the balance was paid in cash. Addison Ltd has as yet made no repayments on the loan.

f) On 1 January 2014, Addison Ltd sold a depreciable asset costing $10 000 to Erin Ltd for $12 000. Addison Ltd had not charged any depreciation on the asset before the sale. Both entities depreciate assets at 10% p.a. on cost.

g) On 1 January 2014, Addison Ltd sold an item of machinery to Erin Ltd for $6000. This item had cost Addison Ltd $4000. Addison Ltd regarded this item as inventory whereas Erin Ltd intended to use it as a non-current asset. Erin Ltd charges depreciation at the rate of 10% p.a. on cost.