On 1 July 2015, Fluffy Ltd acquired all the issued shares of Glider Ltd. Fluffy Ltd paid $30 000 in cash and 20000 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 2015, all the identifiable assets and liabilities of Glider Ltd were recorded at amounts equal to their fair values except for:

Carrying amount Fair value

Plant (cost $150 000) $120 000 $123 000

Patents $105 000 $90 000

Inventory $18 000 $22 500

The plant was considered to have a further 5-year life. The patents were sold for $120 000 to external entity

on 18 August 2015. The inventory was all sold by 30 June 2016.

Additional information

(a) Fluffy Ltd sells certain raw materials to Glider Ltd to be used in its manufacturing process. At 1 July2016, Glider Ltd held inventory sold to it by Fluffy Ltd in the previous year at a profit of $600. Duringthe 2016-17year, Fluffy Ltd sold inventory to Glider Ltd for $21 000. None of this was on hand at

30 June 2017.

(b) Glider Ltd also sells items of inventory to Fluffy Ltd. During the 2016-17year, Glider Ltd sold goods

to Fluffy Ltd for $4500. At 30 June 2017, inventory which had been sold to Fluffy Ltd at a profit of

$300 was still on hand in Fluffy Ltd's inventory.

(c) On 1 July 2016, 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 2015, Fluffy Ltd sold an item of inventory to Glider Ltd for $18 000. The inventory had

cost Fluffy Ltd $16 000. This item was classified by Glider Ltd as plant. Plant of this type is

depreciated by Glider Ltd at 20% p.a.

(e) On 1 March 2017, Glider Ltd sold an item of plant to Fluffy Ltd. Whereas Glider Ltd classified this

as plant, Fluffy Ltd classified it as inventory. 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 2017, the following financial information was provided by the two companies:

Fluffy Ltd Glider Ltd

Dr Cr Dr CR

Sales revenue 64500 78000

Cost of sales 30900 46350

Trading expenses 4800 9000

Office expenses 4950 4050

Depreciation expenses 1800 3900

Proceeds on sale of plant 9000 15000

Carrying amount of plant sold 7500 14000

Income tax expense 11100 7300

Share capital 96000 66000

Retained earnings 48000 31500

Current liabilities 21100 10500

Deferred tax liability 11000 15000

Plant 57000 107250

Accumulated depreciation - plant 18300 33450

Intangibles 12000 11100

Deferred tax assets 8100 9450

Shares in Glider Ltd 90000 0

Inventory 28500 24600

Receivables 8250 12450

total 267900 267900 249450 249450

Required

Prepare consolidation worksheet for the preparation of the consolidated financial statements of

Fluffy Ltd at 30 June 2017.