Padilla Company acquired 90% of the outstanding common stock of Sanchez Company on June 30, 2011, for $426,000. On that date, Sanchez Company had retained earnings in the amount of $60,000, and the fair value of its recorded assets and liabilities was equal to their book value. The excess of implied over fair value of the recorded net assets was attributed to an unrecorded manufacturing formula held by Sanchez Company, which had an expected remaining useful life of five years from June 30, 2011. Financial data for 2013 are presented here:

On December 31, 2011, Padilla Company sold equipment (with an original cost of $100,000 and accumulated depreciation of $50,000) to Sanchez Company for $97,500. This equipment had been depreciated at an annual rate of 20% of the purchase price. During 2012, Sanchez Company sold land to Padilla Company at a profit of $15,000. The inventory of Padilla Company on December 31, 2012, included goods purchased from Sanchez Company on which Sanchez Company recognized a profit of $7,500. During 2013, Sanchez Company sold goods to Padilla Company for $375,000, of which $60,000 was unpaid on December 31, 2013. The December 31, 2013, inventory of Padilla Company included goods acquired from Sanchez Company on which Sanchez Company recognized a profit of $10,500.

Required:
A. Prepare a consolidated financial statements workpaper for the year ended December 31, 2013.
B. Prepare a schedule to calculate consolidated retained earnings on December 31, 2013 using an analytical or t-accountapproach.

Transcribed Image Text:

Padilla Company Sanche Company $2,555.500 160,650 2,716150 1,730,000 654,500 2.384,500 S 331650 666,550 331,650 100,000 898.200 119,500 342,000 362,000 40.500 150,000 604,200 825,000 207,000 2.236,200 $1,120,000 Sales Equity in Subsidiary Income Total Revenue Cost of Goods Sold Expenses 1,120,000 690,500 Total Cost and Expense Net Income 941,500 178,500 1/1 Retained Earnings Net Income Dividends Declared 12/81 Retained Earnings Cash Accounts Receivable Inventory Other Current Assets Land Investment in Sanchez Company Property and Equipment Accumulated Depreciation 139,500 178,500 (60,000) 258,000 132,500 125,000 201,000 13,000 241,000 53,500) 659,000 32,000 19,000 300,000 50,000 Total Assets Accounts Payable Other Liabilities Capital Stock Additional Paid-in Capital Retained Earnings 串295,000 43,000 1,000,000 898,200 2.236,200 Total Liabiliies and Equity 659,000