Comprehensive Complete Equity Problem, Cost Greater Than Fair Value with Intercompany Sales of Inventory (Note: This is the same problem as Problem 6-14, but assuming the use of the complete equity method.) LO5 On January 1, 2003, Perry Company purchased 80% of Selby Company for $960,000. At that time Selby had capital stock outstanding of $400,000 and retained earnings of $400,000.
The fair value of Selby Company’s assets and liabilities is equal to their book value except for the following:
Fair Value Book Value Inventory $230,000 $155,000 Plant and Equipment (10-year life) 800,000 600,000 One-half of the inventory was sold in 2003; the remainder was sold in 2004.
At the end of 2003, Perry Company had in its ending inventory $54,000 of merchandise it had purchased from Selby Company during the year. Selby Company sold the merchandise at 20% above cost. During 2004, Perry Company sold merchandise to Selby Company for $300,000 at a markup of 20% of the selling price. AtD ecember 31, 2004, Selby still had merchandise that it purchased from Perry Company for $78,000 in its inventory.
Financial data for 2004 are presented here:
Perry Selby Company Company Sales $1,385,000 $ 720,000 Equity in Subsidiary Income 153,600 Total Revenue _ 1,538,600 720,000 Cost of Goods Sold:
Beginning Inventory 210,000 155,000 Purchases 875,000 360,000 Cost of Goods Available 1,085,000 515,000 Less: Ending Inventory 400,000 225,000 Cost of Goods Sold 685,000 290,000 Other Expenses 225,000 170,000 Total Cost and Expense 910,000 460,000 Net Income $ 628,600 $ 260,000 1/1 Retained Earnings 1,419,500 450,000 Net Income 628,600 260,000 Dividends Declared (40,000) (30,000)
12/31 Retained Earnings $2,008,100 $ 680,000 Cash $ 90,000 $ 65,000 Accounts Receivable 297,000 85,000 Inventory 400,000 225,000 Perry Selby Company Company Investment in Selby Company 1,076,400 Plant and Equipment (net) 880,000 540,000 Other Assets 384,000 230,000 Total Assets $3,127,400 $1,145,000 Accounts Payable 24,300 25,000 Other Current Liabilities 95,000 40,000 Common Stock 1,000,000 400,000 Retained Earnings 2,008,100 680,000 Total Liabilities and Equity $3,127,400 $1,145,000 Required:
A. Prepare the consolidated statements workpaper for the year ended December 31, 2004.
B. Calculate consolidated retained earnings on December 31, 2004, using the analytical or t-account approach.
C. If you completed Problem 6-14, compare the consolidated balances obtained in requirement A with those obtained in those problems.