On January 1, Year 4, Grant Corporation bought 27,000 (80%) of the outstanding common shares of Lee Company for $236,250 cash. Lee’s shares were trading for $7 per share on the date of acquisition. On that date, Lee had $84,375 of common shares outstanding and $101,250 retained earnings. Also on that date, the carrying amount of each of Lee’s identifiable assets and liabilities was equal to its fair value except for the following: Carrying Amount Fair Value Inventory $ 168,750 $ 185,625 Patent 33,750 67,500 The patent had an estimated useful life of five years at January 1, Year 4, and the entire inventory was sold during Year 4. Grant uses the cost method to account for its investment.

The following are the separate-entity financial statements of Grant and Lee as at December 31, Year 7:

The following are the separate-entity financial statements of Grant and Lee as at December 31, Year 7:

BALANCE SHEETS
At December 31, Year 7
		Grant			Lee
Assets
Cash	$	16,875		$	60,750
Accounts receivable		624,375			276,750
Inventory		1,046,250			337,500
Investment in Lee		236,250
Equipment, net		776,250			691,875
Patent, net					6,750
	$	2,700,000		$	1,373,625
Liabilities and Shareholders’ Equity
Accounts payable	$	641,250		$	658,125
Other accrued liabilities		202,500			168,750
Income taxes payable		270,000			243,000
Common shares		573,750			84,375
Retained earnings		1,012,500			219,375
	$	2,700,000		$	1,373,625

Year ended December 31, Year 7
		Grant				Lee
Sales	$	3,037,500			$	1,215,000
Cost of goods sold		(1,147,500	)			(810,000	)
Gross margin		1,890,000				405,000
Distribution expense		(101,250	)			(84,375	)
Other expenses		(607,500	)			(189,000	)
Income tax expense		(405,000	)			(54,000	)
Net income	$	776,250			$	77,625

Additional Information

• The recoverable amount for goodwill was determined to be $33,750 on December 31, Year 7. The goodwill impairment loss occurred in Year 7.
• Grant’s accounts receivable contains $101,250 owing from Lee.
• Amortization expense is grouped with distribution expenses and impairment losses are grouped with other expenses.

Required:

(a) Calculate consolidated retained earnings at December 31, Year 7. (Input all values as positive numbers. Omit $ sign in your response.)

Calculation of consolidated retained earnings – Dec 31, Year 7
Retained earnings – Grant			$
Retained earnings – Lee	$
Retained earnings on acquisition
Increase	$
Grant's share		%
Less: Changes to acquisition differential
			$

(b) Prepare consolidated financial statements for Year 7. (Input all values as positive numbers.)

Grant Corporation
Consolidated Income Statement
Year ended December 31, Year 7
Gross margin	$0
Total	$0
	$0
Attributable to:
Grant’s shareholders
Non-controlling interest
	$0

Grant Corporation
Consolidated Balance Sheet – December 31, Year 7
Assets
	$0
Liabilities and Equity
	$0