On January 1, Year 4, Grant Corporation bought 56,000 (80%) of the outstanding common shares of Lee Company for $490,000 cash. Lees shares were trading for $7 per share on the date of acquisition. On that date, Lee had $175,000 of common shares outstanding and $210,000 retained earnings. Also on that date, the carrying amount of each of Lees identifiable assets and liabilities was equal to its fair value except for the following:

	Carrying Amount			Fair Value
Inventory	$	350,000		$	385,000
Patent		70,000			140,000

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:

BALANCE SHEETS
At December 31, Year 7
		Grant			Lee
Assets
Cash	$	35,000		$	126,000
Accounts receivable		1,295,000			574,000
Inventory		2,170,000			700,000
Investment in Lee		490,000
Equipment, net		1,610,000			1,435,000
Patent, net					14,000
	$	5,600,000		$	2,849,000
Liabilities and Shareholders Equity
Accounts payable	$	1,330,000		$	1,365,000
Other accrued liabilities		420,000			350,000
Income taxes payable		560,000			504,000
Common shares		1,190,000			175,000
Retained earnings		2,100,000			455,000
	$	5,600,000		$	2,849,000

INCOME STATEMENT
Year ended December 31, Year 7
		Grant				Lee
Sales	$	6,300,000			$	2,520,000
Cost of goods sold		(2,380,000	)			(1,680,000	)
Gross margin		3,920,000				840,000
Distribution expense		(210,000	)			(175,000	)
Other expenses		(1,260,000	)			(392,000	)
Income tax expense		(840,000	)			(112,000	)
Net income	$	1,610,000			$	161,000

Additional Information

• The recoverable amount for goodwill was determined to be $70,000 on December 31, Year 7. The goodwill impairment loss occurred in Year 7.
• Grants accounts receivable contains $210,000 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.)

I have written the account titles myself, not sure if correct.

Grant Corporation Consolidated Income Statement Year ended December 31, Year 7 $ 0 Sales Cost of goods sold Gross margin Distribution expense Other expenses Income taxes Total $ 0 | Net income $ 0 Attributable to: Grant's shareholders Non-controlling interest $ Grant Corporation Consolidated Balance Sheet - December 31, Year 7 Assets Cash Accounts receivable Inventory Equipment Patent Goodwill $ 0 Liabilities and Equity Accounts payable Other accrued liabilities Income taxes payable Common shares Retained earnings Non-controlling interest $ 0