Following are financial statements for Moore Company and Kirby Company for 2021:

• Moore purchased 90 percent of Kirby on January 1, 2020, for $657,000 in cash. On that date, the 10 percent noncontrolling interest was assessed to have a $73,000 fair value. Also at the acquisition date, Kirby held equipment (four-year remaining life) undervalued in its financial records by $20,000 and interest-bearing liabilities (five-year remaining life) overvalued by $40,000. The rest of the excess fair over book value was assigned to previously unrecognized brand names and amortized over a 10-year life.
• During 2020, Kirby reported a net income of $80,000 and declared no dividends.
• Each year, Kirby sells Moore inventory at a 20 percent gross profit rate. Intra-entity sales were $145,000 in 2020 and $160,000 in 2021. On January 1, 2021, 30 percent of the 2020 transfers were still on hand, and on December 31, 2021, 40 percent of the 2021 transfers remained.
• Moore sold Kirby a building on January 2, 2020. It had cost Moore $100,000 but had $90,000 in accumulated depreciation at the time of this transfer. The price was $25,000 in cash. At that time, the building had a five-year remaining life.

Determine all consolidated balances either computationally or by using a worksheet.

Transcribed Image Text:

Moore Kirby $ (800,000) 500,000 100,000 Sales $ (600,000) Cost of goods sold Operating and interest expenses 400,000 160,000 $ 200,000) $ (990,000) (200,000) 130,000 $ (40,000) $ (550,000) (40,000) Net income Retained earnings, 1/1/21 Net income Dividends declared -0- Retained earnings, 12/31/21 $(1,060,000) $ (590,000) $ 217,000 224,000 $ 180,000 160,000 Cash and receivables Inventory ... Investment in Kirby Equipment (net) Buildings Accumulated depreciation-buildings 657,000 -0- 420,000 650,000 (200,000) 100,000 $ 1,310,000 $ (570,000) (150,000) (590,000) 600,000 1,000,000 (100,000) 200,000 Other assets Total assets $2.798,000 $(1,138,000) (600,000) (1,060,000) $(2.798,000) Liabilities Common stock Retained earnings, 12/31/21 Total liabilities and equity $(1,310,000)