Problem 5-35 (LO 5-1, 5-2, 5-3, 5-4, 5-5, 5-6, 5-7)

The individual financial statements for Gibson Company andKeller Company for the year ending December 31, 2018, follow.Gibson acquired a 60 percent interest in Keller on January 1, 2017,in exchange for various considerations totaling $960,000. At theacquisition date, the fair value of the noncontrolling interest was$640,000 and Keller’s book value was $1,280,000. Keller haddeveloped internally a customer list that was not recorded on itsbooks but had an acquisition-date fair value of $320,000. Thisintangible asset is being amortized over 20 years.

Gibson sold Keller land with a book value of $65,000 on January2, 2017, for $150,000. Keller still holds this land at the end ofthe current year.

Keller regularly transfers inventory to Gibson. In 2017, itshipped inventory costing $259,000 to Gibson at a price of$370,000. During 2018, intra-entity shipments totaled $420,000,although the original cost to Keller was only $273,000. In each ofthese years, 20 percent of the merchandise was not resold tooutside parties until the period following the transfer. Gibsonowes Keller $70,000 at the end of 2018.

	Gibson Company				Keller Company
Sales	$	(1,020,000	)		$	(720,000	)
Cost of goods sold		720,000				520,000
Operating expenses		100,000				65,000
Equity in earnings ofKeller		(81,000	)			0
Net income	$	(281,000	)		$	(135,000	)
Retained earnings, 1/1/18	$	(1,336,000	)		$	(730,000	)
Net income (above)		(281,000	)			(135,000	)
Dividends declared		135,000				80,000
Retained earnings, 12/31/18	$	(1,482,000	)		$	(785,000	)
Cash	$	191,000			$	80,000
Accounts receivable		400,000				630,000
Inventory		610,000				540,000
Investment in Keller		1,047,000				0
Land		190,000				610,000
Buildings and equipment(net)		518,000				520,000
Total assets	$	2,956,000			$	2,380,000
Liabilities	$	(664,000	)		$	(955,000	)
Common stock		(810,000	)			(540,000	)
Additional paid-in capital		0				(100,000	)
Retained earnings, 12/31/18		(1,482,000	)			(785,000	)
Total liabilities andequities	$	(2,956,000	)		$	(2,380,000	)

(Note: Parentheses indicate a credit balance.)

Prepare a worksheet to consolidate the separate 2018 financialstatements for Gibson and Keller.

How would the consolidation entries in requirement (a) havediffered if Gibson had sold a building with a $170,000 book value(cost of $360,000) to Keller for $320,000 instead of land, as theproblem reports? Assume that the building had a 10-year remaininglife at the date of transfer.

Prepare a worksheet to consolidate the separate 2018 financialstatements for Gibson and Keller. (Do not round intermediatecalculations. For accounts where multiple consolidation entries arerequired, combine all debit entries into one amount and enter thisamount in the debit column of the worksheet. Similarly, combine allcredit entries into one amount and enter this amount in the creditcolumn of the worksheet. Amounts in the Debit and Credit columnsshould be entered as positive. Negative amounts for theNoncontrolling Interest and Consolidated Totals columns should beentered with a minus sign.)

Show less

GIBSON AND KELLER Consolidation Worksheet For the Year Ending December 31, 2018 Consolidation Entries Accounts Gibson Keller Debit Credit Noncontrolling Interest Consolidated Totals Sales $(1,020,000) $(720,000) Cost of goods sold 720,000 520,000 Operating expenses 100,000 65,000 Equity in earnings ofKeller (81,000) 0 0 Separate company netincome $(281,000) $(135,000) Consolidated net income $0 To noncontrolling interest To Gibson Company $0 Retained earnings,1/1—Gibson $(1,336,000) Retained earnings,1/1—Keller (730,000) Net income (281,000) (135,000) Dividends declared 135,000 80,000 Retained earnings, 12/31 $(1,482,000) $(785,000) $0 Cash $191,000 $80,000 Accounts receivable 400,000 630,000 Inventory 610,000 540,000 Investment in Keller 1,047,000 Land 190,000 610,000 Buildings and equipment(net) 518,000 520,000 Customer list Total assets $2,956,000 $2,380,000 $0 Liabilities $(664,000) $(955,000) Common stock (810,000) (540,000) Additional paid-in capital (100,000) Retained earnings, 12/31 (1,482,000) (785,000) NCI in Keller, 1/1 NCI in Keller, 12/31 Total liabilities andequity $(2,956,000) $(2,380,000) $0 $0 $0

How would the consolidation entries in requirement (a) havediffered if Gibson had sold a building with a $170,000 book value(cost of $360,000) to Keller for $320,000 instead of land, as theproblem reports? Assume that the building had a 10-year remaininglife at the date of transfer. (Do not round intermediatecalculations. If no entry is required for a transaction/event,select "No journal entry required" in the first account field.)

No	Transaction	Accounts	Debit	Credit
1	1	Buildings
		Retained earnings
		Accumulated depreciation
2	2	Accumulated depreciation
		Operating expenses