G Company is considering the takeover of K Company whereby it will issue $6,000$ common shares for all of the outstanding shares of K Company. K Company will become a wholly owned subsidiary of G Company. Prior to the acquisition, G Company had $20,000$ shares outstanding, which were trading at $$7\mathrm{.}00$ per share. The following information has been assembled:

G Company K Company

Carrying

Amount Fair Value Carrying

Amount Fair Value

Current assets $ $41,000$ $ $47,500$ $ $10,000$ $ $9,200$

Plant assets $($net$)60,00070,00020,00026,000$

$ $101,000$ $ $30,000$

Current liabilities $ $20,00020,000$ $ $5,0005,000$

Long$-$term debt $15,00019,0002,5003,300$

Common shares $31,00010,000$

Retained earnings $35,00012,500$

$ $101,000$ $ $30,000$

Required:

$($a$)$ Prepare G Company$$s consolidated balance sheet immediately after the combination using the direct approach and accounting for the combination with

the acquisition method

$($b$)$ Prepare G Company$$s consolidated balance sheet immediately after the combination using the worksheet approach and the acquisition method. $($Leave no cells blank $-$ be certain to enter $"0"$ wherever required. Values in the first two columns and last column $($the "parent", "subsidiary" and "consolidated" balances$)$ that are to be deducted should be indicated with a minus sign, while all values in the "Entry" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Omit $ sign in your response.$)$

Consolidated Financial Statement Working Paper

G Company

Consolidated Balance Sheet

Entries

G Company K Company Dr$.$ Cr$.$ Consolidated

Current assets $

$

$

$

$

Plant assets $($net$)$

Goodwill

Investment in K Company

Acquisition differential

$

$

$

Current liabilities $

$

$

Long$-$term debt

Common shares

Retained earnings

$

$

$

Total $

$