The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2015, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2014, in exchange for various considerations totaling $600,000. At the acquisition date, the fair value of the noncontrolling interest was $400,000 and Keller�s book value was $800,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $200,000. This intangible asset is being amortized over 20 years.

Gibson sold Keller land with a book value of $50,000 on January 2, 2014, for $110,000. Keller still holds this land at the end of the current year.

Keller regularly transfers inventory to Gibson. In 2014, it shipped inventory costing $175,000 to Gibson at a price of $250,000. During 2015, intra-entity shipments totaled $300,000, although the original cost to Keller was only $195,000. In each of these years, 20 percent of the merchandise was not resold to outside parties until the period following the transfer. Gibson owes Keller $55,000 at the end of 2015.

	Gibson Company			Keller Company
Sales	$	(900,000	)	$	(600,000	)
Cost of goods sold		600,000			400,000
Operating expenses		200,000			75,000
Equity in earnings of Keller Company		(75,000	)		0
Net income	$	(175,000	)	$	(125,000	)
Retained earnings, 1/1/15	$	(1,216,000	)	$	(670,000	)
Net income (above)		(175,000	)		(125,000	)
Dividends declared		120,000			75,000
Retained earnings, 12/31/15	$	(1,271,000	)	$	(720,000	)
Cash	$	179,000		$	60,000
Accounts receivable		376,000			510,000
Inventory		490,000			420,000
Investment in Keller Company		864,000			0
Land		210,000			490,000
Buildings and equipment (net)		506,000			400,000
Total assets	$	2,625,000		$	1,880,000
Liabilities	$	(664,000	)	$	(640,000	)
Common stock		(690,000	)		(420,000	)
Additional paid-in capital		0			(100,000	)
Retained earnings, 12/31/15		(1,271,000	)		(720,000	)
Total liabilities and equities	$	(2,625,000	)	$	(1,880,000	)

Prepare a worksheet to consolidate the separate 2015 financial statements for Gibson and Keller.(For accounts where multiple consolidation 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.)