The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2021, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2020, in exchange for various considerations totaling $990,000. At the acquisition date, the fair value of the noncontrolling interest was $660,000 and Keller's book value was $1,320,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $330,000. This intangible asset is being amortized over 20 years. Gibson uses the partial equity method to account for its investment in Keller. Gibson sold Keller land with a book value of $70,000 on January 2, 2020, for $160,000. Keller still holds this land at the end of the current year. Keller regularly transfers inventory to Gibson. In 2020, it shipped inventory costing $247,000 to Gibson at a price of $380,000. During 2021, intra-entity shipments totaled $430,000, although the original cost to Keller was only $258,000. 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 $30,000 at the end of 2021. Sales Cost of goods sold Operating expenses Equity in earnings of Keller Net income Retained earnings, 1/1/21 Net income (above) Dividends declared $ (1,030,000) 730,000 Gibson Company 110,000 (78,000) Keller Company $ (730,000) 530,000 70,000 $ (268,000) $ (130,000) $ (1,346,000) $ (735,000) (268,000) (130,000) 140,000 40,000 Retained earnings, 12/31/21 $ (1,474,000) $ (825,000) Cash $ 192,000 $ 90,000 402,000 640,000 Inventory 620,000 550,000 e Accounts receivable Investment in Keller Land Buildings and equipment (net) Total assets Liabilities Common stock Additional paid-in capital Retained earnings, 12/31/21 Total liabilities and equities 1,065,000) 200,000 519,000 $ 2,998,000 620,000 530,000 $ 2,430,000 $ (704,000) $ (985,000) (820,000) (1,474,000) $(2,998,000) (550,000) (70,000) (825,000) $ (2,430,000) (Note: Parentheses indicate a credit balance.) a. Prepare a worksheet to consolidate the separate 2021 financial statements for Gibson and Keller. b. How would the consolidation entries in requirement (a) have differed if Gibson had sold a building on January 2, 2020, with a $175,000 book value (cost of $370,000) to Keller for $330,000 instead of land, as the problem reports? Assume that the building had a 10-year remaining life at the date of transfer. Accounts GIBSON AND KELLER Consolidation Worksheet For the Year Ending December 31, 2021 Gibson Keller Sales Cost of goods sold Operating expenses Equity in earnings of Keller Separate company net income. Consolidated net income To noncontrolling interest To Gibson Company Retained earnings, 1/1/21-Gibson Retained earnings, 1/1/21-Keller Net income Dividends declared $ (1,030,000) $ (730,000) 730,000 110,000 (78,000) 530,000 70,000 0 $ (268,000) $ (130,000) $ (1,346,000) (735,000) (268,000) 140,000 (130,000) 40,000 Retained earnings, 12/31/21 $ (1,474,000) S (825,000) Cash $ 192,000 $ 90,000 Accounts receivable 402,000 640,000 Inventory 620,000 550,000 Investment in Keller Land Buildings and equipment (net) Customer list Total assets Liabilities Common stock: Additional paid-in capital Retained earnings, 12/31/21 $ 2,998,000 $ 2,430,000 $ (704,000) $ (985,000) (550,000) (820,000) (1,474,000) (825,000) (70,000) 1,065,000 200,000 620,000 519,000 530,000 Consolidation Entries Debit Credit Noncontrolling Consolidated Interest Totals Cost of goods sold Operating expenses 730,000 530,000[ 110,000 70,000 Equity in earnings of Keller (78,000) 0 Separate company net income $ (268,000) $ (130,000) Consolidated net income To noncontrolling interest To Gibson Company Retained earnings, 1/1/21-Gibson $ (1,346,000) Retained earnings, 1/1/21-Keller Net income (735,000) Dividends declared (268,000) 140,000 (130,000) 40,000 Retained earnings, 12/31/21 $ (1,474,000) 5 (825,000) Cash $ 192,000 $ 90,000 Accounts receivable 402,000 640,000 Inventory 620,000 550,000 Investment in Keller 1,065,000 Land 200,000 620,000 519,000 530,000 Buildings and equipment (net) Customer list Total assets Liabilities Common stock Additional paid-in capital Retained earnings, 12/31/21 Noncontrolling interest 1/1/21 Noncontrolling interest 12/31/21 Total liabilities and equity $ 2,998,000 $ 2,430,000 $ (704,000) $ (985,000) (820,000) (550,000) (70,000) (1,474,000) (825,000) $ (2,998,000) $ (2,430,000) S 0 $ view transaction list Consolidation Worksheet Entries < 1 2 Prepare Entry *TA to defer the intra-entity gain as of the beginning of the year. Note: Enter debits before credits. Transaction 1 Accounts Debit Credit Record entry Clear entry view consolidation entries view transaction list Consolidation Worksheet Entries < 1 2 Prepare Entry ED to remove the excess depreciation for the current year created by the transfer price. Note: Enter debits before credits. Transaction 2 Accounts Debit Credit Record entry Clear entry view consolidation entries