At year-end, there were no intra-entity receivables or payables. Prepare a worksheet to consolidate the financial statements of these two companies. (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. Input all omounts as positive volues.) Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $771,840 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $964,800 although Sierra's book value was only $609,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: For internal reporting purposes, Padre, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2021, for both companies. \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{7}{|c|}{ PADRE INC., AND SIERRA CORPORATION } \\ \hline \multicolumn{7}{|c|}{ Consolidated Worksheet } \\ \hline \multicolumn{7}{|c|}{ For Year Ending December 31, 2021} \\ \hline & \multirow[b]{2}{*}{ Padre } & \multirow[b]{2}{*}{ Sierra } & \multicolumn{2}{|c|}{ Consolidation Entries } & \multirow[b]{2}{*}{NoncontrollingInterest} & \multirow[b]{2}{*}{ConsolidatedTotals} \\ \hline Accounts & & & Debit & Credit & & \\ \hline Revenues & $(1,490,980) & $(645,950) & & & & \\ \hline Cost of goods sold & 766,000 & 443,000 & & & & \\ \hline Depreciation expense & 325,000 & 18,500 & & & & \\ \hline Amortization expense & 0 & 6,2507 & & & & \\ \hline Interest expense & 49,700 & 5,200 & & & & \\ \hline Equity in income of Sierra & (133,720) & 0 & & & & \\ \hline Separate company net income & $(484,000) & $(173,000) & & & & \\ \hline \multicolumn{7}{|l|}{ Consolidated net income } \\ \hline \multicolumn{7}{|l|}{ NI to noncontrolling interest } \\ \hline \multicolumn{7}{|l|}{ NI to Padre Company } \\ \hline Retained earnings, 1/1/21 & $(1,390,000) & \$ (449,000) & & & & \\ \hline Net income & (484,000) & (173,000) & & & & \\ \hline Dividends declared & 260,000 & 65,000 & & & & \\ \hline Retained earnings, 12/31/21 & $(1,614,000) & $(557,000) & & & & \\ \hline Current assets & $989,440 & $600,350 & & & & \\ \hline Investment in Sierra & 853,560 & of & & & & \\ \hline Land & 345,000 & 68,400 & & & & \\ \hline Buildings and equipment (net) & 969,000 & 303,500 & & & & \\ \hline Copyright & 0 & 118,750 & & & & \\ \hline Total assets & $3,157,000 & $1,091,000 & & & & \\ \hline Accounts payable & $(276,000) & $(192,000) & & & & \\ \hline Notes payable & (517,000) & (182,000) & & & & \\ \hline \multicolumn{7}{|l|}{NCl in Sierra 1/1 } \\ \hline NCl in Sierra 12/31 & & & & & 0 & \\ \hline Common stock & (300,000) & (100,000) & & & & \\ \hline Additional paid-in capital & (450,000) & (60,000) & & & & \\ \hline Retained earnings (above) & (1,614,000) & (557,000) & & & & \\ \hline Total liabilities and equities & $(3,157,000) & $(1,091,000) & $ & $ & & \\ \hline \end{tabular}