Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2021 (credit balances indicated by parentheses). Michael acquired all of Aarons outstanding voting stock on January 1, 2017, by issuing 20,000 shares of its own $1 par common stock. On the acquisition date, Michael Companys stock actively traded at $24.50 per share. Michael Company 12/31/21 Aaron Company 12/31/21 Revenues $ (632,500 ) $ (427,500 ) Cost of goods sold 281,250 168,750 Amortization expense 117,000 129,000 Dividend income (5,000 ) 0 Net income $ (239,250 ) $ (129,750 ) Retained earnings, 1/1/21 $ (1,008,000 ) $ (601,000 ) Net income (above) (239,250 ) (129,750 ) Dividends declared 90,000 5,000 Retained earnings, 12/31/21 $ (1,157,250 ) $ (725,750 ) Cash $ 186,000 $ 17,700 Receivables 469,000 315,000 Inventory 607,000 374,000 Investment in Aaron Company 490,000 0 Copyrights 544,000 399,000 Royalty agreements 967,000 425,000 Total assets $ 3,263,000 $ 1,530,700 Liabilities $ (1,005,750 ) $ (674,950 ) Preferred stock (300,000 ) 0 Common stock (500,000 ) (100,000 ) Additional paid-in capital (300,000 ) (30,000 ) Retained earnings, 12/31/21 (1,157,250 ) (725,750 ) Total liabilities and equity $ (3,263,000 ) $ (1,530,700 ) On the date of acquisition, Aaron reported retained earnings of $250,000 and a total book value of $380,000. At that time, its royalty agreements were undervalued by $60,000. This intangible was assumed to have a six-year remaining life with no residual value. Additionally, Aaron owned a trademark with a fair value of $50,000 and a 10-year remaining life that was not reflected on its books. Aaron declared and paid dividends in the same period. Using the preceding information, prepare a consolidation worksheet for these two companies as of December 31, 2021. Assuming that Michael applied the equity method to this investment, what would the following account balances be on the parent's individual financial statements?