House Corporation has been operating profitably since its creation in 1960. At the beginning of 2019, House acquired a 70 percent ownership in Wilson Company. At the acquisition date, House prepared the following fair-value allocation schedule: Consideration transferred for 70% interest in Wilson $ 707,000 Fair value of the 30% noncontrolling interest 303,000 Wilson business fair value $ 1,010,000 Wilson book value 790,000 Excess fair value over book value $ 220,000 Assignments to adjust Wilsons assets to fair value: To buildings (20-year remaining life) $ 60,000 To equipment (4-year remaining life) (20,000 ) To franchises (10-year remaining life) 40,000 80,000 To goodwill (indefinite life) $ 140,000 House regularly buys inventory from Wilson at a markup of 25 percent more than cost. House's purchases during 2019 and 2020 and related ending inventory balances follow: Year Intra-Entity Purchases Remaining Intra-Entity Inventory End of Year (at transfer price) 2019 $120,000 $40,000 2020 150,000 60,000 On January 1, 2021, House and Wilson acted together as co-acquirers of 80 percent of Cuddy Company's outstanding common stock. The total price of these shares was $240,000, indicating neither goodwill nor other specific fair-value allocations. Each company put up one-half of the consideration transferred. During 2021, House acquired additional inventory from Wilson at a price of $200,000. Of this merchandise, 45 percent is still held at year-end. Following are the financial records for the three companies for 2021. House Corporation Wilson Company Cuddy Company Sales and other revenues $ (900,000 ) $ (700,000 ) $ (300,000 ) Cost of goods sold 551,000 300,000 140,000 Operating expenses 219,000 270,000 90,000 Income of Wilson Company (91,000 ) 0 0 Income of Cuddy Company (28,000 ) (28,000 ) 0 Net income $ (249,000 ) $ (158,000 ) $ (70,000 ) Retained earnings, 1/1/21 $ (820,000 ) $ (590,000 ) $ (150,000 ) Net income (above) (249,000 ) (158,000 ) (70,000 ) Dividends declared 100,000 96,000 50,000 Retained earnings, 12/31/21 $ (969,000 ) $ (652,000 ) $ (170,000 ) Cash and receivables $ 220,000 $ 334,000 $ 67,000 Inventory 390,200 320,000 103,000 Investment in Wilson Company 807,800 0 0 Investment in Cuddy Company 128,000 128,000 0 Buildings 385,000 320,000 144,000 Equipment 310,000 130,000 88,000 Land 180,000 300,000 16,000 Total assets $ 2,421,000 $ 1,532,000 $ 418,000 Liabilities $ (632,000 ) $ (570,000 ) $ (98,000 ) Common stock (820,000 ) (310,000 ) (150,000 ) Retained earnings, 12/31/21 (969,000 ) (652,000 ) (170,000 ) Total liabilities and equities $ (2,421,000 ) $ (1,532,000 ) $ (418,000 ) Note: Parentheses indicate a credit balance. Prepare a consolidation worksheet for 2021. The partial equity method based on separate company incomes has been applied to each investment. (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 amounts as positive value.)