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					$	728,000
Fair value of the 30% noncontrolling interest						312,000
Wilson business fair value					$	1,040,000
Wilson book value						704,000
Excess fair value over book value					$	336,000
Assignments to adjust Wilsons assets to fair value:
To buildings (20-year remaining life)	$	80,000
To equipment (4-year remaining life)		(32,400	)
To franchises (10-year remaining life)		63,000				110,600
To goodwill (indefinite life)					$	225,400

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	$112,500	$37,500
2020	143,750	57,500

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 $267,200, 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 $220,000. 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	$	(1,078,900	)		$	(774,500	)		$	(329,600	)
Cost of goods sold		627,000				339,000				166,000
Operating expenses		247,000				292,500				93,600
Income of Wilson Company		(100,100	)			0				0
Income of Cuddy Company		(28,000	)			(28,000	)			0
Net income	$	(333,000	)		$	(171,000	)		$	(70,000	)
Retained earnings, 1/1/21	$	(869,000	)		$	(596,000	)		$	(184,000	)
Net income (above)		(333,000	)			(171,000	)			(70,000	)
Dividends declared		100,000				96,000				50,000
Retained earnings, 12/31/21	$	(1,102,000	)		$	(671,000	)		$	(204,000	)
Cash and receivables	$	157,900			$	228,400			$	89,250
Inventory		399,200				344,000				55,550
Investment in Wilson Company		902,300				0				0
Investment in Cuddy Company		141,600				141,600				0
Buildings		414,000				336,000				235,000
Equipment		376,000				160,000				92,800
Land		232,000				389,000				25,400
Total assets	$	2,623,000			$	1,599,000			$	498,000
Liabilities	$	(701,000	)		$	(618,000	)		$	(144,000	)
Common stock		(820,000	)			(310,000	)			(150,000	)
Retained earnings, 12/31/21		(1,102,000	)			(671,000	)			(204,000	)
Total liabilities and equities	$	(2,623,000	)		$	(1,599,000	)		$	(498,000	)

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 values.)