On January 1, 2014, Pinnacle Corporation exchanged $3,544,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet:

Cash	$	124,000		Accounts payable	$	450,000
Accounts receivable		366,000		Long-term debt		2,675,000
Inventory		430,000		Common stock		1,500,000
Buildings (net)		1,895,000		Retained earnings		1,315,000
Licensing agreements		3,125,000
	$	5,940,000			$	5,940,000

Pinnacle prepared the following fair-value allocation:

Fair value of Strata (consideration transferred)			$	3,544,000
Carrying amount acquired				2,815,000
Excess fair value			$	729,000
to buildings (undervalued)	$	380,000
to licensing agreements (overvalued)		(135,000)		245,000
to goodwill (indefinite life)			$	484,000

At the acquisition date, Stratas buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. At December 31, 2015, Stratas accounts payable included an $100,000 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata.

The separate financial statements for the two companies for the year ending December 31, 2015, follow. Credit balances are indicated by parentheses.

	Pinnacle			Strata
Sales	$	(7,585,000	)	$	(3,645,000	)
Cost of goods sold		4,795,000			2,135,000
Interest expense		334,000			211,000
Depreciation expense		651,000			409,000
Amortization expense					625,000
Dividend income		(40,000	)
Net income	$	(1,845,000	)	$	(265,000	)
Retained earnings 1/1/15	$	(5,330,000	)	$	(1,621,000	)
Net income		(1,845,000	)		(265,000	)
Dividends paid		550,000			40,000
Retained Earnings 12/31/15	$	(6,625,000	)	$	(1,846,000	)
Cash	$	451,000		$	512,500
Accounts receivable		1,655,000			370,000
Inventory		1,395,000			1,650,000
Investment in Strata		3,544,000
Buildings (net)		5,600,000			2,091,000
Licensing agreements					1,875,000
Goodwill		357,500
Total assets	$	13,002,500		$	6,498,500
Accounts payable	$	(412,500	)	$	(817,500	)
Long-term debt		(2,965,000	)		(2,335,000	)
Common stock		(3,000,000	)		(1,500,000	)
Retained earnings 12/31/15		(6,625,000	)		(1,846,000	)
Total Liabilities and OE	$	(13,002,500	)	$	(6,498,500	)

a.	Prepare a worksheet to consolidate the financial information for these two companies.