On January 1, 2021, Pikes Corporation loaned Vent Company $316,000 and agreed to guarantee all of Venti's long-term debt in exchange for (1) decision-making authority over all of Venti's activities and (?) an annual management fee of 25 percent of Vent's annual revenues. As a result of the agreement, Pikes becomes the primary beneficiary of Venti (now a variable interest entity), Pikes loan to Venti stipulated a 6 percent (market) rate of interest to be paid annually with principal due in 10 years. On January 1, 2021. Pikes estimated that the fair value of Venti's equity shares equaled $91.000 while Vent's book value was $71.000 Any excess for over book value at that date was attributed to Venti's trademark with an indefinite life. Because Pikes owns no equity in Venti, all of the acquisition date excess fair over book value is allocated to the noncontrolling Interest Venti pald Pikes 25 percent of its 2021 revenues at the end of the year and recorded the payment in other operating expenses. Vent also paid the interest to Pikes for the loan. On December 31, 2021. Pikes and Venti submitted the following statements for consolidation. (Parentheses indicate credit balances.) Pikes Venti Revenues $ (808,000) 5 (232,000) Management fee (58,000) Cost of good sold 637,000 90,600 Other operating expenses 92,000 65,600 Interest income (18,960) 0 Interest expense 40,600 Net income (155,960) (35,200) Retained earnings, 1/1 (1,383,200) (56,000) Net income (155,960) (35,200) Dividends declared 78 200 Retained earnings, 12/31 (1,460,960) (91,200) Current assets 440,000 89,000 Loan receivable from Venti 316,000 Equipment (net) 811,000 543,000 Trademark 141,000 1.567.000 773.000 Total assets Venti $ (232,000) Pikes $ (808,000) (58,000) 637,000 92,000 (18,960) 90,600 65,600 40,600 (35,200) (56,000) (35,200) Revenues Management fee Cost of good sold Other operating expenses Interest income Interest expense Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Current assets Loan receivable from Venti Equipment (net) Trademark Total assets Current liabilities Loan payable to Pikes Other long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity (155,960) (1,383,200) (155,960) 78,200 (1,460,960) 440,000 316,000 811,000 (91,200) 89,000 8 1,567 , (56,040) 543,000 141,000 773,000 (108,000) (316,000) (242,800) (15,000) (91,200) $ (773,000) (50,000) (1,460,960) $(1,567,000) Prepare the December 31, 2021, consolidation worksheet for Pikes and its variable interest entity Venti. (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 os positive values.) Consolidated Balances NCI S Pikes and Venti Companies Consolidation Worksheet Year Ended December 31, 2021 Consolidation Entries Pikes Venti Debit Credit 808 000 $ 232 000 $ 1040 ODO 58.000 0 43 500 637,000 90.000 92,000 65 600 18 960 0 0 40,600 155 960 $ 35,200 S $ 0 Revenues Management fee Cost of good sold Other operating expenses Interest income Interest expenso Net income Consolidated net incomo to noncontrolling interest to Pikes Retained earnings, 1/1 Net income Dividends declared Retained eamings, 12/31 Current assets $ 0 $ 1,383,200 $ 155,960 78,200 1,460,960 S 440,000 $ 56,000 35,200 0 91,200 89,000 $ 0 S $ $ 0 Consolidated net income to noncontrolling interest to Pikes Retained earnings, 1/1 Net income $ 0 $ 56 000 35 200 0 91 200 89,000 0 S 0 S 1,383,200 $ 155,960 78,200 1,460,960 $ 440,000 $ 316,000 811 000 0 1,567 000 $ 56,040 $ Dividends declared Retained eamings 12/31 Current assets Loan receivable from Venti Equipment (net) Trademark Total assets Current liabilities Loan payable to Pikes Other long-term debt Common stock Woncontrolling interest Retained earnings, 12/31 otal liabilities and equity $ 543,000 141.000 773,000 108,000 316,000 242,800 15,000 0 0 0 50,000 0 1,460 960 1,567 000 $ 91,200 773,000 0 1,083,500 $ 0 $