On May 1, 2020, Peters Company purchased 80% of the common stock of Smith Company for $50,000. Additional data concerning these two companies for the years 2020 and 2021 are:

	2020		2021
	Peters	Smith	Peters	Smith
Common stock	$100,000	$25,000	$100,000	$25,000
Other contributed capital	40,000	10,000	40,000	10,000
Retained earnings, 1/1	80,000	10,000	129,000	53,000
Net income (loss)	64,000	45,000	37,500	(5,000)
Cash dividends (11/30)	15,000	2,000	5,000	0

Any difference between book value and the value implied by the purchase price relates to Smith Company's land. Peters Company uses the cost method to record its investment.

Required:

1. Prepare the workpaper entries that would be made on a consolidated statements workpaper for the years ended December 31, 2020 and 2021 for Peters Company and its subsidiary, assuming that Smith Company's income is earned evenly throughout the year.
2. Calculate consolidated net income and consolidated retained earnings for 2020 and 2021