Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $766,240 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $957,800 although Sierra's book value was only $650,000. Also, several individual items on Sierra's financial records had fair values that differed from their book values as follows: Land Buildings and equipment (10-year remaining life) Copyright (20-year remaining life) Notes payable (due in 8 years) Book Value $ 63,900 356,000 181,000 (224,000) Fair Value $ 254,900 326,000 317,000 (213,200) For internal reporting purposes, Padre, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2021, for both companies. Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Padre $(1,426,320) 702,000 329,000 0 48,400 (155,080) $ (502,000) Sierra $ (693,450) 461,000 19,000 9,050 5,400 Net income $ (199,000) $ Retained earnings, 1/1/21 Net income Dividends declared $(1,460,000) (502,000) 260,000 $(1,702,000) (490,000) (199,000) 65,000 (624,000) Retained earnings, 12/31/21 $ Current assets $ 619,150 0 Investment in Sierra Land Buildings and equipment (net) Copyright $ 1,062,680 869,320 347,000 928,000 63,900 337,000 171,950 Total assets $ 3,207,000 $ 1,192,000 Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $ (251,000) (504,000) (300,000) (450,000) (1,702,000) $(3,207,000) $ (184,000) (224,000) (100,000) (60,000) (624,000) $(1,192,000) At year-end, there were no intra-entity receivables or payables. Prepare a worksheet to consolidate the financial statements of these two companies. (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.)