Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $826,240 cash. At the acquisition date, Sierra's total fair value, including the noncontrolling interest, was assessed at $1,032,800 although Sierra's book value was only $645,000. 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 $ 66,400 360,000 146,000 (196,000) Fair Value $ 327,400 340,000 280,000 (183,200) 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. Padre $(1,534,940) 756,000 354,000 Sierra $ (675,900) 424,000 18,600 7,300 9,000 Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $ (217,000) $ (485,000) (217,000) 65,000 $ (637,000) $ 648,500 53,500 (168,560) $ (540,000) $(1,377,500) (540,000) 260,000 $(1,657,500) $ 1,066,700 942,800 316,000 919,000 9 $ 3, 244,500 $ (282,000) (555,000) (300,000) (450,000) (1,657,500) $ (3,244,500) 66,400 341,400 138,700 $ 1,195,000 $ (202,000) (196,000) (100,000) (60,000) (637,000) $(1,195,000) 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.) Accounts Noncontrolling Interest Consolidated Totals Revenues Cost of goods sold Depreciation expense Amortization expense Interest expense Equity in income of Sierra Separate company net income Consolidated net income Ni to noncontrolling interest Ni to Padre Company Retained earnings, 1/1/21 Net income Dividends declared PADRE INC., AND SIERRA CORPORATION Consolidated Worksheet For Year Ending December 31, 2021 Consolidation Entries Padre Sierra Debit Credit $(1,534,940) S (675,900) 756, 424,000 354,000 18,600 0 7,300 53,500 9,000 (168,560) 0 $ (540,000) $ (217,000) $(1,377,500) S (485,000) (540,000) (217,000) 260,000 65,000 Retained earnings, 12/31/21 Current assets Investment in Sierra Land Buildings and equipment (net) Copyright Total assets Accounts payable Notes payable NCI in Sierra 1/1 NCI in Sierra 12/31 Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $(1,657,500) S (637,000) $ 1,066,700 S 648,500 942,800 0 316,000 66,400 919,000 341,400 0 138,700 $ 3,244,500 $ 1,195,000 $ (282,000) $ (202,000) (555,000) (196,000) $ 0 (300,000) (100,000) (450,000) (60,000) (1,657,500) (637,000) $ (3,244,500) S(1,195,000) $ 0 S 0