Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2021, for $809,120 cash. At the acquisition date, Sierras total fair value, including the noncontrolling interest, was assessed at $1,011,400 although Sierras book value was only $669,000. Also, several individual items on Sierras financial records had fair values that differed from their book values as follows:

	Book Value				Fair Value
Land	$	60,900			$	320,900
Buildings and equipment (10-year remaining life)		330,000				298,000
Copyright (20-year remaining life)		157,000				261,000
Notes payable (due in 8 years)		(167,000	)			(156,600	)

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				Sierra
Revenues	$	(1,408,440	)		$	(601,350	)
Cost of goods sold		716,000				422,000
Depreciation expense		282,000				11,000
Amortization expense		0				7,850
Interest expense		51,800				5,500
Equity in income of Sierra		(121,360	)			0
Net income	$	(480,000	)		$	(155,000	)
Retained earnings, 1/1/21	$	(1,455,000	)		$	(509,000	)
Net income		(480,000	)			(155,000	)
Dividends declared		260,000				65,000
Retained earnings, 12/31/21	$	(1,675,000	)		$	(599,000	)
Current assets	$	1,048,520			$	585,950
Investment in Sierra		878,480				0
Land		358,000				60,900
Buildings and equipment (net)		920,000				319,000
Copyright		0				149,150
Total assets	$	3,205,000			$	1,115,000
Accounts payable	$	(242,000	)		$	(189,000	)
Notes payable		(538,000	)			(167,000	)
Common stock		(300,000	)			(100,000	)
Additional paid-in capital		(450,000	)			(60,000	)
Retained earnings (above)		(1,675,000	)			(599,000	)
Total liabilities and equities	$	(3,205,000	)		$	(1,115,000	)

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.)