Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2015, for $771,200 cash. At the acquisition date, Sierras total fair value, including the noncontrolling interest, was assessed at $964,000 although Sierras book value was only $614,000. Also, several individual items on Sierras financial records had fair values that differed from their book values as follows:

Book Value Fair Value Land $ 65,900 $ 280,900

Buildings and equipment (10-year remaining life)

345,000 306,000 Copyright (20-year life) 143,000 299,000 Notes payable (due in 8 years) (211,000 ) (193,000 )

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, 2015, for both companies.

Padre Sierra Revenues $ (1,488,320 ) $ (589,800 ) Cost of goods sold 705,000 415,000 Depreciation expense 295,000 11,100 Amortization expense 0 7,150 Interest expense 48,600 7,550 Equity in income of Sierra (114,280 ) 0 Net income $ (554,000 ) $ (149,000 ) Retained earnings, 1/1/15 $ (1,372,500 ) $ (454,000 ) Net income (above) (554,000 ) (149,000 ) Dividends declared 260,000 65,000 Retained earnings, 12/31/15 $ (1,666,500 ) $ (538,000 ) Current assets $ 953,020 $ 566,350 Investment in Sierra 833,480 0 Land 363,000 65,900 Buildings and equipment (net) 971,000 333,900 Copyright 0 135,850 Total assets $ 3,120,500 $ 1,102,000 Accounts payable $ (198,000 ) $ (193,000 ) Notes payable (506,000 ) (211,000 ) Common stock (300,000 ) (100,000 ) Additional paid-in capital (450,000 ) (60,000 ) Retained earnings (above) (1,666,500 ) (538,000 ) Total liabilities and equities $ (3,120,500 ) $ (1,102,000 )

At year-end, there were no intra-entity receivables or payables.

Using the acquisition method, prepare the worksheet to consolidate these two companies.