Pavin acquires all of Stabler$$s outstanding shares on January $1,2021,$ for $$480,000$ in cash. Of this amount, $$32,000$ was attributed to equipment with a $10-$year remaining life and $$42,000$ was assigned to trademarks expensed over a $20-$year period. Pavin applies the partial equity method so that income is accrued each period based solely on the earnings reported by the subsidiary.

On January $1,2024,$ Pavin reports $$320,000$ in bonds outstanding with a carrying amount of $$301,200.$ Stabler purchases half of these bonds on the open market for $$155,300.$

During $2024,$ Pavin begins to sell merchandise to Stabler. During that year, inventory costing $$78,000$ was transferred at a price of $$100,000.$ All but $$12,000($at sales price$)$ of these goods were resold to outside parties by year$-$end. Stabler still owes $$35,000$ for inventory shipped from Pavin during December.

The following financial figures are for the two companies for the year ending December $31,2024.$ Dividends were both declared and paid during the current year.

Accounts Pavin Stabler

Revenues $ $(746,000)$ $ $(509,000)$

Cost of goods sold $457,000242,000$

Expenses $127,000160,500$

Interest expense$$bonds $38,0000$

Interest income$$bond investment $0(17,800)$

Loss on extinguishment of bonds $00$

Equity in Stabler$$s income $(124,300)0$

Net income $ $(248,300)$ $ $(124,300)$

Retained earnings, $1/1/24$ $ $(347,000)$ $ $(365,000)$

Net income $($above$)(248,300)(124,300)$

Dividends declared $157,00071,000$

Retained earnings, $12/31/24$ $ $(438,300)$ $ $(418,300)$

Cash and receivables $ $219,000$ $ $37,000$

Inventory $177,00089,000$

Investment in Stabler $614,3000$

Investment in Pavin bonds $0156,500$

Land, buildings, and equipment $($net$)247,000543,000$

Trademarks $00$

Total assets $ $1,257,300$ $ $825,500$

Accounts payable $ $(202,000)$ $ $(183,200)$

Bonds payable $(320,000)(102,000)$

Discount on bonds $14,0000$

Common stock $(311,000)(122,000)$

Retained earnings $($above$)(438,300)(418,300)$

Total liabilities and stockholders$$ equity $ $(1,257,300)$ $ $(825,500)$

Required:

Prepare a worksheet to produce consolidated balances.

Note: 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.