what is the correct answer for retained earnings 12/31/21? please show work

Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2021 (credit balances indicated by parentheses). Michael acquired all of Aaron's outstanding voting stock on January 1, 2017, by Issuing 20,000 shares of its own $1 par common stock. On the acquisition date, Michael Company's stock actively traded at $26.00 per share. Revenues Cost of goods sold Amortization expense Dividend income Net income Retained earnings, 1/1/21 Net Income (above) Dividenda declared Retained earninge, 12/31/21 Cash Receivablen Inventory Investment in Aaron Company Copyrights Royalty agreemento Total assets Liabilities Preferred stock Common stock Additional paid-in capital Retained earningo, 12/31/21 Total liabilities and equity Michael Company 12/31/21 $ 637,000) 283,500 129,600 (5,000) $ (228,900) $(1,064,000) (228,900) 90,000 $11,202,900) $ 141,000 401,000 585,000 520,000 493,000 970,000 $ 3, 110,000 $ (807, 100) (300,000) (500,000) (300,000) (1,202, 900) $(3, 110,000) Aaron Company 12/31/21 $ 450,000) 180,000 117,000 0 $ (153,000) $ (541,000) (153,000) 5,000 $ (689,000) $ 17,000 317,000 323,000 0 378,000 404,000 $ 1,439,000 $ (620,000) 0 (100,000) (30,000) (689,000) $11,439,000) On the date of acquisition, Aaron reported retained earnings of $280,000 and a total book value of $410,000. At that time, Its royalty agreements were undervalued by $60,000. This Intangible was assumed to have a six-year remaining life with no residual value. Additionally, Aaron owned a trademark with a fair value of $50,000 and a 10-year remaining life that was not reflected on its books Aaron declared and paid dividends in the same period. a. Using the preceding Information, prepare a consolidation worksheet for these two companies as of December 31, 2021. b. Assuming that Michael applied the equity method to this Investment, what would the following account balances be on the parent's individual financial statements? Answer is complete but not entirely correct. Complete this question by entering your answers in the tabs below. Required A Required B Assuming that Michael applied the equity method to this Investment, what would the following account balances be on the parent's individual financial statements? Equity in Earnings of Aaron 12/31/21 Retained earnings, 1/1/21 Investment in Aaron 12/31/21 Retained earnings, 12/31/21 Amounts 5 138,000 $ 1.265,000 $ 854,000 $ 1,175,000