4. Prepare a worksheet to consolidate the financial information for these two companies as of December 31, 2023. Please refer to photos.

Parent Company acquired 100% of Subsidiary Company's voting stock on January 1,2019 , by issuing 10,000 shares of its $10 par value common stock having a fair value of $14 per share. As of that date, Subsidiary had stockholders' equity totaling $105,000. Land shown on Subsidiary's accounting records was undervalued by $10,000. Equipment with a five-year remaining live was undervalued by $5,000. An unrecorded secret formula developed by Subsidiary was appraised at $20,000 with an estimated life of 20 years. Parent has accounted for Subsidiary by the equity method. The separate financial statements for the two companies for the year ending December 31 , 2023 are shown on the next page. There were no intra-entity payables on that date. Credit balances are indicated by parentheses