ABC Co. purchased XYZ Co. on January 1, 2020. ABC Co. uses the equity method to account for its investment in its subsidiary. The excess of investment cost over book value was allocated as follows:

Equipment (20-year life) $400,000

Customer list (10-year life) 90,000

Patent (5-year life) 125,000

Goodwill 165,000

Total $780,000

ABC Co. regularly sells inventory to XYZ Co. In 2022, inter-company sales amounted to $60,100, with $18,000 of deferred profit remaining in ending inventory. Year-end inter-company receivables/payables amounted to $24,000.

In 2023, inter-company sales amounted to $98,000 with $45,000 of deferred profit remaining in ending inventory. Year-end inter-company receivables/payables amounted to $35,000.

Financial statements of ABC Co. and XYZ Co. for the year ended December 31, 2023 are presented below.

	ABC. Co.	XYZ Co.
Sales revenue	$687,000	$750,000
Cost of goods sold	-425,000	-350,000
Gross profit	262,000	400,000
Operating expenses	-125,000	-36,700
Income (loss) from subsidiary	282,300
Net Income	$419,300	$363,300
Retained Earnings, 1/1/23	$620,400	$240,000
Net income	419,300	363,300
Dividends	-98,000	-12,000
Retained Earnings, 12/31/23	$941,700	$591,300
Cash and receivables	$850,000	$750,000
Inventory	125,000	265,000
Equity investment	1,524,700
Property, plant & equipment (Net)	1,042,000	1,337,860
Total Assets	$3,541,700	$2,352,860
Accounts payable	$55,000	$311,210
Accrued liabilities	450,000	370,650
Notes payable	1,250,000	665,300
Common stock	95,000	183,950
Additional paid-in capital	750,000	230,450
Retained Earnings, 12/31/23	941,700	591,300
Total Liabilities and Equities	$3,541,700	$2,352,860

Prepare the C-E-A-D-I consolidation entries for 2023. Be sure to label your work with C, E, A, D, I.