On July 1, 2018, Truman Company acquired a 70 percent interest in Atlanta Company in exchange for consideration of $763,175 in cash and equity securities. The remaining 30 percent of Atlantas shares traded closely near an average price that totaled $327,075 both before and after Trumans acquisition. In reviewing its acquisition, Truman assigned a $104,500 fair value to a patent recently developed by Atlanta, even though it was not recorded within the financial records of the subsidiary. This patent is anticipated to have a remaining life of five years.The following financial information is available for these two companies for 2018. In addition, the subsidiarys income was earned uniformly throughout the year. The subsidiary declared dividends quarterly.

	Truman				Atlanta
Revenues	$	(715,065	)		$	(470,000	)
Operating expenses		441,000				295,000
Income of subsidiary		(53,935	)			0
Net income	$	(328,000	)		$	(175,000	)
Retained earnings, 1/1/18	$	(920,000	)		$	(546,000	)
Net income (above)		(328,000	)			(175,000	)
Dividends declared		140,000				90,000
Retained earnings, 12/31/18	$	(1,108,000	)		$	(631,000	)
Current assets	$	516,390			$	466,000
Investment in Atlanta		785,610				0
Land		412,000				271,000
Buildings		752,000				652,000
Total assets	$	2,466,000			$	1,389,000
Liabilities	$	(858,000	)		$	(438,000	)
Common stock		(95,000	)			(300,000	)
Additional paid-in capital		(405,000	)			(20,000	)
Retained earnings, 12/31/18		(1,108,000	)			(631,000	)
Total liabilities and stockholders' equity	$	(2,466,000	)		$	(1,389,000	)

Prepare a worksheet to consolidate the financial statements of these two companies as of December 31, 2018.