Pot Incorporated acquired all Seed Incorporated's outstanding $28 par common stock on December 31, 20X3, in exchange for 43,000 shares of its $28 par common stock. Pot's common stock closed at $57.50 per share on a national stock exchange on December 31, 20X3. Both corporations continued to operate as separate businesses maintaining separate accounting records with years ending December 31.

On December 31, 20X4, after year-end adjustments and the closing of nominal accounts, the companies had condensed balance sheet accounts (below).

	Pot Incorporated	Seed Incorporated
Assets
Cash	$ 825,000	$ 345,000
Accounts and Other Receivables	2,143,000	835,000
Inventories	2,325,000	1,057,000
Land	651,000	302,000
Depreciable Assets (net)	4,576,000	1,997,000
Investment in Seed Incorporated	2,838,500
Long-Term Investments and Other Assets	877,000	387,000
Total Assets	$ 14,235,500	$ 4,923,000
Liabilities and Stockholders' Equity
Accounts Payable and Other Current Liabilities	$ 2,451,000	$ 1,130,000
Long-Term Debt	1,890,000	1,285,000
Common Stock, $28 Par Value	3,384,000	1,204,000
Additional Paid-In Capital	1,268,500	189,000
Retained Earnings	5,242,000	1,115,000
Total Liabilities and Stockholders' Equity	$ 14,235,500	$ 4,923,000

Additional Information

1. Pot uses the equity-method of accounting for its investment in Seed.
2. On December 31, 20X3, Seed's assets and liabilities had fair values equal to the book balances with the exception of land, which had a fair value of $632,500. Seed had no land transactions in 20X4.
3. On June 15, 20X4, Seed paid a cash dividend of $5 per share on its common stock.
4. On December 10, 20X4, Pot paid a cash dividend totaling $276,000 on its common stock.
5. On December 31, 20X3, immediately before the combination, the stockholders' equity balance was:

   	Pot Incorporated	Seed Incorporated
   Common Stock	$ 2,180,000	$ 1,204,000
   Additional Paid-In Capital	1,658,000	189,000
   Retained Earnings	4,044,000	749,000
   	$ 7,882,000	$ 2,142,000

6. The 20X4 net income amounts according to the separate books of Pot and Seed were $893,000 (exclusive of equity in Seed's earnings) and $581,000, respectively.

Required:

Prepare a consolidated balance sheet worksheet for Pot and its subsidiary, Seed, for December 31, 20X4. A formal consolidated balance sheet is not required

Note: Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting 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.