I need to complete the worksheet that is in the attachedment. 
4-32 Father, Inc., buys 80 percent of the outstanding common stock of Sam Corporation on January 1, 2009, for $680,000 cash. At the acquisition date, Sam's total fair value was assessed at $850,000 although Sam's book value was only $600,000. Also, several individual items on Sam's financial records had fair values that differed from their book values as follows: Book Value Fair Value Land................................................... 60,000 225,000 Building and equipment (10-year remaining life) ...... 275,000 250,000 Copyright (20-year life)......................... 100,000 200,000 Notes payable (due in 8 years)............ (130,000) (120,000) For internal reporting purposes, Father, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2009, for both companies. Using the acquisition method, determine consolidated balances for this business combination (through either individual computations or the use of a worksheet). Father Sam Consolidation Entries Noncontrolling Cosolidated Debit Totals Revenues.............................................. (1,360,000) Cost of Goods sold............................... 700,000 385,000 Depreciation expense.......................... 260,000 10,000 Amortization expense.......................... -0- 5,000 Interest expense................................... 44,000 5,000 Equity in income of Sam...................... (105,000) -0- Net income.............................. (461,000) (135,000) Retained earnings, 1/1/09.................. (1,265,000) (440,000) Net income (above)............................(461,000) (135,000) Dividends paid..................................... Retained earnings, 12/31/09............ 260,000 65,000 (1,466,000) (510,000) Current assets...................................... 965,000 528,000 Investment in Sam................................. 733,000 -0- Land........................................................... 292,000 60,000 (540,000) Credit Interest Buildings and Equipment (Net)........... 877,000 265,000 Copyright............................................... Total assets.............................. -0- 95,000 2,867,000 948,000 Accounts payable................................. (191,000) (148,00) Notes payable...................................... (460,000) (130,000) Common stock................................... (300,000) (100,000) Additional Paid-in-capital..................... (450,000) (60,000) Retained earnings (above)..................... (1,466,000) Total liabilities and equities... (2,867,000) (948,000) (510,000)
