On December $31,$ Year $2,$ Palm Inc. purchased $80\%$ of the outstanding ordinary shares of Storm Com$$pany for $$460,000.$ At that date, Storm had ordinary shares of $$350,000$ and retained earnings of $$75,000.$ In negotiating the purchase price, it was agreed that the assets on Storm$$s statement of financial position were fairly valued except for plant assets, which had a $$55,000$ excess of fair value over carrying amount. It was also agreed that Storm had unrecognized intangible assets consisting of trademarks that had an estimated value of $$30,000.$ The plant assets had a remaining useful life of eight years at the acquisition date and the trademarks would be amortized over a $12-$year period. Any goodwill arising from this business combination would be tested periodically for impairment. Palm accounts for its investment using the cost method.

Financial statements for Palm and Storm for the year ended December $31,$ Year $6,$ were as follows:

STATEMENTS OF FINANCIAL POSITION

December $31,$ Year $6$

Palm Storm

Assets

Plant assets $($net$)$ $ $380,000$ $ $310,000$

Investment in Storm $460,000$

Other investments $97,00037,000$

Notes receivable $25,000$

Inventory $250,000330,000$

Accounts receivable $103,000235,000$

Cash $35,00045,000$

$ $1,325,000$ $ $982,000$

Shareholders' Equity and Liabilities

Ordinary shares $ $650,000$ $ $350,000$

Retained earnings $260,000300,000$

Notes payable $205,000175,000$

Other current liabilities $25,00065,000$

Accounts payable $185,00092,000$

$ $1,325,000$ $ $982,000$

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

INCOME STATEMENTS

For the year ended December $31,$ Year $6$

Palm Storm

Sales $ $1,020,000$ $ $665,000$

Cost of goods sold $(713,000)(435,000)$

Gross profit $ $307,000$ $ $230,000$

Selling expenses $(37,000)(50,000)$

Other expenses $(178,000)(102,000)$

Interest and dividend income $49,00017,000$

Profit $ $141,000$ $ $95,000$

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

Additional Information

$$ At December $31,$ Year $6,$ an impairment test of Storm$$s goodwill revealed the following:

Fair value less disposal costs based on recent offer from prospective purchaser $ $61,000$

Value in use based on undiscounted future net cash flows $80,000$

Value in use based on discounted future net cash flows using a discount rate of:

$7\%,$ which is Storm's incremental borrowing rate $52,000$

$4\%,$ which is the risk$-$free rate on government bonds $57,000$

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

$$ An impairment test indicated that the trademarks had a recoverable amount of $$11,050.$ The impairment loss on these assets occurred entirely in Year $6.$

$$ On December $26,$ Year $6,$ Palm declared dividends of $$51,000,$ while Storm declared dividends of $$35,000.$

$$ Amortization expense is reported in selling expenses, while impairment losses are reported in other expenses.

Required:

$($a$)$ Prepare consolidated financial statements. $($Input all values as positive numbers.$)$

$($b$)$ Assuming that none of the acquisition differential had been allocated to trademarks at the date of acquisition complete the table given below. $($Leave no cells blank $-$ be certain to enter $"0"$ wherever required. Negative amount should be indicated by a minus sign. Omit $ sign in your response.$)$

Bal Changes Bal

Dec. $31/$Yr$2$ Dec. $31/$Yr$2$ to Dec$\mathrm{.}31/$Yr$5$ Yr$6$ Dec. $31/$Yr$6$

Plant assets $ $ $ $

Goodwill

$ $ $ $

Assets and Liabilities:$-$

Accounts payable

Accounts receivable

Cash

Goodwill

Inventory

Investments

Non$-$controlling interest

Notes payable

Notes receivable

Ordinary shares

Other current liabilities

Plant assets

Retained earnings

Salary payable

Trademarks