ordinary shares of S ordinary shares of $200,000 a negotiating $310,000 AV 500.000 agreed that Stone had unecognized i trademarks that had an estimated value of $24,000 1 remain trademarks would from this business combination woue investment using Financial statements for Pam and Stars for the year and STATEMENTS OF FINANCIAL PORTION INCOME STATEMENTS Additional Information On December no cells blank- amount should be i response) for impairment On December 31, Year 2, Palm Inc. purchased 80% of the outstanding ordinary shares of Storm Company for $310,000. At that date, Storm had ordinary shares of $200,000 and retained earnings of $60,000. 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 $40,000 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 $24,000. 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) Investment in Storm $230,000 $160,000 Other investments 310,000 82,000 22,000 Notes receivable Inventory 100,000 10,000 180,000 Accounts receivable 88,000 160,000 Cash 20,000 30,000 $830,000 $562,000 Shareholders' Equity and Liabilities Ordinary shares $500,000 Retained earnings $200,000 110,000 150,000 Notes payable 130,000 Other current liabilities 100,000 10,000 50,000 Accounts payable 80,000 62,000 $830,000 $562,000 INCOME STATEMENTS For the year ended December 31, Year 6 Sales Cost of goods sold Gross profit Selling expenses Other expenses Interest and dividend income Palm $870,000 (630,000) $ 232,000 (22,000) (140,000) 34,000 Storm $515,000 (360,000) $ 155,000 (35,000) (72,000) 2,000 Accounts payable 80,000 $830,000 62,000 $562,000 INCOME STATEMENTS For the year ended December 31, Year 6 Sales Cost of goods sold Gross profit Selling expenses Other expenses Interest and dividend income Profit Palm $870,000 (638,000) $ 232,000 (22,000) (148,000) 34,000 Storm $ 515,000 (360,000) $ 155,000 (35,000) (72,000) 2,000 $ 96,000 $ 50,000 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 Value in use based on undiscounted future net cash flows Value in use based on discounted future net cash flows using a discount rate of: 6%, which is Storm's incremental borrowing rate. 3%, which is the risk-free rate on government bonds $46,000 65,000 50,00d 55,000 An impairment test indicated that the trademarks had a recoverable amount of $13,750. The impairment loss on these assets. occurred entirely in Year 6. On December 26, Year 6, Palm declared dividends of $36,000, while Storm declared dividends of $20,000. 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.) Palm Inc. Consolidated Income Statement For the Year Ended December 31, Year 6 Attributable to: Palm's shareholders Non-controlling interest Assets Palm Inc. Consolidated Statement of Financial Position As at December 31, Year 6 Liabilities and Equity (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/Yr2 Plant assets Goodwill Dec. 31/Yr2 to Dec.31/Yr5 $ Yr6 Dec. 31/Yr6 $