Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2021, in exchange for $1,078,700 cash. At the acquisition date, Stanfords total fair value, including the noncontrolling interest, was assessed at $1,348,375. Also at the acquisition date, Stanford's book value was $531,400.

Several individual items on Stanfords financial records had fair values that differed from their book values as follows:

	Book Value				Fair Value
Trade names (indefinite life)	$	271,200			$	442,600
Property and equipment (net, 8-year remaining life)		216,800				238,400
Patent (14-year remaining life)		142,800				172,200

For internal reporting purposes, Plaza, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2021, for both companies.

	Plaza				Stanford
Revenues	$	(886,200	)		$	(660,400	)
Cost of goods sold		489,900				298,400
Depreciation expense		207,700				27,100
Amortization expense		0				21,100
Equity in income of Stanford		(247,200	)			0
Net income	$	(435,800	)		$	(313,800	)
Retained earnings, 1/1/21	$	(961,200	)		$	(399,300	)
Net income		(435,800	)			(313,800	)
Dividends declared		226,100				27,000
Retained earnings, 12/31/21	$	(1,170,900	)		$	(686,100	)
Current assets	$	648,500			$	325,600
Investment in Stanford		1,304,300				0
Trade names		181,000				271,200
Property and equipment (net)		776,800				189,700
Patents		0				121,700
Total assets	$	2,910,600			$	908,200
Accounts payable	$	(107,100	)		$	(90,000	)
Common stock		(226,200	)			(96,000	)
Additional paid-in capital		(1,406,400	)			(36,100	)
Retained earnings (above)		(1,170,900	)			(686,100	)
Total liabilities and equities	$	(2,910,600	)		$	(908,200	)

At year-end, there were no intra-entity receivables or payables.

Prepare a worksheet to consolidate the financial statements of Plaza, Inc., and its subsidiary Stanford. (For accounts where multiple consolidation 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. Input all amounts as positive values.)

PLAZA CORPORATION AND STANFORD CORPORATION
Consolidation Worksheet
For Year Ending December 31, 2021
			Consolidation Entries		Noncontrolling	Consolidated
Accounts	Plaza	Stanford	Debit	Credit	Interest	Totals
Revenues	$(886,200)	$(660,400)
Cost of goods sold	489,900	298,400
Depreciation expense	207,700	27,100
Amortization expense	0	21,100
Equity in income of Stanford	(247,200)	0
Net income	$(435,800)	$(313,800)
Consolidated net income
NCI share of CNI
Plaza share of CNI
Retained earnings, 1/1/21	$(961,200)	$(399,300)
Net income	(435,800)	(313,800)
Dividends declared	226,100	27,000
Retained earnings, 12/31/21	$(1,170,900)	$(686,100)
Current assets	$648,500	$325,600
Investment in Stanford	1,304,300	0
Tradenames	181,000	271,200
Property and equipment (net)	776,800	189,700
Patents	0	121,700
Goodwill
Total assets	$2,910,600	$908,200
Accounts payable	(107,100)	(90,000)
Common stock	(226,200)	(96,000)
Additional paid-in capital	(1,406,400)	(36,100)
Noncontrolling interest
Retained earnings, 12/31	(1,170,900)	(686,100)
Total liabilities and equities	$(2,910,600)	$(908,200)	$0	$0