Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2018, in exchange for $1,129,500 cash. At the acquisition date, Stanfords total fair value, including the noncontrolling interest, was assessed at $1,411,875. Also at the acquisition date, Stanford's book value was $579,500. Several individual items on Stanfords financial records had fair values that differed from their book values as follows:

Book Value				Fair Value
Tradenames (indefinite life)	$	300,400			$	452,800
Property and equipment (net, 8-year remaining life)		245,600				262,400
Patent (14-year remaining life)		144,000				173,400

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, 2018, for both companies.

Revenues	$	(892,400	)		$	(754,600	)
Cost of goods sold		493,400				330,400
Depreciation expense		209,200				30,700
Amortization expense						23,300
Equity in income of Stanford		(292,800	)			0
Net income	$	(482,600	)		$	(370,200	)
Retained earnings, 1/1/18	$	(1,064,500	)		$	(442,300	)
Net income		(482,600	)			(370,200	)
Dividends declared		250,400				21,000
Retained earnings, 12/31/18	$	(1,296,700	)		$	(791,500	)
Current assets	$	718,100			$	360,700
Investment in Stanford		1,405,500				0
Tradenames		200,400				300,400
Property and equipment (net)		860,100				214,900
Patents		0				120,700
Total assets	$	3,184,100			$	996,700
Accounts payable	$	(118,600	)		$	(68,000	)
Common stock		(250,500	)			(92,000	)
Additional paid-in capital		(1,518,300	)			(45,200	)
Retained earnings (above)		(1,296,700	)			(791,500	)
Total liabilities and equities	$	(3,184,100	)		$	(996,700	)

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