please answer in format given in 3rd picture of excel.

pHASE I A1 Bruno provides you with the following information: C o ting fimcial of subsidiary L mited) of Puts Limited at the date Putz Limit&i its to in statts the or lidated is which Pmt Pmt it is to , lights to, v able ret- its with the ability to of Cost of Sales mpplied fm 31 Dber 019 thlmgh its the is imluded in lidated statts wing of It is fully lidated from date which is to the P . Gmp g at its 'hue of "Absidiu-y net The Subsidiary, Smshed Oz 31 2016, Puts Limited uquired of in Limited. Oz that date, equity of c sooo upital $1,100 as ts_ At quisitiou, of Liabilih of Limited to be at fair valw Tme (included to put of t a value of Puts fair to be S 170 , COO _ clmge to of sin im p a irm At most date (31 2019), the high of P Pal tlnt g.dwill by $200 ,OOO _ a tu rate of , both I 2) _ sooos 1250 sooos Clo sing of