PLEASE CAN YOU SHOW THE WORKINGS ON HOW YOU GOT THE NUMBERS. THANK YOU!!

Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2018, in exchange for $900,000 cash. At the acquisition date, Stanford's total fair value, including the noncontrolling interest, was assessed at $1,125,000. Also at the acquisition date, Stanford's book value was $690,000. Several individual items on Stanford's financial records had fair values that differed from their book values as follows: Tradenames (indefinite life). Property and equipment (net. 8-year remaining life) Patent (14-year remaining life) Book Value $360,000 290.000 Fair Value $383.000 330.000 132.000 272.000 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 Stanford Revenues Cost of goods sold Depreciation expense Plaza $(1.400.000) 774.000 328.000 $ (825.000) 395.750 36,250 Revenues Cost of goods sold Depreciation expense Amortization expense Equity in income of Stanford Net income Retained earnings. 1/1/18 Net income Dividends declared Retained earnings, 12/31/18 Current assets Investment in Stanford Tradenames Property and equipment (net) Patents Total assets Accounts payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities Plaza $(1.400,000) 774,000 328.000 -0- (280,000) $ 578,000 $(1.275,000) (578,000) 300.000 $(1.553.000 $ 860,000 1.140,000 240.000 1.030,000 LO- $3,270,000 $ (142,000) (300.000) (1.275,000) (1.553,000) $(3.270,000) Stanford $ (825,000) 395.750 36.250 28.000 -O- $365,000 $ (530,000) (365,000 50.000 $ 845.000 $ 432.250 -0- 360.000 253.750 104.000 $ 1.150.000 $ (145.000) (120,000) (40,000) (845,000) $(1.150.000) 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. Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2018, in exchange for $900,000 cash. At the acquisition date, Stanford's total fair value, including the noncontrolling interest, was assessed at $1,125,000. Also the acquisition date, Stanford's book value was $690,000. Several individual items on Stanford's financial records had fair values that differed from their book values as follows: Falr Value Tradenames (indefinite life) Property and equipment (net, 8-year remaining life) Patent (14-year remaining life) Book Value $360,000 290,000 $383.000 330.000 132.000 272.000 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. Plaza Stanford Revenues Cost of goods sold Depreciation expense Amortization expense Equity in income of Stanford Net income.. Retained earnings, 1/1/18 Net income. Dividends declared. Retained earnings, 12/31/18 Current assets Investment in Stanford. Tradenames Property and equipment (net). Patents Total assets Accounts payable Common stock $(1,400,000) 774,000 328.000 -0- (280,000) $ (578.000) $(1.275.000) (578.000) 300.000 $(1.553.000) $ 860.000 1.140,000 240.000 1.030.000 -0- $3,270.000 $ (142,000) (300.000) $ 825.000) 395.750 36.250 28.000 -0- $ (365.000 $ (530,000) (365.000 50,000 $(845.000 $ 432.250 -0- 360.000 253.750 104.000 $ 1,150.000 $ (145,000) (120.000) (365,000) 50,000 $ (845.000 $ 432,250 Net income. Dividends declared. Retained earnings, 12/31/18 Current assets Investment in Stanford. Tradenames. Property and equipment (net). Patents Total assets Accounts payable Common stock Additional paid-in capital Retained earnings (above). Total liabilities and equities. (578,000) 300.000 $(1.553.000) $ 860,000 1,140,000 240.000 1.030.000 -0- $3,270,000 $ (142.000) (300,000) (1.275.000) (1.553.000) $(3,270,000) 360.000 253,750 104.000 $1,150,000 $ (145,000) (120,000) (40.000) (845.000) $(1.150.000) 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