Please include steps of calculation as well when possible, thank you

Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2021, in exchange for $862,000 cash. At the acquisition date, Stanfords total fair value, including the noncontrolling interest, was assessed at $1,077,500. Also at the acquisition date, Stanford's book value was $533,900.

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)	$	273,900			$	412,700
Property and equipment (net, 8-year remaining life)		208,800				228,800
Patent (14-year remaining life)		109,200				142,800

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	$	(714,600	)		$	(669,900	)
Cost of goods sold		406,900				285,500
Depreciation expense		182,400				26,100
Amortization expense		0				20,400
Equity in income of Stanford		(266,400	)			0
Net income	$	(391,700	)		$	(337,900	)
Retained earnings, 1/1/21	$	(1,032,300	)		$	(482,600	)
Net income		(391,700	)			(337,900	)
Dividends declared		229,400				25,000
Retained earnings, 12/31/21	$	(1,194,600	)		$	(795,500	)
Current assets	$	627,700			$	333,400
Investment in Stanford		1,108,400				0
Trade names		175,600				273,900
Property and equipment (net)		740,500				182,700
Patents		0				88,800
Total assets	$	2,652,200			$	878,800
Accounts payable	$	(104,200	)		$	(32,000	)
Common stock		(217,200	)			(50,000	)
Additional paid-in capital		(1,136,200	)			(1,300	)
Retained earnings (above)		(1,194,600	)			(795,500	)
Total liabilities and equities	$	(2,652,200	)		$	(878,800	)

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.)

Accounts Revenues Cost of goods sold Depreciation expense Amortization expense Equity in income of Stanford Net income Consolidated net income NCI share of CNI Plaza share of CNI Retained earnings. 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Current assets Investment in Stanford Tradenames Property and equipment (net) Patents Goodwill Total assets Accounts payable Common stock Additional paid-in capital Noncontrolling interest Retained earnings, 12/31 Total liabilities and equities $ $ PLAZA CORPORATION AND STANFORD CORPORATION Consolidation Worksheet For Year Ending December 31, 2021 Plaza Stanford (714,600) $ (669,900) 406,900 285,500 182,400 26,100 20,400 $ 0 (266,400) (391,700) $ (1,032,300) (391,700) 229,400 0 S (337,900) $ (1,194,600) $ (795,500) $ 627,700 $ 333,400 1,108,400 175,600 740,500 0 $ 2,652,200 $ (104,200) (217,200) (1,136,200) (1,194,600) (2,652,200) $ (482,600) (337,900) 25,000 0 273,900 182,700 88,800 878,800 (32,000) (50,000) (1.300) Consolidation Entries Debit Credit (795,500) S (878,800) $ 0 $ Noncontrolling Interest Consolidated Totals