Problem 4-28 (LO 4-1, 4-5, 4-6) Plaza, Inc., acquires 80 percent of the outstanding common stock of Stanford Corporation on January 1, 2018, in exchange for $960,400 cash. At the acquisition date, Stanford's total fair value, including the noncontrolling interest, was assessed at $1,200,500. Also at the acquisition date, Stanford's book value was $511,000. Several individual items on Stanford's financial records had fair values that differed from their book values as follows: Book Value $ 267,600 Fair Value $ 391,500 Tradenames (indefinite life) Property and equipment (net, 8-year remaining life) Patent (14-year remaining life) 212,000 127,200 233,600 169,200 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, 2018, for both companies. $ Plaza (870, 800) 481,400 204,100 Revenues Cost of goods sold Depreciation expense Amortization expense Equity in income of Stanford Net income Stanford $ (653,600) 294,500 26,500 20,900 (244,800) (430,100) $ $ (311,700) Retained earnings, 1/1/18 Net income Dividends declared Retained earnings, 12/31/18 $ (948,700) (430, 100) 223,300 $(1,155,500) $ (393,900) (311,700) 27,000 $ (678,600) $ $ 321,300 Current assets Investment in Stanford Tradenames Property and equipment (net) Patents Total assets 639,900 1,183,600 178,600 766,500 267,600 185,500 106,300 $ 880,700 $ 2,768,600 Accounts payable Common stock Additional paid-in capital Retained earnings (above) Total liabilities and equities $ (105,700) (223, 300) (1,284,100) (1,155,500) $(2,768,600) $ (85,000) (82,000) (35,100) (678, 600) $ (880,700) 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. (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. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.) Consolidated Totals 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 Net income Dividends declared PLAZA CORPORATION AND STANFORD CORPORATION Consolidation Worksheet For Year Ending December 31, 2018 Consolidation Entries Noncontrolling Plaza Stanford Debit Credit Interest $ (870,800) $ (653,600) 481,400 294,500 204,100 26,500 20,900 (244,800) $ (430,100) $ (311,700) $ $ (948,700) (430,100) 223,300 (393,900) (311,700) 27,000 Retained earnings, 12/31 (1,155,500) $ (678,600) $ $ 639,900 1,183,600 178,600 766,500 321,300 0 267,600 185,500 106,300 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 $ $ 2,768,600 (105,700) (223,300) (1,284,100) 880,700 (85,000) (82,000) (35,100) (1,155,500) (678,600) Total liabilities and equities 768 $ (880,700)