P9-1 Indirect Holdings—Income Allocation Schedule The affiliation structure of Polly Ltd. and its subsidiaries is as follows:

70%

50%

80%

30%

10%

Jolly Sally Wally Polly The incomes and dividends of the affiliates in 2014 are as follows (in thousands):

Polly Sally Jolly Wally Separate income $450 $250 $100 $50 Separate dividends $80 $40 $20 $10 ADDITIONAL INFORMATION 1. Ending balance of inventory at Jolly included a $10,000 profit from Sally.

2. Ending balance of inventory at Polly included a $10,000 profit from Wally.

3. Sally sold land at a gain of $15,000 in 2014 to Polly, who still held the land.

4. Sally sold land at a gain of $10,000 in 2014 to Wally, who sold it to a third party at the end of the year at a gain of $5,000.

REQuIRED: Prepare the income allocation schedule for Polly Ltd. and its affiliates.