McLaughlin, Inc. acquires 70 percent of Ellis Corporation on September 1, 2014, and an additional 10 percent on Novemmber 1, 2015. Annual amortization of $8,400 attributed to the controlling interest relates to the first acquisition. Ellis reports the following figures for 2015:

Revenues: $500,000

Expenses: 350,000

Retained earnings, 1/1/15: 3,500,000

Dividends paid: 40,000

Common Stock: 400,000

Without regard for this investment, McLaughlin earns $480,000 in net income ($840,000 revenue less $360,000 expenses; incurred evenly through the year) during 2015.

Required: Prepare a schedule of consolidated net income and apportionment to non-controlling and controlling interests for 2015.