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

Without regard for this investment, McLaughlin earns $480,000 in net income ($840,000 revenues 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.

Revenues Expenses Retained earnings, 1/1/15 Dividends paid Common stock $500,000 350,000 3,500,000 40,000 400,000