On January $1,2020,$ McIlroy, Inc., acquired a $60$ percent interest in the common stock of Stinson, Inc., for $$351,600.$ Stinson's book value on that date consisted of common stock of $$100,000$ and retained earnings of $$207,900.$ Also, the acquisition$-$date fair value of the $40$ percent noncontrolling interest was $$234,400.$ The subsidiary held patents $($with a $10-$year remaining life$)$ that were undervalued within the company's accounting records by $$88,600$ and an unrecorded customer list $(15-$year remaining life$)$ assessed at a $$64,500$ fair value. Any remaining excess acquisition$-$date fair value was assigned to goodwill. Since acquisition, McIlroy has applied the equity method to its Investment in Stinson account and no goodwill impairment has occurred. At year$-$end, there are no intra$-$entity payables or receivables.

Intra$-$entity inventory sales between the two companies have been made as follows:

Year Cost to McIlroy Transfer Price

to Stinson Ending Balance

$($at transfer price$)$

$2020$ $$138,900$ $$173,625$ $$57,875$

$2021113,400151,20037,800$

The individual financial statements for these two companies as of December $31,2021,$ and the year then ended follow:

McIlroy, Inc. Stinson, Inc.

Sales $ $(765,000)$ $ $(406,000)$

Cost of goods sold $502,800247,600$

Operating expenses $203,28584,200$

Equity in earnings in Stinson $(38,749)0$

Net income $ $(97,664)$ $ $(74,200)$

Retained earnings, $1/1/21$ $ $(850,200)$ $ $(286,600)$

Net income $(97,664)(74,200)$

Dividends declared $52,00021,500$

Retained earnings, $12/31/21$ $ $(895,864)$ $ $(339,300)$

Cash and receivables $ $304,600$ $ $154,500$

Inventory $286,200134,500$

Investment in Stinson $405,1980$

Buildings $($net$)377,000208,800$

Equipment $($net$)269,00092,300$

Patents $($net$)027,300$

Total assets $ $1,641,998$ $ $617,400$

Liabilities $ $(446,134)$ $ $(178,100)$

Common stock $(300,000)(100,000)$

Retained earnings, $12/31/21(895,864)(339,300)$

Total liabilities and equities $ $(1,641,998)$ $ $(617,400)$

$($Note: Parentheses indicate a credit balance.$)$

Show how McIlroy determined the $$405,198$ Investment in Stinson account balance. Assume that McIlroy defers $100$ percent of downstream intra$-$entity profits against its share of Stinson$$s income.

Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December $31,2021.$