On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $391,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $231,600. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $261,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $85,600 and an unrecorded customer list (15-year remaining life) assessed at a $61,800 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:

1. Show how McIlroy determined the $430,314 Investment in Stinson account balance. Assume that McIlroy defers 100 percent of downstream intra-entity profits against its share of Stinsons income.

2. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2018.

Year 2017 2018 Cost to McIlroy $137,100 113,400 Transfer Price to Stinson $171, 375 151,200 Ending Balance (at transfer price) $57,125 37,800 The individual financial statements for these two companies as of December 31, 2018, and the year then ended follow: Stinson, Inc. $ (395,000) 241,000 82,000 McIlroy, Inc. $ (755, 000) 496, 200 201,455 (37,567) $ (94,912) $ (824,900) (94,912) 50,800 $ (869,012) 295,500 277,600 430, 314 364,000 259,700 $ (72,000) $ (285,700) (72,000) Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/18 Net income Dividends declared Retained earnings, 12/31/18 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Total assets Liabilities Common stock Retained earnings, 12/31/18 Total liabilities and equities 20,800 $ (336,900) $ 153,400 133,600 $ 1,627, 114 $ (458, 102) (300,000) (869,012) $(1,627,114) 208,000 91,500 26,400 $ 612,900 $ (176,000) (100,000) (336,900) $ (612,900) Accounts NCI MCILROY, INC., AND STINSON, INC. Consolidation Worksheet For Year Ending December 31, 2018 Consolidation Entries Mcllroy Stinson Debit Credit (755,000) $ (395,000) 496,200 241,000 201,455 82,000 (37,567) (94,912) (72,000) Consolidated Totals $ $ 0 Sales Cost of goods sold Operating expenses Equity in earnings of Stinson Separate company net income Consolidated net income To noncontrolling interest To Mcllroy, Inc. Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Customer list (285,700) (72,000) 20,800 (336,900) 153,400 133,600 $ $ (824,900) (94,912) 50,800 (869,012) 295,500 277,600 430,314 364,000 259,700 0 $ $ 208,000 91,500 26,400 Goodwill Total assets $ 1,627,114 (458,102) (300,000) Liabilities Common stock Noncontrolling interest 1/1 612,900 (176,000)| (100,000) T Noncontrolling interest 12/31 Retained earnings, 12/31 Total liabilities and equities (869,012) (1,627,114)| $ (336,900)| (612,900) $ | $ 0 $ $ Year 2017 2018 Cost to McIlroy $137,100 113,400 Transfer Price to Stinson $171, 375 151,200 Ending Balance (at transfer price) $57,125 37,800 The individual financial statements for these two companies as of December 31, 2018, and the year then ended follow: Stinson, Inc. $ (395,000) 241,000 82,000 McIlroy, Inc. $ (755, 000) 496, 200 201,455 (37,567) $ (94,912) $ (824,900) (94,912) 50,800 $ (869,012) 295,500 277,600 430, 314 364,000 259,700 $ (72,000) $ (285,700) (72,000) Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/18 Net income Dividends declared Retained earnings, 12/31/18 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Total assets Liabilities Common stock Retained earnings, 12/31/18 Total liabilities and equities 20,800 $ (336,900) $ 153,400 133,600 $ 1,627, 114 $ (458, 102) (300,000) (869,012) $(1,627,114) 208,000 91,500 26,400 $ 612,900 $ (176,000) (100,000) (336,900) $ (612,900) Accounts NCI MCILROY, INC., AND STINSON, INC. Consolidation Worksheet For Year Ending December 31, 2018 Consolidation Entries Mcllroy Stinson Debit Credit (755,000) $ (395,000) 496,200 241,000 201,455 82,000 (37,567) (94,912) (72,000) Consolidated Totals $ $ 0 Sales Cost of goods sold Operating expenses Equity in earnings of Stinson Separate company net income Consolidated net income To noncontrolling interest To Mcllroy, Inc. Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Customer list (285,700) (72,000) 20,800 (336,900) 153,400 133,600 $ $ (824,900) (94,912) 50,800 (869,012) 295,500 277,600 430,314 364,000 259,700 0 $ $ 208,000 91,500 26,400 Goodwill Total assets $ 1,627,114 (458,102) (300,000) Liabilities Common stock Noncontrolling interest 1/1 612,900 (176,000)| (100,000) T Noncontrolling interest 12/31 Retained earnings, 12/31 Total liabilities and equities (869,012) (1,627,114)| $ (336,900)| (612,900) $ | $ 0 $ $