On January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,277,500 in cash. The price paid was proportionate to Sellingers total fair value, although at the acquisition date, Sellinger had a total book value of $1,500,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellingers accounting records by $315,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $501,875 in cash. On its internal records, Palka uses the equity method to account for its shares of Sellinger.

During the two years following the acquisition, Sellinger reported the following net income and dividends:

	2017			2018
Net income	$	475,000		$	609,000
Dividends declared		160,000			200,000

Prepare a schedule showing Palkas December 31, 2018, equity method balance for its Investment in Sellinger account.

Initial value for acquisition:

Adjusted subsidiary net income 2017:

Subsidiary dividends 2017:

Adjusted fair value of newly acquired shares:

Adjusted subsidiary 2018 net income:

Subsidiary dividends 2018:

Investment in Sellinger 12/31/18: