On January 1, 2018, Primair Corporation loaned Vista Company $380,000 and agreed to guarantee all of Vistas long-term debt in exchange for (1) decision-making authority over all of Vistas activities and (2) an annual cash payment of 25 percent of Vistas revenues. As a result of the agreement, Primair is the primary beneficiary of Vista (a variable interest entity). Primairs loan to Vista stipulated a 6 percent (market) rate of interest to be paid annually.

On January 1, 2018, Primair estimated that the fair value of Vistas equity shares equaled $190,000 while Vistas book value was $69,700. Any excess fair over book value at that date was attributed to Vistas trademark with an indefinite life.

Because Primair owns no equity in Vista, all of the acquisition-date excess fair over book value is allocated to the noncontrolling interest.

Vista paid Primair 25 percent of its 2018 revenues at the end of the year. On December 31, 2018, Primair and Vista submitted the following statements for consolidation. Parentheses indicate credit balances.

	Primair				Vista
Revenues		(919,500	)			(239,000	)
Cost of good sold		670,000				95,300
Other operating expenses		85,000				31,700
Interest income		(22,800	)			0
Interest expense		0				22,800
Net income		(187,300	)			(89,200	)
Retained earnings, 1/1		(1,635,000	)			(54,700	)
Net income		(187,300	)			(89,200	)
Dividends declared		274,700				0
Retained earnings, 12/31		(1,547,600	)			(143,900	)
Current assets		482,900				66,300
Loan receivable from Vista		380,000
Equipment (net)		874,000				696,200
Trademark		0				59,600
Total assets		1,736,900				822,100
Current liabilities		(139,300	)			(23,900	)
Long-term debt		0				(259,300	)
Loan payable to Primair						(380,000	)
Common stock		(50,000	)			(15,000	)
Retained earnings, 12/31		(1,547,600	)			(143,900	)
Total liabilities and equity		(1,736,900	)			(822,100	)

In computing the amount of Vista's net income attributable to the noncontrolling interest,

• Vista's net income should be reduced by the 25% revenue allocation to Primair.
• Interest expense paid to Primair is not excluded from Vista's net income because it is a contractual distribution of Vista's net income to Primair.

Prepare the December 31, 2018, consolidation worksheet for Primair and Vista. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the NCI and Consolidated Totals columns should be entered with a minus sign.)