On January 1, 2020, Mcllroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $412,800. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $244,000. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $275,200. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $85,000 and an unrecorded customer list (15-year remaining life) assessed at a $61,200 fair value. Any remaining excess acquisition-date fair value was assigned to goodwill. Since acquisition, Mcllroy 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 2020 2021 Cost to McIlroy $135,900 112,800 Transfer Price to Stinson $169,875 150,400 Ending Balance (at transfer price) $56,625 37,600 The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow: Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Total assets Liabilities Common stock Retained earnings, 12/31/21 Total liabilities and equities McIlroy, Inc. $ (753,000) 494,900 201,405 (37,097) $ (93,792) $ (815,700) (93,792) 50,400 $ (859, 092) $ 292,100 274,400 443,504 360,000 256,800 Stinson, Inc. $ (391,000) 238,600 81,200 0 $ (71,200) $ (285,400) (71,200) 20,600 $ (336,000) $ 153,000 133,300 0 207,800 91, 100 26, 100 $ 611,300 $ (175,300) (100,000) (336,000) $ (611,300) $ 1,626,804 $ (467,712) (300,000) (859, 092) $(1,626, 804) (Note: Parentheses indicate a credit balance.) a. Show how Mcllroy determined the $443,504 Investment in Stinson account balance. Assume that Mcllroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. b. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021. The individual financial statements for these two companies as of December 31, 2021, and the year then ended follow: Sales Cost of goods sold Operating expenses Equity in earnings in Stinson Net income Retained earnings, 1/1/21 Net income Dividends declared Retained earnings, 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Total assets Liabilities Common stock Retained earnings, 12/31/21 Total liabilities and equities McIlroy, Inc. $ (753,000) 494,900 201, 405 (37,097) $ (93,792) $ (815,700) (93,792) 50,400 $ (859,092) $ 292,100 274,400 443,504 360,000 256,800 Stinson, Inc. $ (391,000) 238,600 81,200 0 $ (71,200) $ (285,400) (71,200) 20,600 $ (336,000) $ 153,000 133,300 0 207,800 91, 100 26,100 $ 611,300 $ (175,300) (100,000) (336,000) $ (611,300) $ 1,626,804 $ (467,712) (300,000) (859,092) $(1,626, 804) (Note: Parentheses indicate a credit balance.) a. Show how Mcllroy determined the $443,504 Investment in Stinson account balance. Assume that Mcllroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. b. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021. Complete this question by entering your answers in the tabs below. Required A Required B Show how McIlroy determined the $443,504 Investment in Stinson account balance. Assume that McIlroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. (Amounts to be deducted should be indicated with a minus sign.) 0 $ 0 a. Show how Mcllroy determined the $443,504 Investment in Stinson account balance. Assume that Mcllroy defers 100 percent of downstream intra-entity profits against its share of Stinson's income. b. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021. Complete this question by entering your answers in the tabs below. Required A Required B Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2021. (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. Input all amounts as positive values.) Show less A MCILROY, INC., AND STINSON, INC. Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Accounts Mcllroy Stinson Debit Credit NCI Consolidated Totals $ (391,000) (753,000) $ 494,900 201,405 (37,097) (93,792) 238,600 81,200 0 (71,200) $ $ 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 1/1/21 Net income Dividends declared Retained earnings 12/31/21 Cash and receivables Inventory Investment in Stinson Buildings (net) Equipment (net) Patents (net) Customer list Goodwill Total assets Liabilities Common stock Noncontrolling interest 1/1/21 Noncontrolling interest 12/31/21 Retained earnings 12/31/21 Total liabilities and equities (815,700) (93,792) 50,400 (859,092) $ 292,100 $ 274,400 443,504 360,000 256,800 0 (285,400) (71,200) 20,600 (336,000) 153,000 133,300 01 207,800 91,100 26,100 $ 611,300 1,626,804 $ (467,712) (300,000) (175,300) (100,000) (859,092) $ (1,626,804) $ (336,000) (611,300) $ 0 $ 0 Required A Required B