On January 1, 2020, Mcllroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $384,600. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $227,300. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $256,400. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $83,800 and an unrecorded customer list (15-year remaining life) assessed at a $59,700 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 $133,800 112,500 Transfer Price to Stinson $167,250 150,000 Ending Balance (at transfer price) $55,750 37,500 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. $ (749,000) 492,200 200,935 (36,359) $ (92,224) $ (810, 300) (92,224) 50, 100 $ (852,424) $ 290,200 272,600 424,713 355,000 253,300 0 $ 1,595,813 $ (443,389) (300,000) (852, 424) $(1,595, 813) Stinson, Inc. $ (385,000) 235,000 80,000 0 $ (70,000) $ (284,600) (70,000) 20, 100 $ (334,500) $ 152,300 132,700 0 207,500 90,800 25,500 $ 608,800 $ (174, 300) (100,000) (334,500) $ (608, 800) $ (Note: Parentheses indicate a credit balance.) a. Show how Mcllroy determined the $424,713 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 $424,713 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.) Required B > 2020 ending inventory profit deferral Consideration transferred Excess fair value amortization Increase in Stinson's retained earnings 1/1/20 to 1/1/21 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 Accounts Debit Credit NCI Consolidated Totals $ Mcllroy (749,000) $ 492,200 200,935 (36,359) (92,224) Stinson (385,000) 235,000 80,000 0 (70,000) $ $ 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 (810,300) (92,224) 50,100 (852,424) $ 290,200 $ 272,600 424,713 355,000 253,300 (284,600) (70,000) 20,100 (334,500) 152,300 132,700 0 207,500 90,800 25,500 0 $ 1,595,813 $ (443,389) (300,000) 608,800 (174,300) (100,000) (852,424) (1,595,813) $ (334,500) (608,800) $