Alpha Corporation purchased 60% of Beta Company on January 1, 2015, for $94,500. On that date, the non controlling interest had a fair value of $63,500 and Beta reported common stock outstanding of $100,000 and retained earnings of $20,000. The differential is partially comprised as follows: Asset Buildings and Equipment Patents Remaining Life 10 years 5 years Value $10,000 20,000 5,000 Inventory During 2015 Beta had income of $40,000 and paid dividends of $10,000. Alpha uses the equity method in accounting for itsownership of Beta. On December 31, 2016 the trial balances of the companies are as follows: Alpha Income statement Corporation Beta Company Sales Cost of goods sold 200,000 120,000 -99,800 -61,000 Depreciation expense -25,000 -17,400 Interest expense -6,000 -14,000 Income from subsidary 16,620 Consolidated net income 85,820 27,600 Statement of retained earnings Beginning balance 228,560 50,000 Net income 85,820 27,600 Less dividends declared -40,000 -10,000 Ending balance 274,380 67,600 Balance sheet Cash & accounts receivable 81,400 39,200 Inventory 60,000 55,000 Investment in Beta 124,100 Land 40,000 30,000 Buildings & equipment 504,000 362,000 Accumulated depreciation -168,000 -77,400 Total assets 641,500 408,800 Accounts payable 85,920 41,200 Bonds payable 80,000 200,000 Bond premium 1,200 Common stock Retained earnings Total liabilities & equity 200,000 100,000 274,380 67,600 641,500 408,800 Beta sold inventory costing $25,500 to Alpha for $42,500 in 2015. Alpha held $8,500 in inventory at the end of 2015. Beta sold inventory costing $21,000 to Alpha in 2016 for $35,000 Alpha held $10,500 in inventory at the end of 2016. On 1/1/2015 Alpha sold equipment with a book value of $9,000 to Beta for $12,000. The equipment orginally cost Alpha $16,000. The equipment has a remaining life of 5 years at 1/1/2015. 1. Prepare an allocation of acquisition value at the time of acquisition to determine any excess value. 2. Record the equity entries made by Alpha for 2015 and 2016. 3. Prepare the analysis and entries required for the worksheet entries in 2015 and 2016