On January 1, 2017, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $194,500 reflected an assessment that all of Sysingers accounts were fairly valued within the companys accounting records. During 2017, Sysinger reported net income of $105,400 and declared cash dividends of $31,600. Allan possessed the ability to influence significantly Sysingers operations and, therefore, accounted for this investment using the equity method.

On January 1, 2018, Allan acquired an additional 80 percent interest in Sysinger and provided the following fair-value assessments of Sysingers ownership components:

Consideration transferred by Allan for 80% interest $ 1,409,600

Fair value of Allan's 15% previous ownership 264,300

Noncontrolling interest's 5% fair value 88,100

Total acquisition-date fair value for Sysinger Company $ 1,762,000

Also, as of January 1, 2018, Allan assessed a $404,000 value to an unrecorded customer contract recently negotiated by Sysinger. The customer contract is anticipated to have a remaining life of four years. Sysingers other assets and liabilities were judged to have fair values equal to their book values. Allan elects to continue applying the equity method to this investment for internal reporting purposes.

At December 31, 2018, the following financial information is available for consolidation:

Allan Company Sysinger Company

Revenues $ (940,200 ) $ (388,000 )

Operating expenses 621,000 234,800

Equity earnings of Sysinger (49,590 ) 0

Gain on revaluation of Investment in Sysinger to fair value (58,730 ) 0

Net income $ 427,520 $ 153,200

Retained earnings, January 1 $ (957,200 ) $ (612,800 )

Net income (427,520 ) (153,200 )

Dividends declared 138,900 40,800

Retained earnings, December 31 $ (1,245,820 ) $ (725,200 )

Current assets $ 285,600 $ 551,400

Investment in Sysinger (equity method) 1,684,730 0

Property, plant, and equipment 837,000 600,000

Patented technology 861,400 376,400

Customer contract 0 0

Total assets $ 3,668,730 $ 1,527,800

Liabilities $ (1,329,910 ) $ (87,200 )

Common stock (906,000 ) (511,000 )

Additional paid-in capital (187,000 ) (204,400 )

Retained earnings, December 31 (1,245,820 ) (725,200 )

Total liabilities and equities $ (3,668,730 ) $ (1,527,800 )

How should Allan allocate Sysingers total acquisition-date fair value (January 1, 2018) to the assets acquired and liabilities assumed for consolidation purposes?

Calculate the following as they would appear in Allan's pre-consolidation 2018 statements.

Prepare a worksheet to consolidate the financial statements of these two companies as of December 31, 2018.

At year-end, there were no intra-entity receivables or payables.