On January 1, 2017, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $217,500 reflected an assessment that all of Sysingers accounts were fairly valued within the companys accounting records. During 2017, Sysinger reported net income of $117,700 and declared cash dividends of $35,100. 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	$	1,438,400
Fair value of Allan's 15% previous ownership		269,700
Noncontrolling interest's 5% fair value		89,900
Total acquisition-date fair value for Sysinger Company	$	1,798,000

Also, as of January 1, 2018, Allan assessed a $426,000 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	$	(991,600	)		$	(409,000	)
Operating expenses		654,800				247,400
Equity earnings of Sysinger		(52,345	)			0
Gain on revaluation of Investment in Sysinger to fair value		(39,810	)			0
Net income	$	428,955			$	161,600
Retained earnings, January 1	$	(960,500	)		$	(646,400	)
Net income		(428,955	)			(161,600	)
Dividends declared		139,400				42,900
Retained earnings, December 31	$	(1,250,055	)		$	(765,100	)
Current assets	$	286,600			$	581,400
Investment in Sysinger (equity method)		1,719,690				0
Property, plant, and equipment		855,000				623,000
Patented technology		879,900				391,100
Customer contract		0				0
Total assets	$	3,741,190			$	1,595,500
Liabilities	$	(1,345,135	)		$	(121,400	)
Common stock		(930,000	)			(529,000	)
Additional paid-in capital		(216,000	)			(180,000	)
Retained earnings, December 31		(1,250,055	)			(765,100	)
Total liabilities and equities	$	(3,741,190	)		$	(1,595,500	)

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

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

c.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.

Sysinger Debit Allan Company Company NoncontrollingConsolidated Accounts Interest Totals Revenues Operating expenses Equity earnings of Sysinger Gain on revaluation (991,600) (409,000) 654,800 247,400 (52,345) (39,810) Separate company net income s 428,9551 (161,600) Consolidated net income NI attributable to noncontrolling interest NI attributable to Allan Company Retained earnings, 1/1 Net income Dividends declared (960,500) (646,400) (428,955)(161,600) 42,900 139,400 Retained earnings, 12/31 Current assets Investment in Sysinger Property, plant, and equipment Patented technology Customer contract Goodwill (1,250,055)(765,100) $ 286,600$ 581,400 1,719,690 855,000 623,000 879.900 391,100 Total assets 3,741,190,595,500 Liabilities Common stock Additional paid in capital Retained earnings, 12/31 NCI in Sysinger, 1/1 NCl in Sysinger, 12/31 (1,345,135) (121,400) (930,000)(529,000) (216,000) (180,000) (1,250,055) (765,100) Total liab. and stockholders' equity (3,741,190) (1,595,500)