please help me to solve this, there is a solution on chegg however it's totally wrong, please do not give that solution. i need it by tonight, Thanks!!!

Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2020, in exchange for $6,039,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year-ends. At the acquisition date, Mathias's stockholders' equity was $2,040,000 including retained earnings of $1,540,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: $6,039,000 2,040,000 $3,999,000 Consideration transferred Mathias stockholders' equity Excess fair over book value to unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $ 864,000 2,580,000 (140,000) 3,304,000 $ 695,000 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: 2020 2021 Income $ 465,000 930,000 Dividends $ 25,000 50,000 No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2021, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Allison Mathias Income Statement Sales Cont of goods sold Depreciation expense Amortization expense $ (6,560,000) 4,612,000 915,000 450,000 $(3,940,000) 2,526,000 301,000 115,000 Individual financial statements for each company as of December 31, 2021, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Allison Mathias $ (6,560,000) 4,612,000 915,000 450,000 71,000 (592,000) $ (1,104,000) $ (3,940,000) 2,526,000 301,000 115,000 68,000 0 $ (930,000) $ (5,420,000) (1,104,000) 560,000 $ (5,964,000) $1,980,000) (930,000) 50,000 $(2,860,000) Income Statement Sales Cost of goods sold Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings 1/1 Net Income (above) Dividends declared Retained earnings 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings 12/31 Total liabilities and equity $ $ 87,000 990,000 1,780,000 6,683,000 3,780,000 115,000 2,165,000 453,000 $ 16,053,000 $ (889,000) (1,000,000) (8,200,000) (5.966.000) $(16,053,000) 155,000 245,000 825,000 0 2,080,000 0 1,490,000 0 $ 4,795,000 $ (235,000) (1,200,000) (500,000) (2,860,000) ${4,795,000) Required: 3. Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. Required: a. Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. b. Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. Answer is not complete. Complete this question by entering your answers in the tabs below. Required A Required B Determine the fair value in excess of book value for Allison's acquisition date investment in Mathias. Fair value in excess of book value Required 8 > Required A Required B Prepare a worksheet to determine the consolidated values to be reported on Allison's financial statements. (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 Consolidation Worksheet For Year Ending December 31, 2021 Consolidation Entries Accounts Allison Mathias Debit Credit Consolidated Totals Income Statement Revenues $ (6,560,000) 4,612,000 915,000 450,000 71,000 (592,000) $(1.104,000) Cost of goods sold Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income (3,940,000) 2,526,000 301,000 115,000 68,000 108,000 X 258,000 $(10,500,000) 7,138,000 1,324,000 823,000 139,000 X 592,000 $ (930,000) $ (1.076,000) Statement of Retained Earnings Retained oamings 1/1 Net Income (above) (5,420,000) (1.104,000) (1,980,000) (930,000) (1,076,000) 68,000 Interest expense Equity earnings in Mathias Net income 139,000 71,000 (592,000) $(1,104,000) 592,000 $ (930,000) $ (1,076,000) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared (5,420,000) (1.104,000) 560,000 $(5,964,000) (1,980,000) (930,000) 50,000 $ (2,860,000) (1,076,000) Retained earings 12/31 Balance Sheet Cash Accounts receivable Inventories $ 155,000 245,000 825,000 $ 87.000 990,000 1.780,000 6,683,000 3,780,000 115,000 2,165,000 453,000 $ 16,053,000 Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill 2,080,000 1,490,000 Total assets $ 4,795,000 Accounts payable Long-term debt Common stock Retained earnings 12/31 (889,000) (1,000,000) (8,200,000) (5,964,000) $ (16,053,000) (235,000) (1.200,000) (500,000) (2,860,000) $ (4.795,000) Total liabilities and equity $ 958,000 $ 0 $ 17,572,000