Question

On January 1, 2020, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $208,500 reflected an assessment that all of Sysinger’s accounts were fairly valued within the company’s accounting records. During 2020, Sysinger reported net income of $112,800 and declared cash dividends of $33,700. Allan possessed the ability to significantly influence Sysinger’s operations and, therefore, accounted for this investment using the equity method.

On January 1, 2021, Allan acquired an additional 80 percent interest in Sysinger and provided the following fair-value assessments of Sysinger’s ownership components:

Consideration transferred by Allan for 80% interest	$	1,425,600
Fair value of Allan's 15% previous ownership		267,300
Noncontrolling interest's 5% fair value		89,100
Total acquisition-date fair value for Sysinger Company	$	1,782,000

Also, as of January 1, 2021, Allan assessed a $420,000 value to an unrecorded customer contract recently negotiated by Sysinger. The customer contract is anticipated to have a remaining life of four years. Sysinger’s 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, 2021, the following financial information is available for consolidation:

	Allan Company				Sysinger Company
Revenues	$	(977,600	)		$	(404,000	)
Operating expenses		645,600				244,400
Equity earnings of Sysinger		(51,870	)			0
Gain on revaluation of Investment in Sysinger to fair value		(46,935	)			0
Net income	$	430,805			$	159,600
Retained earnings, January 1	$	(964,600	)		$	(638,400	)
Net income		(430,805	)			(159,600	)
Dividends declared		140,000				42,400
Retained earnings, December 31	$	(1,255,405	)		$	(755,600	)
Current assets	$	287,800			$	574,300
Investment in Sysinger (equity method)		1,704,490				0
Property, plant, and equipment		846,000				615,000
Patented technology		870,600				386,000
Customer contract		0				0
Total assets	$	3,708,890			$	1,575,300
Liabilities	$	(1,326,485	)		$	(106,700	)
Common stock		(920,000	)			(522,000	)
Additional paid-in capital		(207,000	)			(191,000	)
Retained earnings, December 31		(1,255,405	)			(755,600	)
Total liabilities and equities	$	(3,708,890	)		$	(1,575,300	)

1. How should Allan allocate Sysinger’s total acquisition-date fair value (January 1, 2021) to the assets acquired and liabilities assumed for consolidation purposes?

2. Calculate the following as they would appear in Allan's pre-consolidation 2021 statements.

• Equity in earnings of Sysinger
• Gain on revaluation of Investment in Sysinger to fair value
• Investment in Sysinger

3. Prepare a worksheet to consolidate the financial statements of these two companies as of December 31, 2021.

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

Answer 1