Maurice Tutor
$15/per page/Negotiable
On January 1, 2012, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $184,500 reflected an assessment that all of Sysinger’s accounts were fairly valued within the company’s accounting records. During 2012, Sysinger reported net income of
$100,000 and paid cash dividends of $30,000. Allan possessed the ability to influence significantly
Sysinger’s operations and, therefore, accounted for this investment using the equity method.
On January 1, 2013, Allan acquired an additional 80 percent interest in Sysinger and pro- vided the following fair-value assessments of Sysinger’s ownership components:
|
Consideration transferred by Allan for 80% interest . . . . . . . . . . . . . |
$1,400,000 |
|
Fair value of Allan’s 15% previous ownership . . . . . . . . . . . . . . . . . . |
262,500 |
|
Noncontrolling interest’s 5% fair value . . . . . . . . . . . . . . . . . . . . . . . |
87,500 |
|
Total acquisition-date fair value for Sysinger Company . . . . . . . . . . . |
$1,750,000 |
Also, as of January 1, 2013, Allan assessed a $400,000 value to an unrecorded customer con- tract recently negotiated by Sysinger. The customer contract is anticipated to have a remain- ing life of 4 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, 2013, the following financial information is available for consolidation:
Â
| Â |
Allan Company |
 |
Sysinger Company |
|||||
| Â |
Revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
$ (931,000) |
 |
$ (380,000) |
||||
| Â |
Operating expenses . . . . . . . . . . . . . . . . . . . . . |
615,000 |
 |
230,000 |
||||
| Â |
Equity earnings of Sysinger . . . . . . . . . . . . . . . . Gain on revaluation of Investment in Sysinger to fair value. . . . . . . . . . . . . . . . . . . . . . . . . . . |
(47,500) Â (67,500) |
 |
–0–  –0– |
||||
| Â |
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . |
$ 431,000 |
 |
$ 150,000 |
||||
| Â |
Allan Company |
 |
Sysinger Company |
 | ||||
|
Retained earnings, January 1 . . . . . . . . . . . . . . |
$ (965,000) |
 |
$ (600,000) |
 | ||||
|
Net income (above) . . . . . . . . . . . . . . . . . . . . . |
(431,000) |
 |
(150,000) |
 | ||||
|
Cash dividends paid to stockholders . . . . . . . . . |
140,000 |
 |
40,000 |
 | ||||
|
Retained earnings, December 31 . . . . . . . . . |
$ (1,256,000) |
 |
$ (710,000) |
 | ||||
|
Current assets . . . . . . . . . . . . . . . . . . . . . . . . . |
$ 288,000 |
 |
$ 540,000 |
 | ||||
|
Investment in Sysinger (equity method) . . . . . . |
1,672,000 |
 |
–0– |
 | ||||
|
Property, plant, and equipment . . . . . . . . . . . . |
826,000 |
 |
590,000 |
 | ||||
|
Patented technology . . . . . . . . . . . . . . . . . . . . Customer contract . . . . . . . . . . . . . . . . . . . . . . |
850,000 –0– |
 |
370,000 –0– |
 | ||||
|
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . |
$ 3,636,000 |
 |
$ 1,500,000 |
 | ||||
|
Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
$ (1,300,000) |
 |
$ (90,000) |
 | ||||
|
Common stock . . . . . . . . . . . . . . . . . . . . . . . . . |
(900,000) |
 |
(500,000) |
 | ||||
|
Additional paid-in capital . . . . . . . . . . . . . . . . . |
(180,000) |
 |
(200,000) |
 | ||||
|
Retained earnings, December 31 . . . . . . . . . . . |
(1,256,000) |
 |
(710,000) |
 | ||||
|
Total liabilities and equities . . . . . . . . . . . . . . |
$ (3,636,000) |
 |
$(1,500,000) |
 | ||||
a. How should Allan allocate Sysinger’s total acquisition-date fair value (January 1, 2013) to the assets acquired and liabilities assumed for consolidation purposes?
b. Show how the following amounts on Allan’s preconsolidation 2013 statements were derived:
• Equity in earnings of Sysinger.
• Gain on revaluation of Investment in Sysinger to fair value.
• Investment in Sysinger.
c. Prepare a worksheet to consolidate the financial statements of these two companies as of December 31, 2013.