Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $8,445,000 in cash. Persoff elected

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $8,445,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff's stockholders' equity was $2,582,500 including retained earnings of $1,782,500. Persoff pursued the acquisition, in part, to utilize Sea Cliff's technology and computer software. These items had fair values that differed from their values on Sea Cliff's books as follows: Asset Patented technology Computer software Book Value $ 177,500 82,500 Fair Value $ 2,802,500 3,082,500 Remaining Useful Life 7 years 12 years Sea Cliff's remaining identifiable assets and liabilities had acquisition date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff reported the following income and dividends: 2016 2017 2018 Net Income $ 901,500 941,500 976,500 Dividends $ 150,000 150,000 150,000 December 31, 2018, financial statements for each company appear below. Parentheses indicate credit balances. Dividends declared were paid in the same period. Persoft Sea Cliff $ (2,870,000) 1,423,500 312,500 415,000 (351,500) $ (1,070,500) $12,325,000) 898,500 410,000 40,000 0 $ (976,500) $ (7,545,000) (1,070,500) 600,000 $ (8,015,500) $(3,325,500) (976,500) 150,000 $(4,152,000) Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Net income Statement of Retained Earnings Retained earninge 1/1 Net income (above) Dividends declared Retained earnings 12/31 Balance Sheet Current assets Investment in Sea Clift Computer software Patented technology Goodwill Equipment Total asseto Liabilities Common stock Retained earnings 12/31 Total liabilities and equity S 557,500 8,939,500 375,000 890,000 130,000 1,887,500 $ 12,779,500 $ (2,764,000) (2,000,000) (8,015,500) $(12,779,500) $ 412,500 0 67.500 110,000 0 4,650,000 $ 5,240,000 $ (288,000) (800,000) (4,152,000) $(5,240,000) Note: Parentheses indicate a credit balance. Total liabilities and equity (12,779,500) Note: Parentheses indicate a credit balance. a. Determine the fair value in excess of book value for Persoff's acquisition date investment in Sea Cliff. b. Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018. c. Determine Persoff's December 31, 2018, Investment in Sea Cliff's balance. d. Prepare a worksheet to determine the consolidated values to be reported on Persoff's financial statements. Complete this question by entering your answers in the tabs below. Required A Required B Required Required D Determine the fair value in excess of book value for Persoff's acquisition date investment in Sea Cliff. Fair value in excess of book value Required B Homework Check my work Note: Parentheses indicate a credit balance. a. Determine the fair value in excess of book value for Persoff's acquisition date investment in Sea Cliff. b. Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018. c. Determine Persoff's December 31, 2018, Investment in Sea Cliff's balance. d. Prepare a worksheet to determine the consolidated values to be reported on Persoff's financial statements. Complete this question by entering your answers in the tabs below. Required A Required B Required c Required D Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018. Equity earnings in Sea Cliff Recund a. Determine the fair value in excess of book value for Persoff's acquisition date investment in Sea Cliff. b. Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018. c. Determine Persoff's December 31, 2018, Investment in Sea Cliff's balance. d. Prepare a worksheet to determine the consolidated values to be reported on Persoff's financial statements. Complete this question by entering your answers in the tabs below. Required A Required B Requirdd C Required D Determine Persoff's December 31, 2018, Investment in Sea Cliff's balance. Investment in Sea Cliff PERSOFF CORPORATION AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year December 31, 2018 Consolidation Entries Consolidated Totals Sea Cliff Credit Persoff Debit Accounts Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Net income $ 2,870,000) $ (2,325,000) 1,423,500 898,500 312,500 410,000 415,000 40,000 (351,500) $ (1.070,500) (976,500) $ 0 0 Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 (7,545,000) (3,325,500) (1,070,500) (976,500) 600,000 150,000 $ (8,015,500) $ (4.152,000) $ 0 Balance Sheet Current assets $ 557,500 $ 412.500 www. $ 0 Retained earnings 12/31 $ (8,015,500) $ (4,152,000) Balance Sheet Current assets Investment in Sea Cliff Computer software Patented technology Goodwill Equipment Total assets $ 557,500 $ 412,500 8,939,500 375.000 67,500 890,000 110,000 130.000 0 1.887,500 4,650.000 $ 12,779,500S 5,240,000 $ 0 Liabilities Common stock Retained earnings 12/31 Total liabilities and equity (2.764,000) (288.000) (2.000.000) (800,000 (8,015,500) (4.152,000) $ (12.779,500) S (5.240.000) S 0 0 $ 0 $ 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

CIA Part 1 Essentials Of Internal Auditing Certified Internal Auditor 2019

Authors: Muhammad Zain

1st Edition

1091949182, 978-1091949188

More Books

Students also viewed these Accounting questions