On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $7,793,000 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 $2,560,500 including retained earnings of $1,760,500. 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 $ 167,500 76,500 Fair Value $ 2,652,500 2,596,500 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 $ 901,100 941,100 976,100 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. Persoff Sea Cliff Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Net income Statement of Retained Earnings $ (2,830,000) 1,403,900 302,500 403,000 (411,100 $ (1,131,700) $(2,305,000) 890,900 402,000 36,000 $ (976, 100) $ (7,525, 000) (1,131,700) 600,000 $ (8,056,700) $(3, 302,700) (976,100) 150,000 $(4,128, 800) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 Balance Sheet Current assets Investment in Sea Cliff Computer software Patented technology Goodwill Equipment Total assets Liabilities Common stock Retained earnings 12/31 Total liabilities and equity $ 539,500 8,466,300 355,000 866,000 122,000 1,873,500 $ 12, 222,300 $ (2,165,600) (2,000,000) (8,056,700) $(12,222,300) $ 402, 500 0 61,500 102,000 0 4,610,000 $ 5,176,000 $ (247, 200) (800,000) (4,128, 800) $(5, 176,000) 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 the fair value in excess of hook value for Persoff's acauisition date investment in Sea Cliff Liabilities Common stock Retained earnings 12/31 Total liabilities and equity $ (2,165,600) (2,000,000) (8,056,700) $(12,222,300) $ (247,200) (800,000) (4,128, 800) $(5, 176,000) 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 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 A Required B > 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 Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Determine Persoff's December 31, 2018, Investment in Sea Cliff's balance. Investment in Sea Cliff Required A Required B Required C Required D Prepare a worksheet to determine the consolidated values to be reported on Persoff'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. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Consolidated Totals column should be entered with a minus sign.) Show less PERSOFF CORPORATION AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year December 31, 2018 Consolidation Entries Accounts Persoff Sea Cliff Debit Credit Consolidated Totals Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Net income $ (2,830,000) $ (2,305,000) 1,403,900 890,900 302,500 402,000 403,000 36,000 (411,100) $ (1,131,700) $ (976,100) $ 0 Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared Retained earnings 12/31 0 (7,525,000) (3,302,700) (1,131,700) (976, 100) 600,000 150,000 $ (8,056,700) $ (4,128,800) $ 0 Statement of Retained Earnings Retained earnings 1/1 Net income (above) 0 (7,525,000) (3,302,700) (1,131,700) (976,100) 600,000 150,000 $ (8,056,700) $ (4,128,800) Dividends declared Retained earnings 12/31 $ 0 Balance Sheet Current assets $ $ 402,500 539,500 8,466,300 Investment in Sea Cliff 355,000 61,500 Computer software Patented technology Goodwill Equipment 102,000 0 866,000 122,000 1,873,500 $ 12,222,300 4,610,000 $ 5,176,000 Total assets $ 0 Liabilities Common stock (2,165,600) (2,000,000) (8,056,700) $(12,222,300) (247,200) (800,000) (4,128,800) $ (5,176,000) 0 Retained earnings 12/31 Total liabilities and equity $ 0 $ 0 $ 0