Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On January 3, 2019, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc., in exchange for $8,608,000 in cash. Persoff elected

On January 3, 2019, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc., in exchange for $8,608,000 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 Cliffs stockholders equity was $2,588,000 including retained earnings of $1,788,000.

Persoff pursued the acquisition, in part, to utilize Sea Cliffs technology and computer software. These items had fair values that differed from their values on Sea Cliffs books as follows:

Asset Book Value Fair Value Remaining Useful Life
Patented technology $ 180,000 $ 2,840,000 7 years
Computer software $ 84,000 $ 3,204,000 12 years

Sea Cliffs 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:

Net Income Dividends
2019 $ 901,600 $ 150,000
2020 941,600 150,000
2021 976,600 150,000

December 31, 2021, financial statements for each company follow. Parentheses indicate credit balances. Dividends declared were paid in the same period.

Persoff Sea Cliff
Income Statement
Revenues $ (2,880,000 ) $ (2,330,000 )
Cost of goods sold 1,428,400 900,400
Depreciation expense 315,000 412,000
Amortization expense 418,000 41,000
Equity earnings in Sea Cliff (336,600 ) 0
Net income $ (1,055,200 ) $ (976,600 )
Statement of Retained Earnings
Retained earnings 1/1 $ (7,550,000 ) $ (3,331,200 )
Net income (above) (1,055,200 ) (976,600 )
Dividends declared 600,000 150,000
Retained earnings 12/31 $ (8,005,200 ) $ (4,157,800 )
Balance Sheet
Current assets $ 562,000 $ 415,000
Investment in Sea Cliff 9,057,800 0
Computer software 380,000 69,000
Patented technology 896,000 112,000
Goodwill 132,000 0
Equipment 1,891,000 4,660,000
Total assets $ 12,918,800 $ 5,256,000
Liabilities $ (2,913,600 ) $ (298,200 )
Common stock (2,000,000 ) (800,000 )
Retained earnings 12/31 (8,005,200 ) (4,157,800 )
Total liabilities and equity $ (12,918,800 ) $ (5,256,000 )

Prepare a worksheet to determine the consolidated values to be reported on Persoffs financial statements.

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

Internal Audit Of The Future The Impact Of Technology Innovation

Authors: An Anthology Compiled And Contributed To By A. Michael Smith

1st Edition

1634540638, 978-1634540636

More Books

Students also viewed these Accounting questions

Question

b. Explain how you initially felt about the communication.

Answered: 1 week ago