On January 3, 2019, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc., in exchange for $7,630,000 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 $2,555,000 including retained earnings of $1,755,000. 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 $ 165,000 $ 75,000 Fair Value $ 2,615,000 $ 2,475,000 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: 2019 2020 2021 Net Income $ 901,000 941,000 976,000 Dividends $ 150,000 150,000 150,000 December 31, 2021, financial statements for each company follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Persoff Sea Cliff $ (2,820,000) 1,399,000 300,000 400,000 (426,000) $ (1,147,000) $(2,300,000) 889,000 400,000 35,000 0 $ (976,000) Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Net income 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 $ (7,520,000) (1,147,000) 600,000 $ (8,067,000) $(3,297,000) (976, 000) 150,000 $(4,123,000) $ 400,000 $ 535,000 8,348,000 350,000 860,000 120,000 1,870,000 $ 12,083,000 60,000 100,000 0 4,600,000 $ 5,160,000 Total assets Liabilities Common stock Retained earnings 12/31 Total liabilities and equity $ 12,083,000 $ (2,016,000) (2,000,000) (8,067,000) $(12,083,000) $ 5,160,000 $ (237,000) (800,000) (4,123,000) $(5,160,000) 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, 2021. c. Determine Persoff's December 31, 2021, 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 C Required D Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2021. Amounts 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, 2021, Investment in Sea Cliff's balance. Amounts Investment in Sea Cliff PERSOFF CORPORATION AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year December 31, 2021 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 $ (2,820,000) 1,399,000 300,000 400,000 (426,000) $ (1,147,000) $ (2,300,000) 889,000 400,000 35,000 $ (976,000) Statement of Retained Earnings Retained earnings 1/1 Net income (above) Dividends declared (7,520,000) (1,147,000) 600,000 $ (8,067,000) (3,297,000) (976,000) 150,000 $ (4,123,000) Retained earnings 12/31 Balance Sheet Current assets Investment in Sea Cliff Computer software Patented technology Goodwill $ 535,000 $ 400,000 8,348,000 350,000 60,000 860,000 100,000 120,000 0 1,870,000 4,600,000 $ 12,083,000 $5,160,000 Equipment Total assets Liabilities Common stock Retained earnings 12/31 Total liabilities and equity (2,016,000) (237,000) (2,000,000) (800,000) (8,067,000) (4,123,000) $(12,083,000) $ (5,160,000) $ 8,067,000 0 $ 0
