Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please help me to solve this by tonight, thanks! On January 3, 2019, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff,

please help me to solve this by tonight, thanks! 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, 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 Cliff's stockholders' equity was $2,588,000 including retained earnings of $1788,000. 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 $ 180,000 $ 34,000 Fair Value $ 2,840,000 $ 3, 204,000 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: Net Income Dividende 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. Persoft Sea LLE Income Statement Revences (2,880,000) $(2,330,000) Cost of goods sold 1,628,400 900,400 Depreciation expense 315,000 412,000 Amortization expense 418,000 41,000 Equity earnings in Sea Clift (336,600) Net income $(1,055,200) $(976,600) Statement of Retained Earnings 0 December 31, 2021, financial statements for each company follow. Parentheses indicate credit balances. Dividends declared wer paid in the same period. Persoft Sea Clift $ (2,880,000) 1,428,400 315,000 418,000 (336,600) $ (1,055,200) ${2,330,000) 900, 400 412,000 41,000 0 $ (976,600) Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Clift 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 Clift Computer software Patented technology Goodwill Equipment Total assets Liabilities Common stock Retained earnings 12/31 Total liabilities and equity $ (7,550,000) (1,055,200) 600,000 $ (8,005, 200) $ (3,331,200) (976,600) 150,000 $(4,157,800) $ 562,000 9,057,800 380,000 896,000 132,000 1,891,000 $ 12,918,800 $ (2,913, 600) (2,000,000) (8,005, 200) $(12,918, 800) $ 415,000 0 69,000 112,000 0 4,660,000 $ 5,256,000 (298, 200) (800,000) (4.157, 800) $(5,256,000) $ 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. $(12,918,800) $(5,256,000) 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 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 RE Required B > d. Prepare a worksheet to determine the consolidated values to be reported on Persoff's fin Complete this question by entering your answers in the tabs below. Required A Required B Required 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 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. Input all amounts as positive values.) Show less 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 $ (2,880,000) $ (2,330,000) 1,428,400 900,400 315,000 412,000 418,000 41,000 (336,600) $ (1,055,200) $ (976,600) Statement of Retained Earnings Retained earings 1/1 Net income (above) Dividends declared Retained earnings 12/31 (7,550,000) (3,331,200) (1,055,200) (976,600) 600,000 150,000 $ (8,005,200) $ (4.157 800) Balance Sheet $ Current assets Investment in Sea Cliff 415,000 562,000 $ 9,057,800 20 more BOA Income Statement Revenues Cost of goods sold Depreciation expense Amortization expense Equity earnings in Sea Cliff Not income $ (2,880,000) $ (2,330,000) 1,428,400 900,400 315,000 412,000 418,000 41,000 (336,600) $ (1,055,200) $ (976,600) Statement of Retained Earnings Retained earings 1/1 Net Income (above) Dividends declared Retained earnings 12/31 (7,550,000) (3,331,200) (1,055,200) (976,600) 600,000 150,000 $ 8,005,200) $ (4.157,800) Balance Sheet Current assets Investment in Sea Cliff Computer software Patented technology Goodwill Equipment Total assets $ 562,000 $ 415,000 9,057,800 380,000 69,000 896,000 112,000 132,000 0 1,891,000 4,660,000 $ 12.918,800 $ 5.256.000 Liabilities Common stock Retained eamings 12/31 Total liabilities and equity (2,913,600) (298,200) (2,000,000) (800,000) (8,005,200) (4,157,800) $(12,918,800) S (5,256,000) $ 8,005,200 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

The Clinical Audit Book Improving The Quality Of Health Care

Authors: Clare Mayo, Gill Harvey

1st Edition

070202418X, 978-0702024184

More Books

Students also viewed these Accounting questions

Question

5. Recognize your ability to repair and let go of painful conflict

Answered: 1 week ago