Prepare a worksheet to consolidate Choco’s and Cake’s balance sheet. Balance Sheet Choco Cake Consolidated Entries Consolidated Totals Debit Credit Cash and receivable $324,000 $180,000 Inventory 250,000 100,000 Investment in Cake. 1,280,000 0 Land 700,000 120,000 Building and Equipment 600,000 600,000 Patented technology 100,000 0 Goodwill 0 0 Total assets $3,254,000 $1,000,000 Accounts payable (300,000) (120,000) Long-term debt 0 (400,000) Common stock (1,350,000) (300,000) Additional paid-in capital (1,168,000) (60,000) Retained earnings,12/31 (436,000) (120,000) Total liabilities and equity $(3,254,000) $(1,000,000)
2. On 12/31, Choco acquired Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share. Cake will remain incorporated. Choco has common stock with $15 par, 50,000 shares outstanding and Cake has $5 par, 60,000 shares outstanding
|
Choco Book Values |
Cake Book Values |
Cake Fair Values |
|
Cash and Receivable |
350,000 |
180,000 |
170,000 |
|
Inventories |
250,000 |
100,000 |
150,000 |
|
Land |
700,000 |
120,000 |
240,000 |
|
Building and equipment |
600,000 |
600,000 |
900,000 |
|
Patented technology |
100,000 |
0 |
60,000 |
|
Accounts payable |
300,000 |
120,000 |
150,000 |
|
Long-term debt |
0 |
400,000 |
350,000 |
|
Common stock |
750,000 |
300,000 |
|
|
Additional paid in capital |
500,000 |
60,000 |
|
|
|
450,000 |
120,000 |
|
|
Revenues |
350,000 |
160,000 |
|
|
Expenses |
310,000 |
130,000 |
|
|
Q7. Prepare a worksheet to consolidate Choco’s and Cake’s balance sheet.
Balance Sheet |
Choco |
Cake |
Consolidated Entries |
|
Consolidated Totals |
|
|
|
Debit |
Credit |
|
Cash and receivable |
$324,000 |
$180,000 |
|
|
|
Inventory |
250,000 |
100,000 |
|
|
|
Investment in Cake. |
1,280,000 |
0 |
|
|
|
Land |
700,000 |
120,000 |
|
|
|
Building and Equipment |
600,000 |
600,000 |
|
|
|
Patented technology |
100,000 |
0 |
|
|
|
|
0 |
0 |
|
|
|
Total assets |
$3,254,000 |
$1,000,000 |
|
|
|
Accounts payable |
(300,000) |
(120,000) |
|
|
|
Long-term debt |
0 |
(400,000) |
|
|
|
Common stock |
(1,350,000) |
(300,000) |
|
|
|
Additional paid-in capital |
(1,168,000) |
(60,000) |
|
|
|
Retained earnings,12/31 |
(436,000) |
(120,000) |
|
|
|
Total liabilities and equity |
$(3,254,000) |
$(1,000,000) |
|
|
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images