In: Accounting
1. On 12/31, Choco acquired all assets and liabilities of Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share and this combination is a statutory merger (Cake was dissolved). 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 | |
Retained earnings 12/31 | 450,000 | 120,000 | |
Revenues | 350,000 | 160,000 | |
Expenses | 310,000 | 130,000 |
Q1. How much is the consideration transferred?
$40,000 X 32 shares = $1,280,000
Q2. What is the consolidated balance for Land?
$700,000 (Choco’s BV) + $240,000 (Cake’s FV) = $940,000
Q3. What is the consolidated balance for Accounts payable?
$300,000 (Choco’s BV) + $150,000 (Cake’s FV) = $450,000
Q4. Prepare fair value allocation and goodwill schedule at the date of the acquisition.
Q5. Prepare journal entry for acquisition in Choco’s book.
Cash and Receivable |
170,000 |
|
Inventories |
150,000 |
|
Land |
240,000 |
|
Building and Equipment |
900,000 |
|
Patented technology |
60,000 |
|
Accounts Payable |
||
Cash |
||
Common Stock |
||
Additional Paid-In Capital |
Q6. Choco paid $14,000 in cash for legal fee. What is the journal entry?
|
Q7. Choco also paid $12,000 in cash for stock issuance cost. What is the journal entry?
Q8. Prepare consolidated balance sheet (incorporate all information from Q1 to Q7).
(Please only answer questions 5-8)
5)
Cash and Receivable | 170,000 | |
Inventories | 150,000 | |
Land | 240,000 | |
Building and Equipment | 900,000 | |
Patented technology | 60,000 | |
Goodwill | 260,000 | |
Accounts Payable | 150,000 | |
Long Term Debt | 350,000 | |
Common Stock | 600,000 | |
Additional Paid-In Capital | 680,000 |
6 | Legal Fee | 14,000 | |
Cash | 14,000 | ||
7 | Stock Issuance Cost | 12,000 | |
Cash | 12,000 | ||
8)
Assets | $ | Liabilities | $ |
Cash and Receivable | 520000 | Accounts Payable | 450000 |
Inventories | 400000 | Long-term debt | 350000 |
Land | 940000 | Common Stock | 1350000 |
Building and equipment | 1500000 | Additional paid in capital | 1180000 |
Patented technology | 160000 | Retained earnings 12/31 | 450,000 |
Goodwill | 260000 | ||
3780000 | 3780000 |