Assume that on January 1, 2012, Braveheart acquires 60% of the common stock of Bunny for $104.400. Braveheart has USD 25.500 receivables from Bunny.

Investment in Bunny	104.400
Cash	104.400

Balance Sheets of Braveheart and Bunny immediate after acquisition are as follows:

1. Please prepare the consolidation entries (basis consolidation entry, differential reclassification entry, other) needed as of December 31, 2012.

2. Please prepare a three-part consolidation worksheet as of December 31, 2012.

3. Please prepare the Consolidated Balance Sheet

3. Please prepare the Consolidated Balance Sheet.

Fair Value Fair Value Braveheart Bunny Bunny Increase 100.000 10.000 Balance Sheet Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation Investment in Bunny 75.000 120.000 180.000 920.000 550.000 -250.000 104.400 29.000 56.000 90.000 50.000 150.000 -40.000 0 164.000 14.000 Total Assets 1.699.400 335.000 Accounts Payable Loans Payable Common Stock Retained Earnings NCI in NA of Bunny 274.400 350.000 100.000 45.000 140.000 30.000 120.000 975.000 Total Liabilities & Equity 1.699.400 335.000 Fair Value Fair Value Braveheart Bunny Bunny Increase 100.000 10.000 Balance Sheet Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation Investment in Bunny 75.000 120.000 180.000 920.000 550.000 -250.000 104.400 29.000 56.000 90.000 50.000 150.000 -40.000 0 164.000 14.000 Total Assets 1.699.400 335.000 Accounts Payable Loans Payable Common Stock Retained Earnings NCI in NA of Bunny 274.400 350.000 100.000 45.000 140.000 30.000 120.000 975.000 Total Liabilities & Equity 1.699.400 335.000