In: Accounting
| On January 1 2017 the balance sheets of Potter Co. and Hogwarts Co. were as follows: | ||||||||
| Potter | Hogwarts | |||||||
| cash | 1,000,000 | 50,000 | ||||||
| equipment | 1,000,000 | 100,000 | ||||||
| a/d equip | 100,000 | 10,000 | ||||||
| Land | 2,000,000 | 20,000 | ||||||
| building | 3,000,000 | 100,000 | ||||||
| a/d building | 1,000,000 | 30,000 | ||||||
| patent | 50,000 | 50,000 | ||||||
| total assets | 5,950,000 | 280,000 | ||||||
| accounts payable | 1,000,000 | 40,000 | ||||||
| notes payable | 1,000,000 | 40,000 | ||||||
| common stock $5 par | 3,000,000 | 150,000 | ||||||
| apic c/s | 100,000 | 0 | ||||||
| r/e | 850,000 | 50,000 | ||||||
| On January 2nd Potter acquired all of the stock of Hogwarts by issuing 50,000 shares of common stock when the stock was | ||||||||
| selling for $11 per share. At that time the fair market value of Hogwarts assets were: | ||||||||
| equipment | 60,000 | |||||||
| Land | 30,000 | |||||||
| building | 110,000 | |||||||
| patent | 40,000 | |||||||
| THIS IS A CONTINUATION OF 80%BAL | ||||||
| On December 31, 2017 Potter and Hogwarts had the following balance sheets | ||||||
| Income statements | ||||||
| Potter | Hogwarts | |||||
| revenue | 5,000,000 | 80,000 | ||||
| depreciation expense | equip | 100000 | 10000 | Note: the building, equipment and patent of Hogwarts | ||
| depreciation expense | bldg | 200,000 | 10,000 | each have a 10 year remaining life with no salvage and | ||
| amortization exp | patent | 5000 | 5000 | straight line depreciation is used. | ||
| investment income | A | 0 | ||||
| income | B | 55,000 | ||||
| Potter | Hogwarts | |||||
| cash | 3,000,000 | 100,000 | ||||
| equipment | 1,000,000 | 100,000 | ||||
| a/d equip | 200,000 | 20,000 | ||||
| Land | 2,000,000 | 20,000 | ||||
| building | 3,000,000 | 100,000 | ||||
| a/d building | 1,200,000 | 40,000 | ||||
| patent | 45,000 | 45,000 | ||||
| Investment in Hogwarts | C | |||||
| total assets | D | 305,000 | ||||
| accounts payable | 1,000,000 | 40,000 | ||||
| notes payable | 1,000,000 | 40,000 | ||||
| common stock $5 par | E | 150,000 | The only stock transaction Potter had in 2017 was the purchase of Hogwarts | |||
| apic c/s | F | 0 | ||||
| r/e | G | 75,000 | ||||
| Remember, On January 2nd Potter acquired all of the stock of Hogwarts by issuing 50,000 shares of common stock when the stock was | ||||||
| selling for $11 per share. At that time the fair market value of Hogwarts assets were: | equipment | |||||
| Land | 60,000 | |||||
| building | 30,000 | |||||
| patent | 110,000 | |||||
| 40,000 | ||||||
| REQUIRED: | A) MAKE THE JOURNAL ENTRY POTTER MAKES CONNECTED WITH ITS INVESTMENT IN HOGWARTS (YOU DO NOT HAVE TO MAKE THE ENTRY OF JAN. 2 ACQUIRING THE COMPANY) | |||||
| B) FILL IN THE ANSWERS FOR A THROUGH G | LET ME KNOW WHAT METHOD (INITIAL VALUE, EQUITY, PARTIAL EQUITY) YOU ARE USING | |||||
| C) MAKE ANY NECESSARY WORKSHEET ENTRIES | ||||||
| D) PREPARE A CONSOLIDATED BALANCE SHEET ON 12/31/2017 | ||||||
| E) PREPARE A CONSOLIDATED INCOME STATEMENT FOR 2017 | ||||||
| HINT: DON'T FORGET ABOUT DIVIDENDS THAT HOGWARTS AND/OR POTTER MAY HAVE PAID. | ||||||