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 80% 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 | |||||
REQUIRED: | ||||||
A) MAKE THE JOURNAL ENTRY POTTER MAKES WHEN IT ISSUES THE STOCK TO ACQUIRE HOGWARTS | ||||||
B) MAKE THE JOURNAL ENTRY HOGWARTS MAKES WHEN POTTER ISSUES THE STOCK TO ACQUIRE HOGWARTS | ||||||
C) MAKE ANY NECESSARY WORKSHEET ENTRIES | ||||||
D) PREPARE A CONSOLIDATED BALANCE SHEET ON 1/2/2017 | ||||||
BONUS 2 PTS NO PARTIAL CREDIT: WHAT WOULD BE THE AMOUNT OF GOODWILL IF POTTER WAS DOING ITS BOOKS UNDER IFRS? |
A) Journal entry in books of Potter | ||||
Dr | Cr | |||
Investment in Hogwarts | 550,000 | |||
To Share capital | 250,000 | |||
Securities Premium | 300,000 | |||
B) Journal entry in books of hogwarts | ||||
Land | 10,000 | |||
Building | 40,000 | |||
Equipment account | 30,000 | |||
Patent | 10,000 | |||
Retained earning | 10,000 | |||
C) Elimination entry | ||||
Share capital | 120,000 | |||
Retained Earning | 48,000 | |||
Goodwill | 382,000 | |||
Investment in Subsidiary | 550,000 | |||
Consolidated balancsheet | ||||
Particulars | Potter | Hogwarts | Elimination | Consolidated Balanchesheet |
Cash | 1,000,000 | 50,000 | 1,050,000 | |
Equipment | 1,000,000 | 100,000 | 1,100,000 | |
A/d equipment | (100,000) | (40,000) | (140,000) | |
Land | 2,000,000 | 30,000 | 2,030,000 | |
Building | 3,000,000 | 100,000 | 3,100,000 | |
Ad | (1,000,000) | 10,000 | (990,000) | |
Patent | 50,000 | 40,000 | 90,000 | |
Investment in Hogwart | 550,000 | - | (550,000) | - |
Goodwill | 382,000 | 382,000 | ||
6,500,000 | 290,000 | (168,000) | 6,622,000 | |
Account Payable | 1,000,000 | 40,000 | 1,040,000 | |
Notes payable | 1,000,000 | 40,000 | 1,040,000 | |
Common Stock | 3,250,000 | 150,000 | (120,000) | 3,280,000 |
Apic | 100,000 | - | 100,000 | |
Securities premium | 300,000 | 300,000 | ||
R/E | 850,000 | 60,000 | (48,000) | 862,000 |
6,500,000 | 290,000 | (168,000) | 6,622,000 |