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 | |