At the beginning of year 1, P Ltd acquired all the assets and liabilities of S...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
At the beginning of year 1, P Ltd acquired all the assets and liabilities of S Ltd on a cumulative dividend basis when S Ltd recorded a dividend payable of $2,000. Details of the consideration transferred are as follows. 1. PLtd paid $16,000 cash to S Ltd by two instalments: $11,000 at the beginning of year 1 and the remaining two years later. Suppose the bank interest rate was 5%. 2. P Ltd issued 2,000 shares to S Ltd when its share price was $2 per share on the acquisition date. The cost of issuing these shares amounted to $5,000. 3. Due to doubts as to whether its share price could remain at or above the $2 level for three months, P Ltd agreed to compensate shareholders of S Ltd for the value of any decrease in the share price below $2. P Ltd believed that there was a 40% probability that its share price would fall to $1.60. 4. P Ltd provided a self-generated patent to S Ltd worth $900 on the date of acquisition. 5. P Ltd paid $10,000 for consulting and brokerage services in relation to acquisition. 6. On the date of acquisition, S Ltd had two unrecorded items: 1) an unrecorded patent of $1,200 (fair value) with an impairment loss of $400 in year 2 and 2) an unrecorded liability with a fair value of $5,000 and S Ltd has settled this liability by end of year 2 for $$5,500 (Use Litigation expense a/c). 7. The income tax rate was 30%. At the acquisition date, S Ltd reported $10,000 of share capital and $4,000 of retained earnings and its assets and liabilities were recorded as fair value except for the following: Carrying amount Fair value Land $4,000 $16,000 Status Sold during year 2 for $18,000 Plant (original cost $6,000) 4,200 2,800 Had a further 4-year life Inventory 6,000 5,000 Sold 90% in year 1 and the remaining in year 2 Goodwill 500 P Ltd did not recognize goodwill recorded by S Ltd P Ltd's share price remained above $2 per share within the guarantee period. There was no impairment loss on goodwill since acquisition. Financial statements of the two firms for and at end of year 2 are as follows. P Ltd S Ltd Sales revenue $30,000 $8,000 Cost of sales (18,000) (5,500) Gross profit 12,000 2,500 Gain on sale of land 14,000 Depreciation (amortization) expense (1,000) (500) Litigation expense (5,500) Other expenses (2,000) (1,000) Income tax expense (1,800) (1,200) Profit for the year 7,200 8,300 Retained earnings (year 2 opening) 12,800 6,000 20,000 14,300 Dividend (500) Retained earnings (year 2 ending) 20,000 13,800 Share capital ($1 par value for both firms) 25,000 10,000 Contingent liability 1,000 Deferred tax liability 500 Other liabilities 1,500 1,200 Total equity and liabilities $ 48,000 $ 25,000 Land Plant Accumulated depreciation $ 8,000 12,000 (4,000) $ 5,000 11,500 (4,000) Deferred tax asset Inventory Cash Investment in S Ltd Goodwill Total Assets Required 500 5,000 3,000 8,065 9,000 18,435 500 $ 48,000 $ 25,000 1. Calculate P Ltd's cost of investment in S Ltd on the acquisition date (Round the discount factor to 7 decimal places and final answer to the nearest dollar amount). (12 marks) 2. Calculate the amount of goodwill involved at the acquisition date. (16 marks) 3. Prepare consolidation worksheet entries at the acquisition date. (23 marks) 4. Prepare consolidation worksheet entries at the end of year 2. (33 marks) 5. Prepare the consolidation worksheet for and at the end of year 2. (36 marks) At the beginning of year 1, P Ltd acquired all the assets and liabilities of S Ltd on a cumulative dividend basis when S Ltd recorded a dividend payable of $2,000. Details of the consideration transferred are as follows. 1. PLtd paid $16,000 cash to S Ltd by two instalments: $11,000 at the beginning of year 1 and the remaining two years later. Suppose the bank interest rate was 5%. 2. P Ltd issued 2,000 shares to S Ltd when its share price was $2 per share on the acquisition date. The cost of issuing these shares amounted to $5,000. 3. Due to doubts as to whether its share price could remain at or above the $2 level for three months, P Ltd agreed to compensate shareholders of S Ltd for the value of any decrease in the share price below $2. P Ltd believed that there was a 40% probability that its share price would fall to $1.60. 4. P Ltd provided a self-generated patent to S Ltd worth $900 on the date of acquisition. 5. P Ltd paid $10,000 for consulting and brokerage services in relation to acquisition. 6. On the date of acquisition, S Ltd had two unrecorded items: 1) an unrecorded patent of $1,200 (fair value) with an impairment loss of $400 in year 2 and 2) an unrecorded liability with a fair value of $5,000 and S Ltd has settled this liability by end of year 2 for $$5,500 (Use Litigation expense a/c). 7. The income tax rate was 30%. At the acquisition date, S Ltd reported $10,000 of share capital and $4,000 of retained earnings and its assets and liabilities were recorded as fair value except for the following: Carrying amount Fair value Land $4,000 $16,000 Status Sold during year 2 for $18,000 Plant (original cost $6,000) 4,200 2,800 Had a further 4-year life Inventory 6,000 5,000 Sold 90% in year 1 and the remaining in year 2 Goodwill 500 P Ltd did not recognize goodwill recorded by S Ltd P Ltd's share price remained above $2 per share within the guarantee period. There was no impairment loss on goodwill since acquisition. Financial statements of the two firms for and at end of year 2 are as follows. P Ltd S Ltd Sales revenue $30,000 $8,000 Cost of sales (18,000) (5,500) Gross profit 12,000 2,500 Gain on sale of land 14,000 Depreciation (amortization) expense (1,000) (500) Litigation expense (5,500) Other expenses (2,000) (1,000) Income tax expense (1,800) (1,200) Profit for the year 7,200 8,300 Retained earnings (year 2 opening) 12,800 6,000 20,000 14,300 Dividend (500) Retained earnings (year 2 ending) 20,000 13,800 Share capital ($1 par value for both firms) 25,000 10,000 Contingent liability 1,000 Deferred tax liability 500 Other liabilities 1,500 1,200 Total equity and liabilities $ 48,000 $ 25,000 Land Plant Accumulated depreciation $ 8,000 12,000 (4,000) $ 5,000 11,500 (4,000) Deferred tax asset Inventory Cash Investment in S Ltd Goodwill Total Assets Required 500 5,000 3,000 8,065 9,000 18,435 500 $ 48,000 $ 25,000 1. Calculate P Ltd's cost of investment in S Ltd on the acquisition date (Round the discount factor to 7 decimal places and final answer to the nearest dollar amount). (12 marks) 2. Calculate the amount of goodwill involved at the acquisition date. (16 marks) 3. Prepare consolidation worksheet entries at the acquisition date. (23 marks) 4. Prepare consolidation worksheet entries at the end of year 2. (33 marks) 5. Prepare the consolidation worksheet for and at the end of year 2. (36 marks)
Expert Answer:
Related Book For
Advanced Accounting
ISBN: 9780132568968
11th Edition
Authors: Floyd A. Beams, Joseph H. Anthony, Bruce Bettinghaus, Kenneth Smith
Posted Date:
Students also viewed these accounting questions
-
6.19. Refer to Commercial properties Problem 6.18. Assume that regression model (6.5) for four predictor variables with independent normal error terms is appropriate. a. Test whether there is a...
-
write the differences between Microprocessors and Microcomputers. compare between them and draw the block diagram for each one. B) define the interface and mention it's types with brief description....
-
Resources. What resources will you require in order to make progress in your quest towards that vision? One of your goals should be how and where will you obtain the needed resources? Will they come...
-
Question 4 The following is the baseline case that we have for Albion Computers in the class, where the exchange rate will remain at $/=1.60: Sales (50,000 units at 1,000/unit) Variable costs (50,000...
-
Compare and contrast good-value pricing and everyday low pricing (EDLP).
-
Determine the APY for an APR of 7% for quarterly and monthly compounding periods.
-
Correctly apply the rules for the order of operations to accurately compute the following: \((-8) / 2 \times 3-9 \times 2^{4} / 12+9 \times(-4)^{2} / 2^{3}\).
-
You are doing the audit of Peckinpah Tire and Parts, a wholesale auto parts company. You have decided to use monetary unit sampling (MUS) for the audit of accounts receivable and inventory. The...
-
eBook Problem 8-09 You are valuing a bank. The bank currently has assets of $315 per share. Five years from now (that is, at the end of five years), you expect their assets per share to be $465....
-
Max's Company invests in the bonds issued by CarmCorp. On 1/1/21 Max buys $240,000 of 5% bonds that pay interest on 1/1. They mature in 10 years and yield 6%. Max pays $222,336. On 12/31/21,...
-
Thingumabobs Inc. makes both widgets and gadgets. Both use whatsits in the manufacture of its products. The Widget Division makes its own whatsits, but the Gadget Division purchases its whatsits from...
-
a program which performs a-star search to find the solution to any... a program which performs a-star search to find the solution to any given board position for 15 puzzle using two types of...
-
Calculate the asset turnover ratio. (Enter your response as a decimal rounded to 2 places.)
-
4. A 495 kg satellite is to be placed in a geosynchronous orbit around a) Calculate the Gravitational Potential Energy on the surface of Mars. b) Calculate the total energy of the satellite when it...
-
You may recall that our client, Hilda, has a business: manufacturing and selling lotions. At her business (non-union), she employs 200 people. One of the workers, Sadie, 40 years old, is requesting...
-
You have obtained data in an WGS84 (CSRS), UTM coordinate system (zone17) and wish to include it in a project in a WGS84 (CSRS), MTM coordinate system. Describe conceptually the operations that you...
-
The roof of a refrigerated truck compartment is of composite construction, consisting of a layer of foamed urethane insulation (t2 = 50 mm, ki = 0.026 W/m K sandwiched between aluminum alloy panels...
-
1. When equipment was purchased with general fund resources, which of the following accounts would have been increased in the general fund? a. Due from general fixed assets account group b....
-
The balance sheet of Roger, Susan, and Tom, who share partnership profits 30 percent, 30 percent, and 40 percent, respectively, included the following balances on January 1, 2011, the date of...
-
Pal Corporation has $108,000 income from its own operations for 2011, and $42,000 income from Sir Corporation, its 70 percent-owned subsidiary. Sirs net income of $60,000 consists of $66,000...
-
3. You sign a two-year lease with a landlord for an apartment. The rent will be $1,000 per month. A clause in the lease requires payment on the first of every month. The clause states that the...
-
4. Federal antitrust statutes are complex, but the basic goal is straightforward: to prevent a major industry from being so dominated by a small group of corporations that they destroy competition...
-
6. Explain what "promulgated rules according to the informal rulemaking process" means.
Study smarter with the SolutionInn App