Paper Corp. purchased 70% of the outstanding shares of Sand Ltd. on January 1, Year 2, at a cost of $87,850. Paper has always used the equity method to account for its investments. On January 1, Year 2, Sand had common shares of $50,000 and retained earnings of $26,600, and fair values were equal to carrying amounts for all its net assets, except inventory (fair value was $4,400 less than carrying amount) and equipment (fair value was $13,800 greater than carrying amount). The equipment, which is used for research, had an estimated remaining life of six years on January 1, Year 2.

The following are the financial statements of Paper Corp. and its subsidiary Sand Ltd. as at December 31, Year 5:

BALANCE SHEETS
At December 31, Year 5
	Paper			Sand
Cash	$			$	18,000
Accounts receivable		40,000			29,900
Note receivable					34,300
Inventory		78,000			48,000
Equipment (net)		264,000			80,000
Land		179,000			38,000
Investment in Sand		130,389
	$	691,389		$	248,200
Bank indebtedness	$	142,320		$
Accounts payable		66,000			58,200
Notes payable		34,300
Common shares		150,000			50,000
Retained earnings		298,769			140,000
	$	691,389		$	248,200

INCOME STATEMENTS
For the year ended December 31, Year 5
	Paper			Sand
Sales	$	830,000		$	324,300
Management fee revenue		20,400
Equity method income from Sand		874
Interest income					3,430
Gain on sale of land					17,300
		851,274			345,030
Cost of sales		498,000			216,200
Research and development expenses		44,000			15,200
Interest expense		16,400
Miscellaneous expenses		114,000			28,000
Income taxes		71,780			34,252
		744,180			293,652
Net income	$	107,094		$	51,378

Additional Information

During Year 5, Sand made a cash payment of $1,700 per month to Paper for management fees, which is included in Sands Miscellaneous expenses.

During Year 5, Paper made intercompany sales of $25,000 to Sand. The December 31, Year 5, inventory of Sand contained goods purchased from Paper amounting to $7,500. These sales had a gross profit of 35%.

On April 1, Year 5, Paper acquired land from Sand for $34,300. This land had been recorded on Sands books at a carrying amount of $17,000. Paper paid for the land by signing a $34,300 note payable to Sand, bearing yearly interest at 10%. Interest for Year 5 was paid by Paper in cash on December 31, Year 5. This land was still being held by Paper on December 31, Year 5.

The value of consolidated goodwill remained unchanged from January 1, Year 2, to July Year 5. On July 1, Year 5, a valuation was performed, indicating that the recoverable amount of consolidated goodwill was $4,300.

During the year ended December 31, Year 5, Paper paid dividends of $80,000 and Sand paid dividends of $20,000.

Sand and Paper pay taxes at a 40% rate. Assume that none of the gains or losses were capital gains or losses.

Required:

(a) Prepare, in good form, a calculation of goodwill and any undepleted acquisition differential as of December 31, Year 5. (Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Omit $ sign in your response.)

	Balance			Changes to						Balance
	January 1, Year 2			Year 2-4			Year 5			Dec. 31, Year 5
Inventory		$			$			$			$
Equipment
Goodwill
		$			$			$			$

(b) Prepare Papers consolidated income statement for the year ended December 31, Year 5, with expenses classified by function. (Round your answer to nearest whole dollar.)

(c) Calculate the following balances that would appear on Papers consolidated balance sheet as at December 31, Year 5: (Leave no cells blank - be certain to enter "0" wherever required. Omit $ sign in your response.)

(i) Inventory $

(ii) Land $

(iii) Notes payable $

(iv) Non-controlling interest $

(v) Common shares $

(d) Assume that an independent business valuator valued the non-controlling interest at $33,600 at the date of acquisition. Calculate goodwill impairment loss and profit attributable to non-controlling interest for the year ended December 31, Year 5. (Omit $ sign in your response.)

Goodwill impairment loss		$
Profit attributable to non-controlling interest		$