The trial balance of Jackman Ltd at 1 January 2019 was as follows:

DebitCreditShare capitalPreference - 16 000 fully paid shares16000Ordinary - 70 500 fully paid shares70000Retained earnings43000Equipment84000Accumulated depreciation - equipment20000Inventories36000Accounts receivable34000Investments12000Patents7000Debentures8000Accounts payable16000173000173000At this date, all the assets and liabilities of Jackman Ltd are sold to Hugh Ltd, with Jackman Ltd going into voluntary liquidation. The terms of acquisition are:

(a)Hugh Ltd is to take over all the assets of Jackman Ltd, as well as the accounts payable of Jackman Ltd.

(b)Costs of liquidation of $700 are to be paid by Jackman Ltd with funds supplied by Hugh Ltd.

(c)Preference shares in Jackman Ltd are to receive two fully paid shares in Hugh Ltd for every three shares held, or alternatively, $0.80 per share in cash payable at the acquisition date.

(d)Ordinary shareholders of Jackman Ltd are to receive two fully paid ordinary shares in Hugh Ltd for every share held or, alternatively, $2.50 in cash payable half at the acquisition date and half in one year's time.

(e)Debenture holders of Jackman Ltd are to be paid in cash out of funds provided by Hugh Ltd. The debentures have a fair value of $102 per $100 debenture.

(f)All shares issued by Hugh Ltd have a fair value of $1.20 per share.

(g)Costs of issuing and registering the shares issued by Hugh Ltd amount to $80 for the preference shares and $200 for the ordinary shares.

(h)Legal and accounting costs associated with the acquisition of Jackman Ltd amount to $2000.

The two parties agree on the terms of the arrangement, and holders of 6 000 preference shares and 10000 ordinary shares elect to receive cash.

Hugh Ltd assesses the fair values of the identifiable assets and liabilities of Jackman Ltd to be as follows:

Fair valueEquipment72000Inventories40000Accounts receivable29000Patents8000Investments12000Accounts payable16000

Hugh Ltd has an incremental borrowing rate of 10%.

Required

(a)Prepare the acquisition analysis in relation to the above acquisition by Hugh Ltd.