70.2K

Verified Solution

Link Copied!

Paper Corp. purchased 70% of the outstanding shares of Sand Ltd. on January 1, Year 2 at a cost of $92,855. 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 $31,250, and fair values were equal to carrying amounts for all its net assets, except Inventory (fair value was $5.600 less than carrying amount) and equipment (fair value was $18.000 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 $ $ 24,00 Accounts receivable 46, eee 34,100 Note receivable 33,900 Inventory 88, 2ee 51, eee Equipment (net) 310.ee 83,000 Land 197,eee 44.ee Investment in Sand 138,992 $788,192 $27,000 Bank indebtedness $188, 2e5 $ Accounts payable 78,000 65,eee Notes payable 33,900 Connon shares 150.800 50,000 Retained earnings 330,687 155,eee $788,192 $ 270,000 Sand $ 401,700 INCOME STATEMENTS For the year ended December 31, Year 5 Paper Sales $ 854,000 Management fee revenue 27,689 Equity method income from Sand 1,956 Interest income Gain on sale of land 883,556 Cost of sales 512,482 Research and development expenses 47,080 Interest expense 21,200 Miscellaneous expenses 120,000 Income taxes 73,180 773, 788 3,390 18,9ee 415,990 267,800 17,600 35, 2ee 38,156 358,756 Gain on sale of land 10,9ee 415,990 267,800 17,600 Cost of sales Research and development expenses Interest expense Miscellaneous expenses Income taxes 883,556 512,480 47,080 21,200 120,000 73,182 773, 780 $ 189,856 35,200 38,156 358,756 57,234 Net income $ Additional Information During Year 5. Sand made a cash payment of $2,300 per month to Paper for management fees, which is included in Sand's Miscellaneous expenses. During Year 5. Paper made Intercompany sales of $120.000 to Sand. The December 31. Year 5. Inventory of Sand contained goods purchased from Paper amounting to $36,000. These sales had a gross profit of 35%. On April 1. Year 5. Paper acquired land from Sand for $33,900. This land had been recorded on Sand's books at a carrying amount of $23.000. Paper paid for the land by signing a $33.900 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 $4.900. During the year ended December 31, Year 5. Paper pald dividends of $80.000 and Sand pald 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 January 1, Year 2 $-5,600 Changes to Year 2-4 $ 5,600 Year 5 Balance Dec. 31, Year 5 $ Inventory Equipment Goodwill 18,000 -9000 - 3800 600 44250 -39350 X 4900 $ 56650 -3480 $ -42350 $ 18980 18.00 -9000 -3000 602 Equipment Goodwill 44250 -39350 4900 $ 56650 -3400 $ -42350 $ 18980 (b) Prepare Paper's consolidated Income statement for the year ended December 31. Year 5. with expenses classified by function. (Round your answer to nearest whole dollar.) Answer is not complete. PAPER CORP. Consolidated Income Statement For the Year Ended December 31, Year 5 Sales 1,135,700 Investment and interest income 848 Total revenue Cost of goods sold Interest expense Research & development expenses Miscellaneous expense Income taxes OOOOO 1,138,548 672,800 18,658 67,600 165.950 145.800 x 1,071,808 84,740 $ Total expenses Net income Attributable to Shareholders of Paper Non-controlling interest 109,240 $ 109,240 (d) Assume that an Independent business valuator valued the non-controlling Interest at $38.200 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 $ Paper Corp. purchased 70% of the outstanding shares of Sand Ltd. on January 1, Year 2 at a cost of $92,855. 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 $31,250, and fair values were equal to carrying amounts for all its net assets, except Inventory (fair value was $5.600 less than carrying amount) and equipment (fair value was $18.000 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 $ $ 24,00 Accounts receivable 46, eee 34,100 Note receivable 33,900 Inventory 88, 2ee 51, eee Equipment (net) 310.ee 83,000 Land 197,eee 44.ee Investment in Sand 138,992 $788,192 $27,000 Bank indebtedness $188, 2e5 $ Accounts payable 78,000 65,eee Notes payable 33,900 Connon shares 150.800 50,000 Retained earnings 330,687 155,eee $788,192 $ 270,000 Sand $ 401,700 INCOME STATEMENTS For the year ended December 31, Year 5 Paper Sales $ 854,000 Management fee revenue 27,689 Equity method income from Sand 1,956 Interest income Gain on sale of land 883,556 Cost of sales 512,482 Research and development expenses 47,080 Interest expense 21,200 Miscellaneous expenses 120,000 Income taxes 73,180 773, 788 3,390 18,9ee 415,990 267,800 17,600 35, 2ee 38,156 358,756 Gain on sale of land 10,9ee 415,990 267,800 17,600 Cost of sales Research and development expenses Interest expense Miscellaneous expenses Income taxes 883,556 512,480 47,080 21,200 120,000 73,182 773, 780 $ 189,856 35,200 38,156 358,756 57,234 Net income $ Additional Information During Year 5. Sand made a cash payment of $2,300 per month to Paper for management fees, which is included in Sand's Miscellaneous expenses. During Year 5. Paper made Intercompany sales of $120.000 to Sand. The December 31. Year 5. Inventory of Sand contained goods purchased from Paper amounting to $36,000. These sales had a gross profit of 35%. On April 1. Year 5. Paper acquired land from Sand for $33,900. This land had been recorded on Sand's books at a carrying amount of $23.000. Paper paid for the land by signing a $33.900 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 $4.900. During the year ended December 31, Year 5. Paper pald dividends of $80.000 and Sand pald 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 January 1, Year 2 $-5,600 Changes to Year 2-4 $ 5,600 Year 5 Balance Dec. 31, Year 5 $ Inventory Equipment Goodwill 18,000 -9000 - 3800 600 44250 -39350 X 4900 $ 56650 -3480 $ -42350 $ 18980 18.00 -9000 -3000 602 Equipment Goodwill 44250 -39350 4900 $ 56650 -3400 $ -42350 $ 18980 (b) Prepare Paper's consolidated Income statement for the year ended December 31. Year 5. with expenses classified by function. (Round your answer to nearest whole dollar.) Answer is not complete. PAPER CORP. Consolidated Income Statement For the Year Ended December 31, Year 5 Sales 1,135,700 Investment and interest income 848 Total revenue Cost of goods sold Interest expense Research & development expenses Miscellaneous expense Income taxes OOOOO 1,138,548 672,800 18,658 67,600 165.950 145.800 x 1,071,808 84,740 $ Total expenses Net income Attributable to Shareholders of Paper Non-controlling interest 109,240 $ 109,240 (d) Assume that an Independent business valuator valued the non-controlling Interest at $38.200 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 $

Answer & Explanation Solved by verified expert

See Answer