Question

In: Accounting

Vwalika plc was created on 1 January 2010 with a share capital of K150,000, fully paid...

  1. Vwalika plc was created on 1 January 2010 with a share capital of K150,000, fully paid in cash on that date. The price level index at that date was 100. The following transactions were recorded:

Purchased equipment for K90,000, K40,000 paid when the index was 100, and payment of the balance being deferred for 18 months.

Purchased goods for K88,000 when the index was 100.

Purchased goods for K90,000 when the index was 110.

Sold goods for K200,000 when the index was 120, the cost of sales amounting to K120,000. Cash expenses amounted to K32,000, and a depreciation provision of 10 per cent on historic cost of equipment was made at year end.

Additional information as at 31 December 2010 was as follows:

Trade debtors                                                                                       K36,000

Bank balance                                                                                         K81,000

Creditors                                                                                                K67,000

Closing inventory was valued at K58,000 on a FIFO basis.

The index at year end was 120.

Required:

  1. Calculate the purchasing power gain or loss on the monetary items.
  2. Prepare an inflation-adjusted income statement for the year ended 31 December 2010.
  3. Prepare an inflation- adjusted balance sheet as at 31 December 2010 when the price level index was 130.

Solutions

Expert Solution

Calculation of Purchasing Power Gain or Loss

Average Price Index = (Begining Index+ Ending Index)/2 = (100+120)/2= 110

Sales = 200000 * 110/120 =183333

Less: cost of sales =128800

(88000 * 110/100+ 32000 *110/110)

Cash Expense = 35200

(32000 * 110/100)     

= 19333

Add ; Closing Stock (58000 * 110/110) = 58000

Profit before depreciation & tax = 77333

Depreciation on Equipment = 9900

(90000* 110/100*10%)

Profit before Tax (PBT) = 67433

Inflation-adjusted income statement for the year ended 31 December 2010

Sales =.200000 * 120/120 = 200000

Less: Cost of sales = 140509

(88000 * 120/100+ 32000 *120/110)

Gross Profit = 59491

Less: Cash Expense = 38400

(32000 * 120/100)

= 21091

Add : Inventory on End date = 63273

(58000 * 120/110)

Profit before depreciation and tax = 84364

Less; Depreciation = 10800   

(90000* 120/100*10%)

Profit before tax = 73564

inflation- adjusted balance sheet as at 31 December 2010

Liabilities Inflated Value

Share capital 150000 150000 * 130/100 = 195000

Net profit 39000 189000 39000 * 130/115 = 44087 239087

(200000-120000-32000-9000(90000*10%)

Creditors 67000 67000 * 130/115 = 75739

Total 256000 314826

Assets

Bank Balance 81000 81000 * 130/115 = 91565

Debtors 36000 36000 * 130/115 = 40696

Equipment(90000-9000) 81000 81000 * 130/115 = 91565

Closing Stock 58000 58000 * 130/115= 68545

Total 256000 292371

Net Monetary Loss (314826-292371) = (22455)      

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Hornet plc acquired 60% of the equity share capital of Alton on 1 January 2009 for...
Hornet plc acquired 60% of the equity share capital of Alton on 1 January 2009 for a cash consideration of $ 4.5 M. The fair value of net assets of Alton at this date was $6 and full goodwill method is used. During 2009 until 31 December 2009 Alton made a net income of $2. On 1 January 2010, Hornet acquired an additional 30% of equity of Alton for $ 2M. On 1 January 2010, identifiable net assets of Alton...
On January 1, 2010, Porter Company purchased an 80% interest in the capital stock of Salem...
On January 1, 2010, Porter Company purchased an 80% interest in the capital stock of Salem Company for $850,000. At that time, Salem Company had capital stock of $550,000 an retained earnings of $80,000. Differences between the fair value and the book value of the identifiable assets of Salem Company were as follows: Fair Value in Excess of Book Value Equipment............. $130,000 Land............. 65,000 Inventory............. 40,000 The book values of all other assets and liabilities of Salem Company were equal...
QUESTION ONE Ibajane PLC is planning to make a bid for the entire share capital of...
QUESTION ONE Ibajane PLC is planning to make a bid for the entire share capital of Luano PLC, a company operating in the same industry of honey processing. Ibajane PLC is expected that a bid of K75, 000 of the entire share capital of Luano PLC will be successful and most likely to be approved by the regulators. The acquisition of Luano PLC will increase Ibajane PLC’s after tax operating cash flows over the next few years by: Year 1...
Q4 a) On January 1st 2019 one share of BBK plc is priced at $35 and...
Q4 a) On January 1st 2019 one share of BBK plc is priced at $35 and is expected to pay a dividend of $1.25 in 6 months and a further dividend of $1.00 in 1 year. The relevant risk-free rate of interest is 3% per annum with continuous compounding. What should be the price of a forward contract, written on a BBK share, which matures immediately after the second dividend is paid and what is the initial value of the...
BLUECHIP PLC just paid a dividend of $2.00 per share. The managing director just announced that...
BLUECHIP PLC just paid a dividend of $2.00 per share. The managing director just announced that it is planned to increase dividends at a rate of 6% indefinitely. An appropriate discount rate for this company is 16% per annum. What is the firm’s expected dividend stream over the next 3 years?    What is the firm’s current stock price? What is the firm’s expected value in one year? d.What is the expected dividend yield, capital gains yield and total return...
Digital Plc just paid a dividend of $3 per share. Analysts expect its dividend to grow...
Digital Plc just paid a dividend of $3 per share. Analysts expect its dividend to grow at 12% per year for the next three years and then 6% per year, indefinitely thereafter. If the required rate of return on the stock is 10%, what is the current value of the stock? a) 93 b) 87 c) 77 d) 69 e) 98
Plano Ltd, whose capital consisted of $50000 in fully paid shares, was wound up as a...
Plano Ltd, whose capital consisted of $50000 in fully paid shares, was wound up as a result of a court order. Its liquidator realised $1,343,300 from the sale of the company’s assets. This amount included $340,000 from the proceeds on sale of the company’s land and buildings. Debts proved and admitted were: Unsecured Notes 200000 Debentures (secured by circulating security interest) 600000 First mortgage on land and buildings 200000 Trade accounts payable 160000 PAYG tax instalment 1560 Fringe benefits tax...
On January 1, 2017, ABMLJ Corporation paid $9 per share to a group of Fuller Corporation...
On January 1, 2017, ABMLJ Corporation paid $9 per share to a group of Fuller Corporation shareholders to acquire 60,000 shares of Fuller’s outstanding voting stock. The remaining 40,000 shares of Fuller continued to trade in the market close to its recent average of $8.50 per share both before and after the acquisition by ABMLJ. Fuller’s acquisition date balance sheet follows:                                                                                                                                   Current assets 15,800 Liabilities 239,000 Property and equipment (net) 309,800 Common stock 100,000 Patents 238,400 Retained earnings 225,000 564,000...
On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation...
On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $7.50 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,100 Liabilities $ 213,500 Property and equipment (net) 308,100 Common...
On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation...
On January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $8.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,200 Liabilities $ 215,000 Property and equipment (net) 328,200 Common...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT