4. |
(a) |
Distinguish between purchased goodwill and self-generated goodwill. How is each type of goodwill treated in company accounts? |
6+10 |
|
(b) |
The balance sheet (summarised) of Tinker Ltd. as on 31 March 2005 was as follows: |
|
|
|
| Rs. | | | Rs. |
Equity shares of Rs. 10 each, fully paid General reserve Dividend equalisation reserve Share premium Profit and loss account Sundry creditors |
50,00,000 10,00,000 5,00,000 3,00,000 2,00,000 15,00,000 |
|
Goodwill Plant & machinery Investments Stocks Debtors Cash and bank |
5,00,000 55,00,000 5,00,000 8,00,000 9,50,000 2,50,000 |
| 85,00,000 | | | 85,00,000 |
|
|
|
|
The company's profit and loss account for the year ended 31 March 2005 showed a net profit (before tax) of Rs. 25,00,000. The profit includes interest on investment of Rs. 50,000. Goodwill is being written off Rs. 50,000 per annum. The applicable income tax rate is 40 per cent. It is expected that the company will be able to maintain its present level of performance. Plant and machinery is revalued at Rs. 70,00,000. Future depreciation charge is to go up by Rs. 1,00,000. Normal return on capital employed may be taken at 10 per cent. Compute the value of goodwill of the company based on 4 years' purchase of maintainable super profit. The capital employed figure is to be calculated on the basis of the last year-end position. |
|
5. |
Puskar Enterprise has its head office in Ranchi and a branch in Imphal. The following trial balance has been extracted from the books of account as at 31 March 2005: |
5+5+6 |
| |
| Head Office | | Branch |
| Dr. Rs. | Cr. Rs. | | Dr. Rs. | Cr. Rs. |
Capital Debtors Creditors Purchases Sales Goods sent to branch at invoice price Fixed assets (net) Stock (1 April 2004) Stock adjustment (unrealised profit) Head office/branch current a/c Administrative and selling expenses Cash and bank Provision for bad debts |
3,00,000
27,42,000
10,50,000 24,000
5,25,000 8,41,5000 46,500 |
16,50,000
1,50,000
25,50,000 11,40,000
12,000
27,000 |
|
1,80,000
11,25,000 2,00,0000 60,0000
74,500 39,000 |
13,11,000
3,60,000
7,500 |
| 55,29,0000 | 55,29,000 | | 16,78,500 | 16,78,5000 |
|
|
|
Other relevant information:
(1) | All goods are purchased by the head office. Goods are sent to branch at cost plus 25 per cent. |
(2) | Stocks at 31 March 2005 were valued at:
H.O. Branch | Rs. 36,000 Rs. 45,000 (invoice price) |
|
(3) | Depreciation is to be provided on fixed assets at 10% on book value. |
(4) | Bad debt provision is to be maintained at 5% on debtors as at the end of the year. |
(5) | Cash in transit from branch to head office at 31st March 2005 at invoice price was Rs. 15,000. |
Prepare, in columner form, the branch and head office trading and profit and loss accounts for the year ended 31 March 2005 and a combined balance sheet for Puskar Enterprise as on that date. |
|
|
6. |
The balance sheet of Bomex Ltd. as at 31 March 2005 was as follows: |
16 |
| |
Liabilities | Rs. | | Assets | Rs. |
Equity shares (Rs. 10) General reserves Profit and loss account 12% debentures Provision for depreciation on equipment Staff welfare fund Proposed dividend Sundry creditors |
10,00,000 5,00,000 2,00,000 6,00,000
3,00,000 80,000 1,50,000 3,70,000 |
|
Goodwill Equipment (at cost) Stocks Debtors Cash and bank Advertisement suspense account |
2,00,000 18,00,000 7,00,000 3,00,000 1,50,000 50,000 |
| 32,00,000 | | | 32,00,000 |
|
|
|
You are required to calculate the value of each equity share on assets basis. |
|
|
The following further information is available:
(1) | A fair after tax return on capital employed for this type of business is 18%. |
(2) | Equipment is to be revalued at Rs. 16,00,000. |
(3) | Stocks are considered to have a net realisable value of Rs. 6,60,000. |
(4) | Goodwill in this type of business is normally valued at 3 years' super profits. |
(5) | Included in the debtors is a balance of Rs. 20,000 which may prove irrecoverable. |
(6) | Profits for the last three years (before interest and taxes) are
2004-05 2003-04 2002-03 | Rs. 10,80,000 10,20,000 11,00,000 |
|
(7) | Company profits are taxed at 40%. |
|
|