You are on page 1of 16

CHAPTER 11

SUGGESTED ANSWERS
EXERCISES
Exercise 11 - 1
1. a.
Ordinary Share Capital, Sing Co.
Additional Paid-in Capital, Sing Co.
Retained Earnings, Sing Co.
Goodwill
Investment
Cost of interest acquired
Book value of interest acquired
(P100,000 + P20,000 + P25,000) x 100%
Goodwill
b.

Ordinary Share Capital, Sing Co.


Additional Paid-in Capital, Sing Co.
Investment
Profit or Loss /Gain on Business Combination
Retained Earnings, Sing Co.
Cost of interest acquired
Book value of interest acquired
(P100,000 + P80,000 - P30,000) x 100%
Negative Goodwill

c.1

Ordinary Share Capital, Sing Co.


Additional Paid-in Capital, Sing Co.
Goodwill
Investment
Retained Earnings, Sing Co.
Minority Interest
Cost of interest acquired
Book value of interest acquired
(100,000 + 40,000 5,000) x 75%
Goodwill
Grossed-up Goodwill (P18,750/75%)

c.2

100,000
20,000
25,000
15,000
160,000
P160,000
145,000
P 15,000
100,000
80,000
140,000
10,000
30,000
P140,000
150,000
P 10,000
75,000
30,000
25,000
120,000
3,750
6,250
P120,000
101,250
P 18,750
P 25,000

Ordinary Share Capital, Sing Co.


Additional Paid-in Capital, Sing Co.
Goodwill
Investment
Retained Earnings, Sing Co.

75,000
30,000
18,750

Ordinary Share Capital, Sing Co.


Additional Paid-in Capital, Sing Co.

100,000
40,000

120,000
3,750

2.
c.1

Chapter 11 Suggested Answers (AA2.2006)

Goodwill
Investment
Retained Earnings
Minority Interest
c.1

Ordinary Share Capital, Sing Co.


Additional Paid-in Capital, Sing Co.
Goodwill
Investment
Retained Earnings
Minority Interest
Minority interest::
Ordinary Share Capital
APIC
RE
Share in goodwill (P25,000 x 25%)

Exercise 11 2
Case A
Ordinary Share Capital, Soya Co.
Additional Paid-in Capital, Soya Co.
Retained Earnings, Soya Co.
Goodwill
Investment
Minority Interest
Cost
Book value of interest acquired
(P100,000 + P30,000 + P20,000) x 80%
Goodwill
Grossed-up Goodwill (P5,000/80%)
Ordinary Share Capital, Soya Co.
Additional Paid-in Capital, Soya Co.
Retained Earnings, Soya Co.
Goodwill
Investment
Case B
Ordinary Share Capital, Soya Co.
Additional Paid-in Capital, Soya Co.
Retained Earnings, Soya Co.
Minority Interest
Investment
Profit or Loss / Gain on Business Combination
Cost
Book value of interest acquired
(P50,000 + P20,000 + P10,000) x 75%
Negative Goodwill
Grossed-up Negative goodwill (P2,000/75%)

page2

25,000
120,000
5,000
40,000
100,000
40,000
18,750
120,000
5,000
33,750
P25,000
10,000
(1,250)
6,250
P 40,000

80,000
24,000
16,000
6,250
125,000
1,250
P125,000
120,000
P 5,000
P 6,250
80,000
24,000
16,000
5,000
125,000
37,500
15,000
7,500
667
58,000
2,667
P58,000
60,000
P 2,000
P 2,667

Chapter 11 Suggested Answers (AA2.2006)

Ordinary Share Capital, Soya Co.


Additional Paid-in Capital, Soya Co.
Retained Earnings, Soya Co.
Investment
Profit or Loss / Gain on Business Combination
Case C
Ordinary Share Capital, Soya Co.
Additional Paid-in Capital, Soya Co.
Minority Interest
Investment
Profit or Loss (Gain on Bus Com)
Retained Earnings, Soya Co.
Cost
Book value of interest acquired
(P80,000 + P40,000 - P10,000) x 60%
Negative Goodwill
Grossed-up Negative goodwill (P3,000 / 60%)
Ordinary Share Capital, Soya Co.
Additional Paid-in Capital, Soya Co.
Investment
Profit or Loss (Gain on Bus Com)
Retained Earnings, Soya Co.
Exercise 11 - 3
Case A
Ordinary Share Capital, Say Co.
Additional Paid-in Capital, Say Co.
Investment
Retained Earnings, Say Co.
Case B
Ordinary Share Capital, Say Co.
Additional Paid-in Capital, Say Co.
Plant and Equipment
Investment
Retained Earnings, Say Co.
Minority Interest

Cost
Book value of interest acquired
(P100,000 + P50,000 - P10,000) x 90%
Increase in P&E
Total increase in plant and equipment ((P18,000/90%)
Ordinary Share Capital, Say Co.
Additional Paid-in Capital, Say Co.
Plant and Equipment

page3

37,500
15,000
7,500
58,000
2,000
48,000
24,000
2,000
63,000
5,000
6,000
P63,000
66,000
P 3,000
P 5,000
48,000
24,000
63,000
3,000
6,000

100,000
50,000
140,000
10,000
90,000
45,000
20,000
144,000
9,000
2,000

P144,000
126,000
P 18,000
P 20,000
90,000
45,000
18,000

Chapter 11 Suggested Answers (AA2.2006)

page4

Investment
Retained Earnings, Say Co.
Case C
Ordinary Share Capital, Say Co.
Additional Paid-in Capital, Say Co.
Minority Interest
Investment
Inventories
Retained Earnings, Say Co.
Cost
Book value of interest acquired
(P100,000 +P50,000 - P10,000) 80%
Decrease in Inventory
Total decrease in inventory (P8,000/80%)
Ordinary Share Capital, Say Co.
Additional Paid-in Capital, Say Co.
Investment
Inventories
Retained Earnings, Say Co.
Exercise 11 - 4
a. Investment in Sax Co.
Ordinary Share Capital
Additional Paid-in Capital
Ordinary Share Capital, Sax Co.
Additional Paid-in Capital, Sox Co.
Retained Earnings, Sax Co.
Equipment
Investment in Sax Co.
Minority Interest
Cost (4,000 x P120)
Book value of interest acquired
(P450,000 x 90%)
Increase in Equipment
Total increase in equipment (P75,000/90%)
Ordinary Share Capital, Sax Co.
Additional Paid-in Capital, Sox Co.
Retained Earnings, Sax Co.
Equipment
Investment in Sax Co.
b.

144,000
9,000
80,000
40,000
2,000
104,000
10,000
8,000
P104,000
112,000
P 8,000
P 10,000
80,000
40,000
104,000
8,000
8,000
P480,000
400,000
80,000
90,000
225,000
90,000
83,333
480,000
8,333
P480,000
405,000
P 75,000
P 83,333
90,000
225,000
90,000
75,000
480,000

Investment in Sax Co.


Ordinary Share Capital
Additional Paid-in Capital

420,000

Ordinary Share Capital, Sax Co.


Additional Paid-in Capital, Sax Co.

90,000
225,000

350,000
70,000

Chapter 11 Suggested Answers (AA2.2006)

page5

Retained Earnings, Sax Co.


Goodwill
Investment in Sax Co.
Minority Interest
Cost (3,500 x P120)
Book value of interest acquired
(P450,000 x 90%)
Goodwill
Grossed-up Goodwill (P15,000/90%)

c.

90,000
16,667
420,000
1,667
P420,000
405,000
P 15,000
P 16,667

Ordinary Share Capital, Sax Co.


Additional Paid-in Capital, Sax Co.
Retained Earnings, Sax Co.
Goodwill
Investment in Sax Co.

90,000
225,000
90,000
15,000

Investment in Sax Co.


Ordinary Share Capital
Additional Paid-in Capital

360,000

Ordinary Share Capital, Sax Co.


Additional Paid-in Capital, Sax Co.
Retained Earnings, Sax Co.
Minority Interest
Inventory
Investment in Sax Co.
Profit or Loss / Gain on Business Combination

90,000
225,000
90,000
5,000

Cost (3,000 x P120)


Book value of interest acquired
(P450,000 x 90%)
Difference
Total adjustment (P45,000/90%)
Decrease in inventory
Negative goodwill
Ordinary Share Capital, Sax Co.
Additional Paid-in Capital, Sax Co.
Retained Earnings, Sax Co.
Inventory
Investment in Sax Co.
Profit or Loss / Gain on Business Combination

420,000
300,000
60,000

25,000
360,000
25,000
P360,000
405,000
P 45,000
P 50,000
25,000
P 25,000
90,000
225,000
90,000

Exercise 11 5
1.
Minority interest (P90,000 P15,000*)
Percentage of minority interest
Total Shareholders Equity of Sand
Less Ordinary Share Capital and APIC (P800,000 + P400,000)
Deficit of Sand
*Adjustment in assets: (Land P50,000 + Goodwill P100,000) x 10%
= P150,000 x 10% = P15,000

25,000
360,000
25,000
P

75,000
10%
P 750,000
1,200,000
P( 450,000)

Chapter 11 Suggested Answers (AA2.2006)

page6

2.

Consolidated balance of land


Less Book value of land of Pond Co.
FMV of Sands land
Less Excess of FMV over BV
BV of Sands land

P1,145,000
850,000
P 295,000
50,000
P 245,000

3.

Consolidated balance of liabilities


Less Liabilities of Pond
Liabilities of Sand

P440,000
340,000
P100,000

4.

Excess of cost over BV


Land
Goodwill
Book value (P750,000 x 90%)
Cost of investment

P 50,000
100,000

P150,000x90%

5.

Ordinary Share Capital (P800,000 x 10%)


APIC (P400,000 x 10%)
RE (P450,000 x 10%)
Adjustment in land and goodwill
Minority interest
Exercise 11 - 6
a. Total stockholders equity + asset adjustment, including goodwill
Less Minority interest (in TSE and asset adjustment)
Controlling interest
Percentage of ownership acquired (P159,375/P187,500)
b. Total stockholders' equity of Sill
Increase in fair value of assets:
Inventories
P 3,900
Plant assets
28,500
Patents
4,500
Current fair value of net identifiable assets
c.

P5,250 x 15%

d.

OS = P60,000 x 15%
APIC = P35,250 x 15%
RE = P50,100 x 15%
Share in asset adjustment
(P3,900 + P28,500 + P4,500 + P5,250) x 15%
Total

Exercise 11 - 7
a. Total current assets of Seeda = (P146,000 + P2,000) - P106,000
b.

P135,000
675,000
P810,000
P 80,000
40,000
( 45,000)
15,000
P 90,000
P187,500
28,125
P159,375
85%
P145,350

36,900
P182,250
P787.50
P 9,000.00
5,287.50
7,515.00
6,322.50
P28.125.00
P 42,000

Minority interest
Less Share in asset adjustment (P10,000 + P8,100) x 30%
Minority interest in subsidiary stockholders equity

P35,100
5,430
P29,670

Total stockholders equity of subsidiary (P29,670 / 30%)

P98,900

Chapter 11 Suggested Answers (AA2.2006)

page7

Exercise 11 8
1. Palomar Inventory
Samar Inventory at FMV
Consolidated inventory

P1,100,000
1,700,000
P2,800,000

2.

Palomar Buildings and equipment


Samar Buildings and equipment at FMV
Consolidated buildings and equipment

3.

ZERO. It is eliminated in the consolidated balance sheet.

4.

Cost
Book value of acquired interest
(P1,000,000 + P2,000,000 P400,000 P300,000)
Excess of cost over BV
Allocation of excess:
Decrease in inventory
Increase in buildings and equipment
Goodwill

5.

P4,000,000.
company.

P3,500,000
3,750,000
P7,250,000

P2,800,000
2,300,000
P 500,000
(P100,000)
250,000

150,000
P 350,000

The Ordinary Share Capital of Palomar, the acquiring

6. P1,050,000. The Retained Earnings of Palomar, the acquiring company.


Exercise 11 - 9
Inventories
20,000
Plant Assets
80,000
Ordinary Share Capital, Santa Co.
200,000
Paid-In Capital in Excess of Par - Santa Co.
210,000
Investment in Subsidiary
Retained Earnings, Santa Co.
PROBLEMS
Problem 11 - 1
Prime Inc. and Subsidiary Slime Corp.
Working Paper for Consolidated Statement of Financial Position
January 1, 2008

Debits
Cash and Other Current Assets
Plant, Property, and Equipment
Investment in Slime Corp.
Other Assets
Goodwill
Credits
Accumulated Depreciation
Liabilities
Ordinary Share Capital, Prime
Inc.

Prime
Inc.

Slime
Corp.

400,000
200,000
380,000
30,000

300,000
250,000

1,010,000

570,000

60,000
300,000
400,000

50,000
250,000

Eliminations
Dr.
Cr.

a 380,000
20,000
a. 110,000

420,000
90,000

Consolidated
Statement of
Finl Position
700,000
450,000
-----50,000
110,000
1,310.000
110,000
550,000
400,000

Chapter 11 Suggested Answers (AA2.2006)

Addl Paid-In Capital, Prime, Inc


Retained Earnings, Prime, Inc.
Ordinary Share Capital, Slime
Corp
Addl Paid-In Capital, Slime
Corp.
Retained Earnings, Slime Corp.

page8

180,000
70,000

1,010,000

180,000
70,000
200,000

a.200,000

40,000

a. 40,000

30,000
570,000

a. 30,000
380,000

380,000

1,310,000

Problem 11 - 2
Requirement 1
Cost
Book value of interest acquired:
Ordinary Share Capital
Additional paid-in capital
Retained earnings
Excess of cost over book value
Allocation of excess:
Inventory
Land
Equipment
Goodwill

P950,000
P200,000
100,000
400,000
P 30,000
50,000
130,000

700,000
P250,000

210,000
P 40,000

Requirement 2
Pole Co. and Subsidiary Sole Co.
Working Paper for Consolidated Statement of Financial Position
January 2, 2008
Pole
Co.

Sole
Co.

Eliminations
Dr.
Cr.

Consolidated
St. of Fin Pos.

300,00
0
200,00
0
150,00
0

50,000

350,000

100,000

300,000

Debits
Cash
Accounts Receivable
Inventory
Land
Equipment
Investment in Sole Co.
Goodwill

600,00
0
950,000

60,000 a

30,000

240,000

70,000 a. 50,000
470,000 a. 130,000

120,000
1,200,000
a.

a. 40,000
2,200,000

950,000
40,000
2,250,000

750,000
Credits
Accounts Payable

100,00
0

50,000

150,000

Chapter 11 Suggested Answers (AA2.2006)

Ord. Share Capital, Pole Co.

page9

600,00
0
1,500.000

Retained Earnings, Pole Co.


Ord. Share Capital, Sole Co.
APIC, Sole Co..
Retained Earnings, Sole Co.

600,000
1,500,000

200,000 a. 200,000
100,000 a. 100,000
a. 400.000
400,000
2,200.000
750,00
950,00
0
0

Requirement 2a
Cost
Book value of interest acquired:
Ordinary Share Capital
Additional paid-in capital
Retained earnings
Excess of cost over book value
Allocation of excess:
Inventory
Land
Equipment
Negative Goodwill

950,000

2,250,000
P810,000

P200,000
100,000
400,000

P700,000 x 90%

630,000
P180,000

P 30,000
50,000
130,000

210,000
P 30,000

Pole Co. and Subsidiary Sole Co.


Working Paper for Consolidated Statement of Financial Position
January 2, 2008
Debits
Cash
Accounts Receivable
Inventory
Land
Equipment
Investment in Sole Co.
Credits
Accounts Payable
Ord. Share Capital, Pole Co.
Retained Earnings, Pole Co.

Pole
Co.

Sole
Co.

300,000
200,000
150,000

50,000
100,000
60,000
70,000
470,000

600,000
950,000

Eliminations
Dr.

Minority
Interest

Consolidated
St. of Fin Pos
490,000
300,000
240,000
120,000
1,200,000

a 30,000
a. 50,000
a. 130,000
a.
810,000

2,200,000

750,000

2,250,000

100,000
600,000
1,500.000

50,000

150,000
600,000
1,530,000

Ord. Share Capital, Sole Co.


APIC, Sole Co..
Retained Earnings, Sole Co.
Minority interest
2,200.000

Problem 11 - 3
1. Inventory
Plant and Equipment
Patents
Goodwill
Ordinary Share Capital, Stork

a.
30,000
200,000
100,000
400,000

a. 180,000
a. 90,000
a. 360.000

750,000

840,00
0

20,000
10,000
40,000
70,000
840,000

30,000
100,000
50,000
50,000
80,000

70,000
2,350,000

Chapter 11 Suggested Answers (AA2.2006)

page10

Retained Earnings, Stork


Investment
Minority Interest

200,000
464,000
46,000

Cost
Book value of int. acquired
Ordinary Share Capital
Retained earnings
Total
Interest acquired
Excess of cost over book value
Gross up excess (P184,000 / 80%)
Allocation of excess;
Inventory
Plant and equipment
Patents
Goodwill

P464,000
P100,000
250,000
P350,000
80%

280,000
P184,000
P230,000

P 30,000
100,000
50,000
P

180,000
50,000

Inventory
Plant and Equipment
Patents
Goodwill
Ordinary Share Capital, Stork
Retained Earnings, Stork
Investment
2.

30,000
100,000
50,000
4,000
80,000
200,000
464,000

Inventory
Plant and Equipment
Patents
Ordinary Share Capital, Stork Co.
Retained Earnings, Stork Co.
Minority Interest
Profit or Loss / Gain on Business Combination
Investment
Cost
Book value of interest acquired
Excess of book value over cost
Gross up excess (P6,000 / 80%)
Allocation of excess:
Increase in inventory
Increase in plant & equipment
Increase in patents
Negative Goodwill

30,000
100,000
50,000
80,000
200,000
1,500
187,500
274,000
P274,000
280,000
P 6,000
P

P 30,000
100,000
50,000

Inventory
Plant and Equipment
Patents
Ordinary Share Capital, Stork Co.
Retained Earnings, Stork Co.
Profit or Loss / Gain on Business Combination
Investment

7,500

180,000
P187,500
30,000
100,000
50,000
80,000
200,000
186,000
274,000

Chapter 11 Suggested Answers (AA2.2006)

page11

Problem 11 - 4
1. Investment in Stride Co. (20,000 sh @ P10)
Ordinary Share Capital (20,000 sh @ P2)
Paid-In Capital in Excess of Par

2.

200,000
40,000
160,000

Investment in Stride Co.


Cash

30,000

Retained Earnings, Stride Co.


Goodwill

20,000

Ordinary Share Capital, Stride Co.


Paid-In Capital in Excess of Par, Stride Co.
Retained Earnings, Stride Co.
Current Assets
Plant Assets
Long-Term Debt
Goodwill
Investment in Stride Co.

25,000
50,000
55,000
5,000
40,000
10,000
45,000

30,000
20,000

230,000

Cost [(P20,000 x P10) + P30,000]


Book value of int. acquired
(P25,000 + P50,000 + P55,000) x 100%
Excess of cost over book value
Allocation of excess;
Inventories
P 5,000
Plant assets
40,000
Long-term debt
10,000
Goodwill

P230,000
130,000
P 100,000

55,000
P 45,000

Problem 11 - 5
Plow Corp. and Subsidiary Slow Co.
Working Paper for Consolidated Financial Statements
July 1, 2008
Plow
Corp.
Debits
Cash
Accounts Receivable
Notes Receivable
NR Discounted
Inventories
Prepaid Expenses
Advances to Slow Co.
Investment in Slow Co.
Property and Equipment,
net
Goodwill

Slow
Co.

15,000
25,000
70,000

10,000
20,000
45,000

(25,000)

(30,000)

50,000
15,000
25,000

60,000
8,000

93,400
85,000

Eliminations
Dr.
Cr.
(f)
(b)
(e)

8,000
10,000
20,000

(d) 10,000
(e) 20,000

Minority
Interest

Consolidated
Statement of
Finl Position
25,000
37,000
85,000
(25,000)
110,000
23,000

(g)
(a)
100,000

10,000
15,000
93,400
185,000

(a) 31,000

31,000

Chapter 11 Suggested Answers (AA2.2006)

Credits
Current Liabilities

353,400

213,000

80,000

40,000

Advances from Plow Corp.


Loans Payable
Ordinary Share Capital ,
Plow Corp.
RE, Plow Corp.
Ordinary Share Capital,
Slow Co.
RE, Slow Co.
Minority Interest

page12

25,000
193,400
100,000

471,000
(b) 10,000
(f) 8,000
(c ) 10,000
(g) 15,000

(d)

10,000

112,000

70,000

263,400
100,000

(20,000)

53,400

50,000

(a) 40,000

10,000

28,000

(a) 22,400

5,600
15,600

213,000

174,150

Cost
Book value of int. acquired
(P50,000 + P28,000) x 80%
Excess of cost over book value

174,150

P93,400
62,400
P31,000

MULTIPLE CHOICE
11-A

1.
2.
3.
4.
5.
6.
7.
8.

B
D
B
A
C
A
D
D

11-B

1.

Cost of investment
Book value of interest acquired:
P200,000 + P400,000 +P800,000 x 100%
Excess of cost over book value
Increase in FV P150,000 P50,000
Goodwill

11-C

1.

Cost of investment
FMV of net assets acquired (P815,000 P150,000)
Goodwill

11-D

1.

Cost of investment
Book value of interest acquired
(P7,560,000 P560,000 P3,360,000)
Negative Goodwill

11-E

1.

Number of shares issued to Roscoe


Excess of MV over par value of stock
APIC recognized upon merger
APIC of Tanner

P2,000,000
1,400,000
P 600,000
100,000
P 500,000
P765,000
665,000
P100,000
P2,968,000
3,640,000
P 672,000
100,000
x P8.00
P800,000
650,000

(20,000)
10,000
15,600
471,000

Chapter 11 Suggested Answers (AA2.2006)

page13

APIC reflected in the Consolidated Statement of Finl Pos


11-F
11-G

11-H

11-I

1.

Investment (P 26,000 @ 100)


Ordinary Share Capital

P1,450,000

2,600,000
2,600,000

1.

1,080 (P180,000/P100)

2.

Cost of investment
Book value of int. acquired
[(P180,000 + P50,000 + P30,0000) x 60%]
Excess of cost over book value
Gross up excess (P5,200 / 60%)

P 161,200

P 104,000
2.080
P106,080

3.

(P180,000 + P50,000 + P30,000) x 40%


(P5,200 x 40%)
Total

1.

(P120,000 P120) (P125,000 P100)

2.

(P125,000 + P50,000) x 20%

3.

Cost
Book value of interest acquired (P175,000 x 80%)
Excess of book value over cost

4.

1.

Cost
Book value of interest acquired
(P10,000 + P32,350) x 80%
Goodwill

60%

P
P

80%
P35,000
P120,000
140,000
( P20,000)

40,000

33,880
6,120

Gross up excess (P6,120 / 80%)


Controlling interest (P7,650 x 80%)
Minority interest (P7,650 x 20%)
2.

Ordinary Share Capital (P10,000 x 80%)


Retained earnings (P32,350 x 80%)

3.

(P10,000 + P32,350) x 20%


Add Share in goodwill
Total

4.

11-J

1.

Cost (P100,000 x P10)


FMV of net tangible assets
Negative Goodwill reported in the consolidated statement of
financial position as part of Parent Company Retained
Earnings

11-K

1.

Minority interest in subsidiary TSE (P550,000 x 20%)


Add Adjustment of assets

156,000
5,200
8,667

P7,650
P6,120
P1,530
P 8,000
P 25,880
P

8,470
1,530
P 10,000

P1,000,000
1,400,000
P 400,000

P110,000

Chapter 11 Suggested Answers (AA2.2006)

2.

page14

(P120,000 + P100,000 + P130,000) 20%


Total

70,000
P180,000

Minority interest
Add adjustment of assets
Total

P110,000
44,000
P154,000

Cost of investment
Book value of investment (P550,000 x 80%)
Excess of cost over book value
Allocation of excess:
Inventory
PPE
Goodwill

P720,000
440,000
P280,000
P120,000
100,000

220,000
P60,000

1.

P100,000 20%

P 500,000

2.

P500,000 x 80%

P 400,000

11-M

1.
2.

A
A

P500,000 + P45,000
(P500,000 x 90%) + P45,000

P 545,000
P 495,000

11-N

1.

Cost (4,500 @ P140)


Book value of interest acquired
(P500,000 + P125,000) x 90%
Excess of cost over book value treated as goodwill
Assets of Panda and Selina [(P3.125,000 P630,000) +
P875,000)]
Combined assets

11-L

11-O

11-P

1.

2.

P 630,000
P

562,500
67,500

3,370,000
P3,437,500

Excess of cost over book value


Gross up excess (P36,000 / 60%)
Allocation of excess:
Land (P150,000 P100,000 )
Goodwill

P 36,000
P60,000
50,000
P 10,000
P 80,000
24,000
P104,000

3.

Minority interest in subsidiary TSE (P200,000 x 40%)


Add Share in adjustment of assets (P50,000 + P 10,000) 40%
Total

1.

Total assets of Plant and Slant


Less: Amount paid for investments
Total assets to be reported in the consolidated balance sheet

P5,250,000
1,425,000
P3,600,000

2.

P3,000,000 + P600,000

P3,600,000

3.

Cost
BV of interest acquired (P750,000 +P900,000) x 80%

P1,710,000
1,320,000

Chapter 11 Suggested Answers (AA2.2006)

page15

Excess of cost over book value

11-Q 1.

11-R

Gross up excess (P390,000 / 80%)

P487,500

Minority interest %
Share of minority interest in the adjustment
Minority interest in subsidiary TSE
Total

20%
P 97,000
330,000
P427,500

Cost
Book value of interest acquired
(P200,000 + P400,000 + P1,200,000) x 100%
Excess of cost over book value
Allocation of excess:
Decrease in inventories
(P100,000)
Increase in PPE
200,000
Goodwill

2.

The retained earnings of the parent company, Plumber.

1.

Total current assets of Polka and Stress


Excess of investment cost over its book value
allocated to inventory
Cost
Book value (P50,000 x 90%)
Excess of cost over book value

2.

3.

4.

11-S

P 390,000

P3,000,000
1,800,000
P1,200,000
100,000
P1,100,000

90,000

P60,000
45,000
P15,000

Portion allocated to inventory


Current assets in the consolidated balance sheet

10,000
P100,000

Noncurrent assets of Polka and Stress


Excess of investment cost over its book value
allocated to goodwill (P15,000 P10,000)
Noncurrent assets in the consolidated balance sheet

P 130,000

Minority interest (P50,000 x 10%)


Share in assets adjustments (P10,000 x 10%)
Total

Long-term debt of Polka, Jan. 1, 2008


Long-term borrowings made on Jan. 2, 2008
(P60,000 x 9/10)
Total

P 50,000
54,000
P104,000
P420,000

1.

(P1,460,000 + P20,000) P1,060,000

2.

Minority interest
Parent shareholders equity
Total

5,000
P 135,000

5,000
1,000
6,000

351,000
4,610,000

P4,961,000

Chapter 11 Suggested Answers (AA2.2006)

page16

You might also like