Professional Documents
Culture Documents
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.
c.1
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
75,000
30,000
18,750
100,000
40,000
120,000
3,750
2.
c.1
Goodwill
Investment
Retained Earnings
Minority Interest
c.1
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
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
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
420,000
90,000
225,000
350,000
70,000
page5
c.
90,000
16,667
420,000
1,667
P420,000
405,000
P 15,000
P 16,667
90,000
225,000
90,000
15,000
360,000
90,000
225,000
90,000
5,000
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)
page6
2.
P1,145,000
850,000
P 295,000
50,000
P 245,000
3.
P440,000
340,000
P100,000
4.
P 50,000
100,000
P150,000x90%
5.
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
P98,900
page7
Exercise 11 8
1. Palomar Inventory
Samar Inventory at FMV
Consolidated inventory
P1,100,000
1,700,000
P2,800,000
2.
3.
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
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
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
page9
600,00
0
1,500.000
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.
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
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
page10
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
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
30,000
20,000
25,000
50,000
55,000
5,000
40,000
10,000
45,000
30,000
20,000
230,000
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
Credits
Current Liabilities
353,400
213,000
80,000
40,000
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.
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
page13
11-H
11-I
1.
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.
1.
2.
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
3.
4.
11-J
1.
11-K
1.
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
2.
page14
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.
11-L
11-O
11-P
1.
2.
P 630,000
P
562,500
67,500
3,370,000
P3,437,500
P 36,000
P60,000
50,000
P 10,000
P 80,000
24,000
P104,000
3.
1.
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
page15
11-Q 1.
11-R
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.
1.
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
10,000
P100,000
P 130,000
P 50,000
54,000
P104,000
P420,000
1.
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
page16