You are on page 1of 2

Capital stock Pop P 1,500,000

Retained earnings Pop

Controlling interest

NCI 140,000
Stockholders' equity P 2,590,000

9.
Consolidated current assets P140,000
Current assets a Pit 106,000
Current assets elimination is Sam P40,000
Intercompany receivable eliminated 2,000
Current assets Sam P 42,000

10.
Fair value of net assets after P125,000

acquisition Sam

(P25,000/20%)

Less allocated excess:


Plant and equipment P12,500
Goodwill 7,500 20,000
Book value of identifiable net P

assets before acquisition 105,000

11.
Price paid (parent) P2,000,000
Divided by parent's interest ÷80%
Implied value of subsidiary P2,500,000
NCI share x20%
implied fair value of NCI P500,000

12.

NCI at implied fair value P 500,000


Price paid (parent)

Total

Less book value of identifiable 1,875,000

net assets Sure


Excess 625,000

Allocation/adjustments:
'inventories P(100,000)
adding (200,000)

You might also like