C. P93,500 - Refer To Computation in (A)

procedure would be not be applicable where the NCI on goodwill impairment loss would not be proportionate to NCI acquired.
c. P93,500 – refer to computation in (a)

Secret form 7,00
Merchandise inventory, December 1................................................0,00 P
14,400 0
Purchases.............................................................................................
. 4,100
Shipments from home office...............................................................
10,200
Merchandise available for sale.......................................................... P
28,700
Less: Merchandise Inventory, December 31.....................................
14,600
Cost of goods
sold......................................................................................................
. 14,100
Gross
profit....................................................................................................
............................. P 5,900
Acquisition expenses
Acquisition/merger expenses
Cash
Costs to Issue and Register Stocks

Share Issue Costs
Buildings 16,000,000
Equipment
Identifiable intangibles
Current liabilities ( 1,500,000)
Long-term liabilities (12, 000,000)
Negative excess: Gain on acquisition

Share Issue Costs/APIC
Cash
3.
Current assets
Investments
Land
Buildings
Equipment
Goodwill
Current liabilities
Long-term liabilities
Estimated liability for Contigent Cons.
Common stock
Additional paid-in capital
Consideration transferred:
Shares (100,000 x P100)
Consideration transferred
Less: MV of Assets and Liabilities Acquired:
Current assets
Investments
Land
Equipment
Positive excess: Goodwill

Cash
Consideration transferred
Less: MV of Assets and Liabilities Acquired:
Cash and receivables 200,000,000
Inventories 400,000,000
Property, plant & equipment 5,500,000,000
ulas
Current liabilities (
400,
000)
Long-term liabilities (47,0 15,8
00,0 80,0
00) 00
Positive excess: Goodwill 6,12
0,00
0
Current liabilities
Positive excess: Goodwill
Acquisition/merger expenses 1,100
Cash 1,100

APIC 500
Cash 500
2.(in millions)
Cash 90
Receivables 190
Inventories 7,000
Plant & equipment 40,000
Trademarks 4,000
Brand names 5,000
Secret formulas 7,000
Noncompetition agreements 10,000
Current liabilities 400
Long-term liabilities 47,000
Cash 18,000
Common stock, P2 par 100
A. Sales............................................................................................................... 42,000
Shipments to Branch................................................................ ………… 35,000
Unrealized Intercompany Inventory Profit........................................... 7,000
Cost of merchandise shipped t branch: P42,000/1.20= P35,000.
Secret form 7,00
Merchandise inventory, December 1................................................ 0,00 P
14,400 0
Purchases..........................................................................................
.... 4,100
Shipments from home office...............................................................
10,200
Merchandise available for sale.......................................................... P
28,700
Less: Merchandise Inventory, December 31.....................................
14,600
Cost of goods
sold...................................................................................................
.... 14,100
Gross
profit.................................................................................................
................................ P 5,900
Acquisition/merger expenses
Cash

Share Issue Costs
Equipment
Negative excess: Gain on acquisition

Cash
3.
Current assets
Investments
Land
Buildings
Equipment
Goodwill
Current liabilities
Common stock
Additional paid-in capital
Consideration transferred:
procedure would be not be applicable where the NCI on goodwill impairment loss would
not be proportionate to NCI acquired.
Investment in S Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 656,000
Investment income (P820,000 x 80%). . . . . . . . . . . . . . . . . . . . . 656,000
Amortization of Allocated Excess

None, since there is no amount available
Unrealized Gain on Sale of Equipment

No entry
1/1/20x4
Selling price……………………………………… P740,000
3. CRE, 12/31/20x6 – P73,150
Consolidated Retained Earnings, December 31, 20x6
Retained earnings - Pen Company, December 31, 20x6 (cost model P 91,000
Adjustment to convert from cost model to equity method for purposes of
consolidation or to establish reciprocity:/Parent’s share in adjusted net
increased in subsidiary’s retained earnings:
procedure would be not be applicable where the NCI on goodwill impairment loss would not be
proportionate to NCI acquired.
32,000
c. P93,500 – refer to computation in (a) 32,000
procedure would be not be applicable where the NCI on goodwill impairment loss would


No entry
1/1/20x4
Selling price……………………………………… P740,000
Less: Book value:
procedure would be not be applicable where the NCI on goodwill impairment loss would not be proportionate to NCI
acquired.

d.
d.1. P75,000. Retained earnings of Parent on the date of acquisition should always be the same with the
Consolidated Retained Earnings also on the date of acquisition.
d.2
Retained earnings of P Co, 1/1/20x4 P75,000
Add; Net income under equity method (given) _87,725
P162,725
Less: Dividends of P Company ___5,000
Retained Earnings of P Co., 12/31/20x4 under equity method P157,725
d.3
Retained earnings of P Co., (same with Consolidated RE), 1/1/20x4 P75,000
Add; Controlling Interest in CNI same with Net Income in d.2 above under
equity method but not cost model _87,725
P162,725
Consolidated Retained Earnings, 12/31/20x4 P157,725
e. P263,075 = P238,000 + (P40,000 x 85%) – (P9,000, div x 85%) – (P1,500, impair, x 85%)
5. Reconciliation of Investment balance – Cost Model to Equity Method

Investment balance under cost model P 238,000
Retroactive adjustments: (Sill’s net income less dividends)
Sill’s net income – 20x4 P 40,000
Less: Sill’s dividend – 20x4 ___9,000
Increase in retained earnings (NI less dividend) P 31,000
Less: Cumulative amortization of allocated excess _______0
P 31,000
X: Controlling interests ____85%
P 26,350
Less: Impairment of goodwill (P1,500 x 85%) ___1,275 __25,075
Investment balance under equity method P263,075
Reconciliation of Retained Earnings – Cost Model to Equity Method

Retained earnings, 12/31/20x4 under cost model(requirement 1 d.2) P 132,650
Retroactive adjustments: (Sill’s net income less dividends)
Sill’s net income – 20x4 P 40,000
Less: Sill’s dividend – 20x4 ___9,000
Increase in retained earnings (NI less dividend) P 31,000
Less: Cumulative amortization of allocated excess _______0
P 31,000
X: Controlling interests ____85%
P 26,350
Less: Impairment of goodwill (P1,500 x 85%) ___1,275 __25,075
Retained earnings, 12/31/20x4 under equity method(requirement 2 d.2) P157,725
Problem III
Cost of 85% investment 646,000
Fair value of Subsidiary (Implied cost of 100% investment); P646,000/85% 760,000
Less: Carrying amount of Silk’s net assets =
Carrying amount of Silk’s shareholders’ equity
Common/Ordinary shares 500,000
Retained earnings 100,000
600,000
Allocated Excess: Acquisition differential – December 31, 20x4 160,000
Less: Over/under valuation of A/L (Allocated to):
Increase in Inventory 70,000
Patents 90,000
Non-controlling interest (15% x 760,000, fair value of subsidiary),12/31/20x4 114,000
85%  (52,000 – 9,000) ________ 36,550_
Consolidated profit (loss) attributable to
Pen’s shareholders (13,650) (21,200)
3. CRE, 12/31/20x6 – P73,150

Consolidated Retained Earnings, December 31, 20x6
Retained earnings - Pen Company, December 31, 20x6 (cost model P 91,000
a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

b. FV of NCI, 12/31/20x6:
Non-controlling interest (full-goodwill), December 31, 20x6
Common stock – Subsidiary Company, December 31, 20x6 . . . . . . . . . . . . . . . . . . P 400,000
Retained earnings – Subsidiary Company, December 31, 20x6
Retained earnings – Subsidiary Company, January 1, 20x6
(P100,000 + P80,000 – P25,000 – P35,000 – P10,000).............................. P110,000
Add: Net income of Small for 20x6……………………………………………….. 90,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000
Less: Dividends paid – 20x6…………………………………………………………. 40,000 160,000
Stockholders’ equity – Subsidiary Company, December 31, 20x5 . . . . . . . . . . . . . P 560,000
Adjustments to reflect fair value - (over) undervaluation of assets and
liabilities, date of acquisition (January 1, 20x4)- decreased in Net Assets . . . . ( 30,000)
Investment income 60,000 67,500
Investment income 26,,250
Investment in Small (75% x Small’s profit) 26,250
Dividend of Subsidiary
Cash (75% x Small’s dividends) 18,750 7,500 30,000
Investment in Small 18,750 7,500 30,000
Investment income (75% x amortization of PD*) 19,500 3,975
Investment in Small 19,500 3,975
Investment in Small 10,500

Investment income
10,500
c. Consolidated Retained Earnings, 1/1/20x6 – P498,500
Consolidated Retained Earnings, January 1, 20x6
Retained earnings - Large Company, January 1, 20x6 (cost model) P500,000
Retained earnings – Small, January 1, 20x6
(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
Less: Retained earnings – Small, January 1, 20x4 (date of acquisition) 100,000
Increase in retained earnings since date of acquisition P 10,000
Less: Amortization of allocated excess – 20x4 26,000
Amortization of allocated excess – 20x5 (14,000)
P ( 2,000)
Multiplied by: Controlling interests %................... _____75%
P ( 1,500)
Less: Goodwill impairment loss (full-goodwill) – 20x6 ________0 (___1,500)
Consolidated Retained earnings, January 1, 20x6 P498,500
The CRE, December 31, 20x6 would be as follows:

Add: Controlling Interest in Consolidated Net Income or Profit attributable to
equity holders of Large for 20x6 233,525
Total P717,550
Less: Dividends paid – Large Company for 20x6 70,000
Consolidated Retained Earnings, December 31, 20x6 P662,025
Over/ Annual Current

Account Adjustments to be amortized Under Life Amount Year(20x4) 20x5
Inventory P16,000 1 P 16,000 P 16,000 P -
Subject to Annual Amortization
Patents 20,000 10 2,000 2,000 ___2,000
Amortization P 18,000 P 18,000 P 2,000
Impairment of goodwill (full) 99,000 - ________ _____ ___9,900
P 18,000 P 18,000 P 11,900
20x5
Consolidated Net Income for 20x5
Bonds payable… 4,800 4 1,200 1,200 1,200
P 13,200 P 13,200 P 7,200
20x4: First Year after Acquisition
Parent Company Cost Model Entry
January 1, 20x4:
(1) Investment in S Company…………………………………………… 372,000
Cash…………………………………………………………………….. 372,000
Acquisition of S Company.
January 1, 20x4 – December 31, 20x4:

(2) Cash……………………… 28,800
Dividend income (P36,000x 80%)……………. 28,800
118. c HH expense ..........................................................................................................P621,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000
Unamortized acquisition differential / allocated excess / increase in net assets:
{P300,000, allocated excess – {P40,000 - (P14,000 x 3) + P19,300, full impairment __282,500
P 842,500
Multiplied by: Non-controlling Interest percentage . . . . . . . . . . . . . . . . . . . . . . . . . ______25%
FV of Non-controlling interest (full-goodwill), 12/31/20x6. . . . . . . . . . . . . . . . . . . . . P 210,675

(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

b. FV of NCI, 12/31/20x6:
(P100,000 + P80,000 – P25,000 – P35,000 – P10,000).............................. P110,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000

Investment income
10,500
(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
P ( 2,000)
P ( 1,500)

Total P717,550

Inventory P16,000 1 P 16,000 P 16,000 P -
Patents 20,000 10 2,000 2,000 ___2,000
P 18,000 P 18,000 P 11,900
20x5
Bonds payable… 4,800 4 1,200 1,200 1,200
P 13,200 P 13,200 P 7,200
January 1, 20x4:
Cash…………………………………………………………………….. 372,000

(2) Cash……………………… 28,800
118. c HH expense ..........................................................................................................P621,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000
P 842,500

(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

b. FV of NCI, 12/31/20x6:
(P100,000 + P80,000 – P25,000 – P35,000 – P10,000).............................. P110,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000

Investment income
10,500
(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
P ( 2,000)
P ( 1,500)

Total P717,550

Inventory P16,000 1 P 16,000 P 16,000 P -
Patents 20,000 10 2,000 2,000 ___2,000
P 18,000 P 18,000 P 11,900
20x5
Bonds payable… 4,800 4 1,200 1,200 1,200
P 13,200 P 13,200 P 7,200
January 1, 20x4:
Cash…………………………………………………………………….. 372,000

(2) Cash……………………… 28,800
118. c HH expense ..........................................................................................................P621,000
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . P200,000
P 842,500
(P100,000 + P80,00 – P25,000 – P35,000 – P10,000) P 110,000
d. P233.525
Net income from own/separate operations
Parent Company: Large Company [P200,000 – (P40,000 x 75%)] P170,000
Small Company 90,000
Total P260,000
Less: Non-controlling Interest in Net Income* P 21,175
Amortization of allocated excess (14,000)
Goodwill impairment _19,300 __26,475
Controlling Interest in Consolidated Net Income or Profit
attributable to equity holders of parent………….. P233,525
Add: Non-controlling Interest in Net Income (NCINI) __21,175
Consolidated Net Income for 20x6 P254,700
*Net income of subsidiary – 20x6 P 90,000
Amortization of allocated excess – 20x6 ( 14,000)
P 104,000
Multiplied by: Non-controlling interest %.......... 25%
P 26,000
Less: Non-controlling interest on impairment loss on full-goodwill ( (P19,300 x 25%)* ___4,825
Non-controlling Interest in Net Income (NCINI) P 21,175
*this procedure would be not be applicable where the NCI on goodwill impairment loss would not be proportionate
to NCI acquired.
e. P21,175 – refer to (d) for computations
Note: Regardless of the method used (cost or equity) answers for No. 2 (a) to (e) above are exactly the same.
Problem II
A.
1.
a. P87,725
Net income from own/separate operations
Pill Company P55,000
Sill Company 40,000
Total P95,000
Less: Non-controlling Interest in Net Income* P 5,775
Amortization of allocated excess 0
Goodwill impairment 1,500 __7,275
Controlling Interest in Consolidated Net Income or Profit
attributable to equity holders of parent………….. P87,725
Add: Non-controlling Interest in Net Income (NCINI) __5,775
Consolidated Net Income for 20x4 P93,500
b. P5,775
Amortization of allocated excess – 20x4 ( 0))
P 40,000
Multiplied by: Non-controlling interest %.......... _____15%
P 6,000
Less: Non-controlling interest on impairment loss on full-goodwill (P1,500 x 15%)* _____225
*this procedure would be not be applicable where the NCI on goodwill impairment loss would not be proportionate
to NCI acquired.

d.
d.2
Add; Net income under cost method [P55,000 + (P9,000 x 85%)] _62,650
P 137,650
Retained Earnings of P Co, 12/31/20x4 under cost model P 132,650

Amortization of allocated excess – 20x4 ( 0))
P 40,000
Multiplied by: Non-controlling interest %.......... _____15%
P 6,000
Less: Non-controlling interest on impairment loss on full-goodwill (P1,500 x 15%)* _____225
*this procedure would be not be applicable where the NCI on goodwill impairment loss would
Chapter 18
Problem I
A. Downstream Sale
1.
Cost Model – 20x5 (104,000/130,000 = 80% ownership)
Dividends – S Company
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,000
Dividend income (P60,000 x 80%) . . . . . . . . . . . . . . . . . . . . . . . 48,000
Net Income – S Company

No entry

No entry

No entry
Realized Gain on Sale – depreciation

No entry
Equity Method – 20x5

Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000
Investment in S Co (60,000 x 80%) . . . . . . . . . . . . . . . . . . . . . . . 32,000


Equipment 540,000
Beginning R/E – Prince 100,000
Accumulated Depreciation 640,000
Accumulated Depreciation (P100,000/4) × 2 50,000

Depreciation Expense 25,000
Equity Method
Equipment 540,000
Investment in S Co. 100,000

3 Controlling Interest in Consolidated Net Income:

Prince Company’s income from its
independent operations P3,270,000
Reported net income of Serf Company P820,000
Plus profit on intercompany sale of
equipment considered to be realized
through depreciation in 20x4 25,000
Reported subsidiary income that has been
realized in transactions with third
parties 845,000
× .8
Prince Company’s share thereof 676,000
Controlling Interest in Consolidated net income P3,946,000
4. Noncontrolling Interest Calculation:

Reported income of Serf Company P820,000
Plus: Intercompany profit considered realized
in the current period 25,000
P845,000
Noncontrolling interest in Serf Company
(.20 × 845,000) P169,000
5. NCI-CNI (No. 4) P 169,000

CI-CNI (No. 3) 3,946,000
CNI P4,115,000
or,
P Company’s net income from own/separate operations…………. P3,270,000
Realized gain on sale of equipment (downstream sales) through depreciation 0
P Company’s realized net income from separate operations…….….. P3,270,000
S Company’s net income from own operations…………………………………. P 820,000
Realized gain on sale of equipment (upstream sales) through depreciation* 25,000
Son Company’s realized net income from separate operations*…….….. P 845,000 845,000
Total P4,115,000
Less: Amortization of allocated excess…………………… 0
Consolidated Net Income for 20x5 P4,115,000
Less: Non-controlling Interest in Net Income* * 169,000
Controlling Interest in Consolidated Net Income or Profit attributable to
equity holders of parent – 20x5………….. P3,946,000
Or, alternatively
Chapter 18
Problem I
A. Downstream Sale
1.
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,000

No entry

No entry

No entry

No entry

Equipment 540,000


parties 845,000
× .8

P845,000
(.20 × 845,000) P169,000
5. NCI-CNI (No. 4) P 169,000

CI-CNI (No. 3) 3,946,000
CNI P4,115,000
or,
Total P4,115,000
Or, alternatively
Chapter 18
Problem I
A. Downstream Sale
1.
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,000

No entry

No entry

No entry

No entry
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000
Investment in S Co (60,000 x 80%) . . . . . . . . . . . . . . . . . . . . . . . 32,000



No entry
1/1/20x4
Selling price……………………………………… P740,000
Less: Book value:
Cost…………………………………………P 1,280,000
Less: Accumulated depreciation
P1,280,000/8 years x 4 years……. 640,000 640,000
Unrealized gain on sales………………………. P 100,000
Realized gain on sale thru depreciation
based on remaining life of equipment
[P100,000 / (8 – 4, expired years)……… P 25,000
Realized Gain on Sale – depreciation 25,000

Investment in S Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2. Working Paper Elimination Entries:

Cost Model
Equipment 540,000

Equity Method
Equipment 540,000


parties 845,000
× .8

P845,000
(.20 × 845,000) P169,000
5. NCI-CNI (No. 4) P 169,000

CI-CNI (No. 3) 3,946,000
CNI P4,115,000
or,
Total P4,115,000
Or, alternatively

d.
d.2
Add; Net income under cost method [P55,000 + (P9,000 x 85%)] _62,650
P 137,650

C. P93,500 - Refer To Computation in (A)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

C. P93,500 - Refer To Computation in (A)

Uploaded by

Copyright:

Available Formats

procedure would be not be applicable where the NCI on goodwill impairment loss would not be proportionate to NCI acquired.

c. P93,500 – refer to computation in (a)

Costs to Issue and Register Stocks

Costs to Issue and Register Stocks

Costs to Issue and Register Stocks

Positive excess: Goodwill

Costs to Issue and Register Stocks

Costs to Issue and Register Stocks

Costs to Issue and Register Stocks

Amortization of Allocated Excess

Unrealized Gain on Sale of Equipment

Amortization of Allocated Excess

Unrealized Gain on Sale of Equipment

c. P93,500 – refer to computation in (a)

5. Reconciliation of Investment balance – Cost Model to Equity Method

Reconciliation of Retained Earnings – Cost Model to Equity Method

3. CRE, 12/31/20x6 – P73,150

a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

Investment in Small 10,500

The CRE, December 31, 20x6 would be as follows:

Over/ Annual Current

January 1, 20x4 – December 31, 20x4:

c. Consolidated Retained Earnings, 1/1/20x6 – P498,500

a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

Investment in Small 10,500

The CRE, December 31, 20x6 would be as follows:

Over/ Annual Current

January 1, 20x4 – December 31, 20x4:

c. Consolidated Retained Earnings, 1/1/20x6 – P498,500

a. Goodwill, 12/31/20x6 (P330,000 – P19,300) P 310,700

Investment in Small 10,500

The CRE, December 31, 20x6 would be as follows:

Over/ Annual Current

January 1, 20x4 – December 31, 20x4:

e. P21,175 – refer to (d) for computations

c. P93,500 – refer to computation in (a)

*Net income of subsidiary – 20x4 P 40,000

Net Income – S Company

Amortization of Allocated Excess

Unrealized Gain on Sale of Equipment

Realized Gain on Sale – depreciation

Equity Method – 20x5

Net Income – S Company

Amortization of Allocated Excess

Accumulated Depreciation (P100,000/4) × 2 50,000

Accumulated Depreciation (P100,000/4) × 2 50,000

3 Controlling Interest in Consolidated Net Income:

4. Noncontrolling Interest Calculation:

5. NCI-CNI (No. 4) P 169,000

Retained Earnings of P Co, 12/31/20x4 under cost model P 132,650

Net Income – S Company

Amortization of Allocated Excess

Unrealized Gain on Sale of Equipment

Realized Gain on Sale – depreciation

Equity Method – 20x5

Accumulated Depreciation (P100,000/4) × 2 50,000

3 Controlling Interest in Consolidated Net Income:

4. Noncontrolling Interest Calculation:

5. NCI-CNI (No. 4) P 169,000

Retained Earnings of P Co, 12/31/20x4 under cost model P 132,650

Net Income – S Company

Amortization of Allocated Excess

Unrealized Gain on Sale of Equipment