Professional Documents
Culture Documents
1. Prepare the journal entries to record the acquisition in XYZ's separate book of accounts.
2. Compute the goodwill arising from this business combination (Note: show your computation)
Computation of Goodwill
Computation
Consideration Transferred P 560,000
Add: Non-controlling interest in the acquire (fair P 600,000 x 30% 180,000
value)
Previously held equity interest in the acquiree 0
Total 740,000
Less: Fair value of net identifiable assets acquired Total FV of asset less Liabilities
(20,000+20,000+100,000+10,000+540,000-90,000) 600,000
Goodwill P 140,000
3. Prepare eelimination entries: (To eliminate investment in subsidiary and recognize the changes in fair value of the asset and goodwill).
Elimination Entries: (To eliminate investment in subsidiary and recognize the changes in fair value of the asset and goodwill)
Goodwill 140,000
Investment in Subsidiary 140,000
#
OR
#
4. Prepare a consolidation worksheet
Consolidation Worksheet
XYZ Group
Consolidation Worksheet
January 1, 2020
ABC Co. XYZ Co. Elimination Entries Consolidated Amounts
(Parent) (Subsidiary) (Adjustments)
ASSETS DR. CR.
Cash 100,000 20,000 120,000
Accounts Receivable 120,000 40,000 20,000 140,000
Inventory 400,000 100,000 500,000
Investment in Subsidiary 560,000 560,000
Prepaid Assets 30,000 10,000 40,000
Building ,net 1,200,000 400,000 140,000 1,740,000
Goodwill 140,000 140,000
TOTAL ASSETS 2,410,000 570,000 2,680,000
LIABILITIES AND EQUITY
Accounts Payable 70,000 90,000 160,000
Total Liabilities
Share Capital 1,000,000 200,000 200,000 1,000,000
Share Premium 350,000 50,000 50,000 350,000
Retained Earnings 990,000 230,000 230,000 990,000
Non-Controlling Interest 180,000 180,000
Total Equity 2,340,000 480,000 2,520,000
ASSETS
Current Assets
Cash P120,000
Accounts Receivable 140,000
Inventory 500,000
Prepaid Assets 40,000
Total Current Assets 800,000
Non-Current Assets
Building, net 1,740,000
Goodwill 140,000
Total Non-Current Assets 1,880,000
Total Assets P 2,680,000
Current Liability
Account Payable P160,000
Shareholder’s Equity
Share Capital 1,000,000
Share Premium 350,000
Retained Earnings 990,000
Owners of Parent 2,340,000
Non-controlling Interest 180,000
Total Equity P2,520,000