Solution Chapter 16

Chapter 16
Problem I
1. (Full or partial-goodwill) the same answer.
Consideration transferred by MM ..........................
Noncontrolling interest fair value ............................
Fair value of Subsidiary
Less: Book value of SHE S...
Positive excess ............................................................
Excess fair value assigned to buildings
Goodwill - full
Total........................................................................
2.
3.
P150,000 full goodwill (see No. 1 above)

P120,000 partial-goodwill:
Consideration transferred by MM ..........................
Less: Book value of SHE S (P600,000 x 80%)..
Allocated excess..
Less: Over/under valuation of A and L:
P80,000 x 80%.................................................
Goodwill - partial ........................................................
P664,000
166,000*
P830,000
(600,000)
230,000
Annual Excess
Life
Amortizations
P4,000
80,000 20 years
P150,000 indefinite
-0P4,000
P664,000
480,000
P184,000
64,000
P120,000
Full-goodwill
Common Stock - TT .................................................................
Additional Paid-in Capital - TT ...............................................
Retained Earnings - TT..............................................................
Investment in TT Company (80%) ..................................
Non-controlling interest (20%) ........................................
Buildings .....................................................................................
Goodwill ....................................................................................
Non-controlling interest (P166,000 P120,000) ...........
Partial-goodwill
Common Stock - TT .................................................................
Additional Paid-in Capital - TT ...............................................
Retained Earnings - TT..............................................................
Non-controlling interest (20%) ........................................
Buildings .....................................................................................
Goodwill ....................................................................................
Non-controlling interest (20% x P80,000) ......................
4.
5.
Cost Model/Initial Value Method

Dividends received (80%) .............................................................
Investment in Taylor12/31/x4 (original value paid)
Cost Model/Initial Value Method same answer with No. 4.
300,000
90,000
210,000
480,000
120,000
80,000
150,000
184,000
46,000
300,000
90,000
210,000
480,000
120,000
80,000
120,000
184,000
16,000
P 8,000
P664,000
6.
Using the acquisition method, the allocation will be the total difference (P80,000) between
the buildings' book value and fair value. Based on a 20 year life, annual excess amortization
is P4,000.
MM book valuebuildings ....................................................
TT book valuebuildings .......................................................
Allocation ..................................................................................
Excess Amortizations for 20x420x5 (P4,000 2) .
Consolidated buildings account
7.
Acquisition-date fair value allocated to goodwill:

Goodwill-full ( see No. 1 above) .................................................
Goodwill-partial (see No. 1 above)
800,000
300,000
80,000
(
8,000)
P 1,172,000
P
P
150,000
120,000
8. The common stock and additional paid-in capital figures to be reported are the parent
balances only.
Common stock, P500,000
Additional paid-in capital, P280,000
Problem II
1.
Partial Goodwill or Proportionate Basis
a. Investment in S
225,000
Beginning Retained Earnings-Palm Inc.
To establish reciprocity/convert to equity (0.90 x(P1,250,000 P1,000,000))
b.
c.
Common stock S
Retained earnings S
Investment in S Co
NCI (P4,250,000 x 10%)
Land
Investment in S
NCI [(P500,000 x 10%) (P100,000 x 10%)]
Retained earnings P (bargain purchase gain
closed to retained earnings since only balance
sheets are being examined, P300,000 P90,000
depreciation, 20x4)
225,000
3,000,000
1,250.000
3,825,000
425,000
400,000
FV of SHE of S:
Common stock, 1/1/20x5
P3,000,000
Retained earnings, 1/1/20x5
P1,000,000
NI Subsidiary (20x4)
250,000
Dividends Subsidiary 20x4
(
0) 1,250,000
Book value of SHE S, 1/1/20x5
P4,250,000
Adjustments to reflect fair value
500,000
Amortization of allocated excess (P100,000 x 1)
( 100,000)
FV of SHE of S
P4,650,000
Multiplied by: NCI%
10%
FV of NCI
P 465,000
150,000
40,000
210,000
Computation of Gain:
Fair value of Subsidiary:
Consideration transferred
Less: BV of SHE of S (P3,000,000 + P1,000,000) x 90%
Allocated excess
Less: Over/under valuation of A and L: Inc. (Dec.)
Inventory (P800,000 P700,000) x 90%
Land (P2,000,000 P1,600,000) x 90%
Gain partial (attributable to parent)
P3,750,000
_3,600,000
P 150,000
P 90,000
360,000
__450,000
(P300,000)
Full Goodwill or Fair Value Basis

a. Investment in S
225,000
Beginning Retained Earnings-P Inc.
To establish reciprocity/convert to equity (0.90 x(P1,250,000 P1,000,000))
b.
c.
Common stock S
Retained earnings S
Investment in S
NCI (P4,250,000 x 10%)
Land
Investment in S
NCI [(P500,000 x 10%) (P100,000 x 10%)]
Retained earnings P (bargain purchase gain
closed to retained earnings since only balance
sheets are being examined, P300,000 P90,000
depreciation, 20x4)
225,000
3,000,000
1,250.000
3,825,000
425,000
400,000
150,000
40,000
210,000
FV of SHE of S:
P3,000,000
P1,000,000
250,000
(
0) 1,250,000
P4,250,000
500,000
( 100,000)
FV of SHE of S
P4,650,000
Multiplied by: NCI%
10%
FV of NCI
P 465,000
Full-goodwill or Fair Value Basis

Consideration transferred P3,750,000 / 90%
Less: BV of SHE of S (P3,000,000 + P1,000,000) x 100%
Allocated excess
Inventory (P800,000 P700,000) x 100%
Land (P2,000,000 P1,600,000) x 100%
Gain full (attributable to parent)
P4,166,667
4,000,000
P 166,667
P 100,000
400,000
__500,000
(P333,333
Note: In case of gain, the working paper eliminating entries under partial and full-goodwill
approach are the same.
2.
Consolidated Retained Earnings, December 31, 20x5
Retained earnings - Parent Company, December 31, 20x5 (cost model
Adjustment to convert from cost model to equity method for purposes of
consolidation or to establish reciprocity:/Parents share in adjusted net
increased in subsidiarys retained earnings:
Retained earnings Subsidiary, December 31, 20x5
(P1,000,000 + P250,000 P0 + P300,000 P0)
Less: Retained earnings Subsidiary, January 1, 20x4
Increase in retained earnings since date of acquisition
Less: Amortization of allocated excess 20x4 (inventory)
Multiplied by: Controlling interests %...................
Add: Bargain purchase gain (Controlling interest P300,000)
Less: Goodwill impairment loss
Consolidated Retained earnings, December 31, 20x5
P2,000,000
P1,550,000
1,000,000
P 550,000
100,000
P 450,000
90%
P405,000
300,000
_______0
Problem III
Computation of Goodwill:
Partial Goodwill
Less: BV of SHE of S (P1,000,000 + P500,000) x 80%
Allocated excess
Prop., plant and eqpt. (P1,500,000 P600,000) x 80%
Goodwill partial
__705,,000
P2,705,000
P2,800,000
_1,200,000
P1,600,000
__720,000
P 880,000
Full-goodwill:
Less: BV of SHE of S (P1,500,000 x 100%)
Allocated excess
Prop., plant and eqpt. (P1,500,000 P600,000) x 80%
Goodwill full
Amortization of allocated excess:
P900,000 / 10 years = P90,000 per year
P3,500,000
1,500,000
P2,000,000
__900,000
P1,100,000
1.
Cost Model-Full Goodwill (Eliminating Entries)
20x4
a. Beginning Retained Earnings-S Co.
Capital Stock- S Co.
Property and Equipment (net)
Goodwill
Investment in S Co.
Non-controlling Interest
FV of SHE of S1/1/x5
Multiplied by: NCI%
1,000,000
500,000
900,000
1,100,000
2,800,000
700,000
P 500,000
1,000,000
P1,500,000
900,000
P2,400,000
20%
FV of NCI (partial)
Add: NCI on full-goodwill (P1,100,000 P880,000)
FV of NCI (full)
b. Depreciation Expense
20x5
a. Investment in S Company (P300,000 x 0.80)
Beginning Retained Earnings-P Co.
To establish reciprocity/convert to equity as of 1/1/20x5
b. Beginning Retained Earnings-S Company
Capital Stock-S Company
Goodwill
Investment in S Company (P2,800,000 + P240,000)
Non-controlling Interest P700,000 +
[(P1,300,000 P1,000,000) x 0.20]
FV of SHE of S:
P1,000,000
300,000
(
0)
Multiplied by: NCI%
FV of NCI (partial)
FV of NCI (full)
c. Beginning Retained Earnings-P Co. (P90,000 x 80%)

Non-controlling Interest (P90,000, depreciation x 20%)
Depreciation Expense
P 480,000
220,000
P 700,000
90,000
90,000
240,000
240,000
1,300,000
500,000
900,000
1,100,000
3,040,000
760,000
P 500,000
1,300,000
P1,800,000
900,000
P2,700,000
20%
P 540,000
220,000
P 760,000
72,000
18,000
90,000
NCI (partial), 12/31/20x5: [(a) P760,000 (b) P18,000 = P522,000]

FV of SHE of S:
P 500,000
P1,000,000
300,000
(
0) 1,300,000
P1,800,000
900,000
( 90,000)
FV of SHE of S
P2,610,000
Multiplied by: NCI%
20%
FV of NCI (partial)
P 522,000
220,000
FV of NCI (full)
P 742,000
180,000
Cost Model-Partial Goodwill (Eliminating Entries)

20x4
a. Beginning Retained Earnings-S Co.
Capital Stock- S Co.
Goodwill
Investment in S Co.
1,000,000
500,000
900,000
880,000
2,800,000
480,000
b. Depreciation Expense
90,000
90,000
20x5
a. Investment in S Company (P300,000 x 0.80)
Beginning Retained Earnings-P Co.
To establish reciprocity/convert to equity as of 1/1/20x5
240,000
240,000
b. Beginning Retained Earnings-S Company

1,300,000
Capital Stock-S Company
500,000
900,000
Goodwill
880,000
Investment in S Company (P2,800,000 + P240,000)
Non-controlling Interest P700,000 +
[(P1,300,000 P1,000,000) x 0.20] (P1,100,000 P880,000)
NCI:
FV of SHE of S:
Multiplied by: NCI%
FV of NCI (partial)
3,040,000
540,000
P 500,000
P1,000,000
300,000
(
0) 1,300,000
P1,800,000
900,000
P2,700,000
20%
P 540,000
c. Beginning Retained Earnings-P Co. (P90,000 x 80%)

Non-controlling Interest (P90,000 depreciation x 20%)
72,000
18,000
90,000
NCI (partial), 12/31/20x5: [(a) P540,000 (b) P18,000 = P522,000]

FV of SHE of S:
P 500,000
P1,000,000
300,000
(
0) 1,300,000
P1,800,000
900,000
( 90,000)
FV of SHE of S
P2,610,000
Multiplied by: NCI%
20%
FV of NCI (partial)
P 522,000
180,000
2. Consolidated Net Income (CNI) = Controlling Interest in CNI + NCI in CNI

20x4
Consolidated Net Income for 20x4
Net income from own/separate operations
P Company
S Company
Total
Less: Non-controlling Interest in Net Income*
Amortization of allocated excess
Goodwill impairment
Controlling Interest in Consolidated Net Income or Profit
attributable to equity holders of P..
Add: Non-controlling Interest in Net Income (NCINI)
P400,000
300,000
P700,000
P 42,000
90,000
____0
132,000
P568,000
42,000
P610,000
Net income of subsidiary..

Amortization of allocated excess ...
Multiplied by: Non-controlling interest %..........
Non-controlling Interest in Net Income (NCINI)
Note: If there is impairment in goodwill the CNI and NCI-CNI are not the same.
P 300,000
( 90,000)
P210,000
20%
P 42,000
20x5
P Company
S Company
Total
Goodwill impairment
attributable to equity holders of parent..
P425,000
400,000
P825,000
P 62,000
90,000
____0
P673,000
62,000
P735,000

Amortization of allocated excess ...
P 400,000
( 90,000)
P310,000
20%
P 62,000

Problem IV
1.
Common stock of TT Company
on December 31, 20x4
Retained earnings of TT Company
January 1, 20x4
Sales for 20x4
Less: Expenses
Dividends paid
Retained earnings of TT Company
on December 31, 20x4
152,000
P 90,000
P 130,000
195,000
(160,000)
(15,000)
150,000
2.
Net book value on December 31, 20x4

Proportion of stock acquired by QQ
Purchase price
Net book value on December 31, 20x4
Proportion of stock held by
noncontrolling interest
Balance assigned to noncontrolling interest
P240,000
x
.80
P192,000
P240,000
x
.20
P 48,000
3. Consolidated net income is P143,000. None of the 20x4 net income of TT Company was
earned after the date of purchase and, therefore, none can be included in consolidated
net income.
4. Consolidate net income would be P178,000 [P143,000 + (P195,000 - P160,000)].
Problem V
Requirements 1 to 4:
Date of Acquisition January 1, 20x4
Fair value of Subsidiary (100%)
Consideration transferred:
Cash
Notes payable
Less: Book value of stockholders equity of S:
Common stock (P240,000 x 100%).
Retained earnings (P120,000 x 100%)...
Allocated excess (excess of cost over book value)..
Less: Over/under valuation of assets and liabilities:
Increase in inventory (P6,000 x 100%)
Increase in land (P7,200 x 100%).
Increase in equipment (P96,000 x 100%)
Decrease in buildings (P24,000 x 100%).....
Decrease in bonds payable (P4,800 x 100%)
Positive excess: Goodwill (excess of cost over
fair value)...
P 360,000
105,000
P 465,000
P 240,000
120,000
360,000
P 105,000
6,000
7,200
96,000
( 24,000)
4,800
90,000
P 15,000
The over/under valuation of assets and liabilities are summarized as follows:

Inventory...
Land
Equipment (net).........
Buildings (net)
Bonds payable
Net..
S Co.
Book value
P 24,000
48,000
84,000
168,000
(120,000)
P 204,000
S Co.
Fair value
P 30,000
55,200
180,000
144,000
( 115,200)
P 294,000
(Over) Under
Valuation
P 6,000
7,200
96,000
(24,000)
4,800
P 90,000
The buildings and equipment will be further analyzed for consolidation purposes as follows:
Equipment ..................
Less: Accumulated depreciation..
Net book value...
S Co.
Book value
180,000
96,000
84,000
S Co.
Fair value
180,000
180,000
Increase
(Decrease)
0
( 96,000)
96,000
Buildings................
Net book value...
S Co.
Book value
360,000
192,000
168,000
S Co.
Fair value
144,000
144,000
(Decrease)
( 216,000)
( 192,000)
( 24,000)
A summary or depreciation and amortization adjustments is as follows:

Account Adjustments to be amortized
Inventory
Subject to Annual Amortization
Buildings (net)
Bonds payable
Over/
under
P 6,000
Life
1
96,000
(24,000)
4,800
8
4
4
Annual
Amount
P 6,000
Current
Year(20x4)
P 6,000
20x5
P
-
12,000
( 6,000)
1,200
P 13,200
12,000
( 6,000)
1,200
P 13,200
12,000
(6,000)
1,200
P 7,200
20x4 : First Year after Acquisition

Parent Company Cost Model Entry
January 1, 20x4:
(1) Investment in S Company
Cash..
Notes payable
465,000
360,000
105,000
Acquisition of S Company.
January 1, 20x4 December 31, 20x4:

(2) Cash
Dividend income (P36,000 x 100%).
36,000
36,000
Record dividends from S Company.
On the books of S Company, the P36,000 dividend paid was recorded as follows:
Dividends paid
Cash.
36,000
36,000
Dividends paid by S Co..
Consolidation Workpaper First Year after Acquisition

(E1) Common stock S Co
Retained earnings S Co
Investment in S Co
240,000
120,000
360,000
To eliminate intercompany investment and equity accounts

of subsidiary on date of acquisition. ; and to establish non-controlling
interest (in net assets of subsidiary) on date of acquisition.
(E2) Inventory.
Accumulated depreciation equipment..
Accumulated depreciation buildings..
Land.
Discount on bonds payable.
Goodwill.
Buildings..
Investment in S Co.
6,000
96,000
192,000
7,200
4,800
15,000
216,000
105,000
To allocate excess of cost over book value of identifiable assets

acquired, with remainder to goodwill
(E3) Cost of Goods Sold.

Depreciation expense..
Interest expense
Goodwill impairment loss
Inventory..
Discount on bonds payable
Goodwill..
6,000
6,000
6,000
1,200
3,600
6,000
12,000
1,200
3,600
To provide for 20x4 impairment loss and depreciation and

amortization on differences between acquisition date fair value and
book value of Sons identifiable assets and liabilities as follows:
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Cost of
Goods
Sold
P 6,000
Depreciation/
Amortization
Expense
Amortization
-Interest
P12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
_______
P 6,000
(E4) Dividend income - P.

Dividends paid S
36,000
36,000
To eliminate intercompany dividends and non-controlling interest

share of dividends.
Worksheet for Consolidated Financial Statements, December 31, 20x4.

Cost Model
100%-Owned Subsidiary
December 31, 20x4 (First Year after Acquisition)
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Depreciation expense
Interest expense
Other expenses
Total Cost and Expenses
Net Income to Retained Earnings
Statement of Retained Earnings
Retained earnings, 1/1
P Company
S Company
Net income, from above
Total
Dividends paid
P Company
S Company
Retained earnings, 12/31 to Balance
Sheet
Balance Sheet
Cash.
Accounts receivable..
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
P Co
P480,000
36,000
P516,000
P204,000
60,000
-
S Co.
P240,000
P240,000
P138,000
24,000
-
48,000
P312,000
P204,000
18,000
P180,000
P 60,000
Dr.
(4)
36,000
(3)
(3)
(3)
(3)
6,000
6,000
1,200
3,600
Cr.
Consolidated
P 720,000
_________
P 720,000
P 348,000
90,000
1,200
3,600
66,000
P508,800
P211,200
P360,000
P 360,000
204,000
P564,000
P120,000
60,000
P180,000
72,000
-
36,000
P492,000
P144,000
147,000
90,000
120,000
210,000
240,000
720,000
P 90,000
60,000
90,000
48,000
180,000
540,000
465,000
P1,992,000
P1,008,000
(1) 120,000
211,200
P571,200
(4)
72,000
________
36,000
P 499,200
P
(2)
(2)
6,000
7,200
(2)
(2)
4,800
15,000
(3)
6,000
(2) 216,000
(3) 1,200
(3) 3,600
(1) 360,000
(2) 105,000
237,000
150,000
210,000
265,200
420,000
1,044,000
3,600
11,400
P2,341,200
Accumulated depreciation
- equipment
- buildings
Accounts payable
Bonds payable
Common stock, P10 par
Retained earnings, from above
Total
P 135,000
405,000
P 96,000
288,000
120,000
240,000
600,000
120,000
120,000
___590,400
P1,992,000
240,000
144,000
P1,008,000
(2) 96,000 (3)

(2) 192,000
(3)
6,000
12,000
P 147,000
495,000
240,000
360,000
600,000
(1) 240,000
P 736,200
P 736,200
499,200
P2,341,200
20x5: Second Year after Acquisition

Only a single entry is recorded by the parent in 20x5 in relation to its subsidiary investment:
Cash
48,000
48,000
Dividends paid
Cash
48,000
48,000
Consolidation Workpaper Second Year after Acquisition

(E1) Investment in S Company
Retained earnings P Company
24,000
24,000
To provide entry to convert from the cost method to the equity

method or the entry to establish reciprocity at the beginning of the
year, 1/1/20x5.
Retained earnings S Company, 1/1/20x5
Increase in retained earnings..
Multiplied by: Controlling interest %
Retroactive adjustment
P144,000
120,000
P 24,000
100%
P 24,000

Retained earnings S Co., 1/1/20x5
Investment in S Co
240,000
144,000
384,000

of subsidiary and to establish non-controlling interest (in net assets of
subsidiary) on January 1, 20x5.
(E3) Inventory.
Land.
Goodwill.
Buildings..
Investment in S Co.
acquired, with remainder to goodwill; and to establish noncontrolling interest (in net assets of subsidiary) on January 1, 20x5.
6,000
96,000
192,000
7,200
4,800
15,000
216,000
105,000
(E4) Retained earnings P Company, 1/1/20x5

(P16,800 x 100%)
Interest expense
Inventory..
Goodwill
16,800
6,000
12,000
1,200
6,000
24,000
2,400
3,600
To provide for years 20x4 and 20x5 depreciation and amortization on

differences between acquisition date fair value and book value of
Ss identifiable assets and liabilities as follows:
Year 20x4 amounts are debited to Ps retained earnings
Year 20x5 amounts are debited to respective nominal accounts..
Inventory sold
Equipment
Buildings
Bonds payable
Impairment loss
Totals
(20x4)
Retained
earnings,
P 6,000
12,000
(6,000)
1,200
3,600
P 16,800
Depreciation/
Amortization
expense
P
Amortization
-Interest
12,000
( 6,000)
P 1,200
P 6,000
P1,200

Dividends paid S
48,000
48,000

share of dividends.
(E6) Non-controlling interest in Net Income of Subsidiary

Non-controlling interest ..
16,560
16,560
To establish non-controlling interest in subsidiarys adjusted net

income for 20x5 as follows:
Amortization of allocated excess [(E4)]...
P 90,000
( 7,200)
P 82,000
20%
P 16,560

Cost Model
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
P Company
S Company
P Co.
P540,000
48,000
P588,000
P216,000
60,000
72,000
P348,000
P240,000
S Co.
P360,000
P360,000
P192,000
24,000
54,000
P270,000
P 90,000
P492,000
P144,000
Dr.
(5)
48,000
(4)
(4)
6,000
1,200
(4) 16,800
(2)
Cr.
(1)
24,000
Consolidated
P 900,000
___________
P 900,000
P 408,000
90,000
1,200
126,000
P 625,200
P 274,800
499,200
144,000
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
Total
240,000
P732,000
90,000
P234,000
72,000
-
48,000
P660,000
P186,000
P 702,000
189,000
180,000
216,000
252,000
240,000
720,000
P 102,000
960,000
108,000
48,000
180,000
540,000
P 291,000
276,000
324,000
265,200
420,000
1,044,000
2,400
11,400
465,000
P2,220,000
P1,074,000
P 150,000
450,000
P 102,000
306,000
120,000
240,000
600,000
120,000
120,000
660,000
P2,220,000
240,000
186,000
P1,074,000
274,800
P 774,000
(5)
(3)
(3)
6,000
7,200
(3)
(3)
(1)
4,800
15,000
24,000
(3) 96,000
(3) 192,000
(4) 12,000
(4)
48,000
6,000
(3) 216,000
(4) 2,400
(4) 3,600
(2) 384,000
(3) 105,000
(4)
24,000
72,000
________
P2,634,000
P 180,000
552,000
240,000
360,000
600,000
(2) 240,000
P 783,120
P 783,120
702,000
P2,634,000
5. 1/1/20x4
a. On date of acquisition the retained earnings of P should always be considered as the
consolidated retained earnings, thus:
Consolidated Retained Earnings, January 1, 20x4
Retained earnings - P Company, January 1, 20x4 (date of acquisition)
P360,000
b. NCI not applicable, since it is 100% owned subsidiary

c.
Stockholders Equity
Retained earnings
Total Stockholders Equity (Total Equity)
P 600,000
360,000
P 960,000
6. 12/31/20x4:
a. P211,200 same with CNI since there is no NCI.
Net income from own/separate operations:
Pa Company
S Company
Total
Less: Amortization of allocated excess
b. NCINI not applicable, since it is 100% owned subsidiary

c. P211,200 same with NCI-CNI since there is no NCI.
P168,000
60,000
P228,000
P 13,200
3,600
16,800
P211,200
d.
P360,000
Add: Controlling Interest in Consolidated Net Income or Profit attributable to
equity holders of P for 20x4 or Consolidated Net Income (CNI)*
211,200
Total
P571,200
Less: Dividends paid P Company for 20x4
72,000
P499,200
*since it is a 100%-owned subsidiary, Controlling Interest in Net Income is the same with Consolidated Net
Income.
e. NCI not applicable, since it is 100% owned subsidiary

f.
Stockholders Equity
Retained earnings
P 600,000
499,200
P 1,099,200
12/31/20x5
a. P274,800 same with CNI since there is no NCI.
P Company
S Company
Total
Controlling Interest in Consolidated Net Income or Profit attributable to
equity holders of parent or CNI
P192,000
90,000
P282,000
P 7,200
0
7,200
P274,800
b. NCINI not applicable, since it is 100% owned subsidiary

c. P274,800 same with NCI-CNI since there is no NCI.
d.
Retained earnings - P Company, January 1, 20x5 (cost model
consolidation or to establish reciprocity:/Ps share in adjusted net
Retained earnings S, January 1, 20x5
Less: Retained earnings S, January 1, 20x4
Less: Amortization of allocated excess 20x4
Consolidated Retained earnings, January 1, 20x5
equity holders of P for 20x5 or CNI
Total
P492,000
P 144,000
120,000
P 24,000
16,800
P 7,200
100%
274,800
P774,000
72,000
P702,000
e. NCI not applicable, since it is 100% owned subsidiary

f.
Stockholders Equity
Retained earnings
7,200
P 499,200
P 600,000
702,000
P1,302,000
Problem VI
Schedule of Determination and Allocation of Excess (Partial-goodwill)
Consideration transferred..
Positive excess: Partial-goodwill (excess of cost over
fair value)...
P 372,000
P 192,000
96,000
288,000
84,000
P
P 4,800
5,760
76,800
( 19,200)
3,840
72,000
P 12,000
Inventory...
S Co.
Book value
P 24,000
S Co.
Fair value
P 30,000
(Over) Under
Valuation
P 6,000
Land
48,000
55,200
7,200
84,000
180,000
96,000
168,000
144,000
(24,000)
Bonds payable
(120,000)
( 115,200)
4,800
Net..
P 204,000
P 294,000
P 90,000
Buildings (net)
S Co.
Book value
S Co.
Fair value
Increase
(Decrease)
Equipment ..................
180,000
180,000
96,000
( 96,000)
Net book value...
84,000
180,000
96,000
S Co.
Book value
S Co.
Fair value
(Decrease)
Buildings................
360,000
144,000
( 216,000)
192,000
( 192,000)
Net book value...
168,000
144,000
24,000)

Inventory
Over/
Under
Life
Annual
Amount
P 6,000
P 6,000
Current
Year(20x4)
P 6,000
20x5
P

Buildings (net)
Bonds payable
96,000
12,000
12,000
12,000
(25,000)
( 6,000)
( 6,000)
(6,000)
4,800
1,200
1,200
1,200
P 13,200
P 13,200
P 7,200
The goodwill impairment loss of P3,125 based on 100% fair value would be allocated to the
controlling interest and the NCI based on the percentage of total goodwill each equity interest
received. For purposes of allocating the goodwill impairment loss, the full-goodwill is computed
as follows:
Consideration transferred: Cash (80%)
P 372,000
Fair value of NCI (given) (20%)
93,000
P 465,000
Less: Book value of stockholders equity of Son (P360,000 x 100%)
__360,000

Add (deduct): (Over) under valuation of assets and liabilities
(P90,000 x 100%)
Positive excess: Full-goodwill (excess of cost over
fair value)...
105,000
90,000
15,000
In this case, the goodwill was proportional to the controlling interest of 80% and non-controlling
interest of 20% computed as follows:
Goodwill applicable to parent
Goodwill applicable to NCI..
Total (full) goodwill..
Value
P12,000
3,000
P15,000
% of Total
80.00%
20.00%
100.00%
Value
P 3,000
% of Total
80.00%
750
20.00%
P 3,750
100.00%
The goodwill impairment loss would be allocated as follows

Goodwill impairment loss attributable to parent or controlling
Interest
Goodwill impairment loss based on 100% fair value or fullGoodwill
When cost model is used, only two journal entries are recorded by P Company during 20x4
related to its investment in S Company.
20x4: First Year after Acquisition
January 1, 20x4:
Cash..
(2) Cash
372,000
372,000
28,800
28,800
Dividends paid
Cash.
36,000
36,000
Consolidation Workpaper Year of Acquisition

Investment in S Co
Non-controlling interest (P360,000 x 20%)..
240,000
120.000
288,000
72,000

of subsidiary on date of acquisition; and to establish non-controlling
(E2) Inventory.
Land.
Goodwill.
Buildings..
Investment in S Co.
6,000
96,000
192,000
7,200
4,800
12,000
216,000
18,000
84,000

acquired, with remainder to goodwill; and to establish noncontrolling interest (in net assets of subsidiary) on date of acquisition.

Interest expense
Goodwill impairment loss.
Inventory..
Goodwill
6,000
6,000
6,000
1,200
3,000
6,000
12,000
1,200
3,000

Inventory sold
Equipment
Buildings
Bonds payable
Totals
Cost of
Goods
Sold
P 6,000
_______
P 6,000
Depreciation/
Amortization
expense
Amortization
-Interest
P 12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
Total
13,200
It should be observed that the goodwill computed above was proportional to the controlling
interest of 80% and non-controlling interest of 20% computed as follows:
Value
P12,000
3,000
P15,000
% of Total
80.00%
20.00%
100.00%
Therefore, the goodwill impairment loss of P3,125 based on 100% fair value or full-goodwill would
be allocated as follows:
Goodwill impairment loss attributable to P or controlling

Interest
Goodwill impairment loss applicable to NCI..
Dividends paid S
Value
P 3,000
% of Total
80.00%
750
20.00%
P 3,750
100.00%
28,800
7,200
36,000

share of dividends.

9,360
9,360

P 60,000
( 13,200)
P 46,800
20%
P 9,360

Cost Model (Partial-goodwill)
P Co
P480,000
28,800
P508,800
P204,000
60,000
48,000
P310,000
P196,800
P196,800
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
NCI in Net Income - Subsidiary
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
S Co.
P240,000
P240,000
P138,000
28,000
18,000
P180,000
P 60,000
P 60,000
Dr.
(4)
28,800
(3)
(3)
(3)
6,000
6,000
1,200
(3)
3,000
(5)
9,360
Cr.
P360,000
Consolidated
P 720,000
_________
P 720,000
P 348,000
90,000
1,200
66,000
3,000
P508,200
P211,800
( 9,360)
P202,440
196,800
P552,000
P120,000
60,000
P180,000
72,000
-
36,000
P484,800
232,800
90,000
120,000
210,000
240,000
360,000
(1) 120,000
202,440
P562,440
72,000
________
P144,000
490,440
P 90,000
60,000
90,000
48,000
180,000
322,800
150,000
210,000
265,200
420,000
(4)
(2)
(2)
6,000
7,200
(3)
36,000
6,000
Buildings
Goodwill
Investment in S Co
720,000
(2)
(2)
4,800
12,000
372,000
Total
- equipment
- buildings
Accounts payable
Bonds payable
Non-controlling interest
Total
540,000
P1,984,800
P1,008,000
P 135,000
405,000
P 96,000
288,000
120,000
240,000
600,000
120,000
120,000
240,000
144,000
484,800
(2) 96,000 (3)

(2) 192,000
(3)
6,000
_________
P1,008,000
1,044,000
3,600
9,000
P2,424,600
12,000
P147,000
495,000
240,000
360,000
600,000
(1) 240,000
490,440
(4)
_________
P1,984,800
(2) 216,000
(3) 1,200
(3) 3,000
(4) 288,000
(5) 84,000
7,200
__________
P 745,560
(1 ) 72,000
(2) 18,000
(5) 9,360
P 745,560
____92,160
P2,424,600

Sales
Less: Cost of goods sold
Gross profit
Less: Depreciation expense
Other expense
Net income from its own separate operations
Add: Dividend income
Net income
Dividends paid
P Co.
P 540,000
216,000
P 324,000
60,000
72,000
P 192,000
38,400
P 230,400
P 72,000
S Co.
P 360,000
192,000
P 168,000
24,000
54,000
P 90,000
P 90,000
P 48,000
No goodwill impairment loss for 20x5.

Only a single entry is recorded by the P in 20x5 in relation to its subsidiary investment:
Cash
38,400
38,400
Dividends paid
Cash
48,000
48,000

The working paper eliminations (in journal entry format) on December 31, 20x5, are as follows:
year, 1/1/20x5, computed as follows:
19,200
19,200

P144,000
120,000
P 24,000
80%
P 19,200

Investment in S Co (P384,000 x 80%)
240,000
144,000
307,200
76,800

(E3) Inventory.
Land.
Goodwill.
Buildings..
Non-controlling interest (P90,000 x 20%)
Investment in S Co.
6,000
96,000
192,000
7,200
4,800
12,000
216,000
18,000
84,000


[(P13,200 x 80%) + P3,000, impairment loss on
partial-goodwill]
Non-controlling interests (P13,200 x 20%).
Interest expense
Inventory..
Goodwill
Ss identifiable assets and liabilities as follows:
Year 20x4 amounts are debited to Ps retained earnings &
NCI;
Year 20x5 amounts are debited to respective nominal accounts.
Inventory sold
Equipment
Buildings
Bonds payable
Sub-total
Multiplied by:
To Retained earnings
Impairment loss
Total
(20x4)
Retained
earnings,
P 6,000
12,000
(6,000)
1,200
P13,200
80%
P 10,560
3,000
P 13,560
Depreciation/
Amortization
expense
Amortization
-Interest
P 12,000
( 6,000)
________
P 6,000
P 1,200
P 1,200
13,560
2,640
6,000
12,000
1,200
6,000
24,000
2,400
3,000

Dividends paid S
38,400
9,600
48,000

share of dividends.

16,560
16,560

Non-controlling Interest in Net Income (NCINI
P 90,000
( 7,200)
P 82,800
20%
P 16,560

Cost Model (Partial-goodwill)
December 31, 20x5 (Second Year after Acquisition)
P Co
P540,000
38,400
P578,400
P216,000
60,000
72,000
P348,000
P230,400
P230,400
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
S Co.
P360,000
P360,000
P192,000
24,000
54,000
P270,000
P 90,000
P 90,000
P484,800
Dr.
(5)
38,400
(4)
(4)
6,000
1,200
(6)
16,560
(4) 13,560
(2) 144,000
Cr.
Consolidated
P 900,000
___________
P 900,000
P 408,000
90,000
1,200
126,000
P 625,200
P 274,800
( 16,560)
P 258,240
(1) 19,200
P 490,440
230,400
P715,200
P 144,000
90,000
P234,000
72,000
-
48,000
P643,200
P186,000
P 676,680
265,200
180,000
216,000
210,000
240,000
720,000
P 114,000
96,000
108,000
48,000
180,000
540,000
P 367,200
276,000
324,000
265,200
420,000
1,044,000
2,400
9,000
372,000
P2,203,200
P1,074,000
258,240
P 748,680
(5)
(3)
(3)
6,000
7,200
(3)
(3)
(1)
4,800
12,000
19,200
(4)
48,000
6,000
(3) 216,000
(4) 2,400
(4) 3,000
(2) 307,200
(3) 84,000
72,000
________
P2,707,800
- equipment
- buildings
Accounts payable
Bonds payable
Total
P 150,000
450,000
P 102,000
306,000
120,000
240,000
600,000
120,000
120,000
643,200
240,000
186,000
(3) 96,000
(3) 192,000
(4) 12,000
_________
P1,074,000
24,000
P180,000
552,000
240,000
360,000
600,000
(2) 240,000
676,680
(5)
(4)
___ _____
P2,203,200
(4)
9,600
2,640
__________
P 821,160
(2 ) 76,800
(3) 18,000
(6) 16,560
P 821,160
____99,120
P2,707,800
5. 1/1/20x4
a. On date of acquisition the retained earnings of P should always be considered as the
consolidated retained earnings, thus:
P360,000
b.
Non-controlling interest (partial-goodwill), January 1, 20x4
Common stock S Company, January 1, 20x4
Retained earnings S Company, January 1, 20x4
Stockholders equity S Company, January 1, 20x4
Adjustments to reflect fair value - (over) undervaluation of assets and
liabilities, date of acquisition (January 1, 20x4)
Fair value of stockholders equity of subsidiary, January 1, 20x4
Multiplied by: Non-controlling Interest percentage...
Non-controlling interest (partial-goodwill)..
P 240,000
120,000
P 360,000
90,000
P450,000
20
P 90,000
c.
Consolidated SHE:
Stockholders Equity
Retained earnings
Ps Stockholders Equity / CI - SHE
NCI, 1/1/20x4
Consolidated SHE, 1/1/20x4
P 600,000
360,000
P 960,000
___90,000
P1,050,000
6.
Note: The goodwill recognized on consolidation purely relates to the Ps share. NCI is
measured as a proportion of identifiable assets and goodwill attributable to NCI share is not
recognized.
12/31/20x4:
a. CI-CNI
P Company
S Company
Total
Amortization of allocated excess (refer to amortization above)
Goodwill impairment (impairment under partial-goodwill approach)
equity holders of parent..
P168,000
60,000
P228,000
P 9,360
13,200
3,000
25,560
P202,440
9,360
P211.800
b. NCI-CNI
*Non-controlling Interest in Net Income (NCINI) for 20x4
Net income of S Company
Less: Amortization of allocated excess / goodwill impairment
(refer to amortization table above)
P 60,000
13,200
P 46,800
20%
P 9,360
c. CNI, P211,800 refer to (a)

d. On subsequent to date of acquisition, consolidated retained earnings would be computed
as follows:
equity holders of parent for 20x4
Total
P360,000
202,440
P562,440
72,000
P490,440
e.
Non-controlling interest (partial-goodwill), December 31, 20x4
Common stock S Company, December 31, 20x4
Retained earnings S Company, December 31, 20x4
Add: Net income of S for 20x4
Total
Less: Dividends paid 20x4
Stockholders equity S Company, December 31, 20x4
Amortization of allocated excess (refer to amortization above) 20x4
Fair value of stockholders equity of subsidiary, December 31, 20x4
P 240,000
P120,000
60,000
P180,000
36,000
144,000
P 384,000
90,000
( 13,200)
P460,000
20
P 92,160
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
Ps Stockholders Equity / CI SHE, 12/31/20x4
NCI, 12/31/20x4
P 600,000
490,440
P1,090,440
___92,160
P1,182,600
12/31/20x5:
a. CI-CNI
P Company
S Company
Total
P192,000
90,000
P282,000
P16,560
__7,200
23,760
P258,240
16,560
P274,800
b. NCI-CNI
Less: Amortization of allocated excess / goodwill impairment for 20x5
Non-controlling Interest in Net Income (NCINI) for 20x5
P 90,000
80,400
P 82,800
20%
P 16,560

as follows:
P484,800
P 144,000
120,000
P 24,000
13,200
P 10,800
80%
P 8,640
Less: Goodwill impairment loss (full-goodwill), net (P3,750 P750)* or

(P3, 750 x 80%)
3,000
5,640
P 490,440
equity holders of P for 20x5
258,240
Total
P748,680
72,000
P676,680
*this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss of P3,750 by
80%. There might be situations where the controlling interests on goodwill impairment loss would not be
proportionate to NCI acquired.
e.
Total
Amortization of allocated excess (refer to amortization above) :
20x4
20x5
Fair value of stockholders equity of S, December 31, 20x5
Non-controlling interest (partial goodwill)..
P 240,000
P14,000
90,000
P234,000
48,000
186,000
P 426,000
90,000
P 13,200
7,200
( 20,400)
P 495,600
20
P 99,120
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
Parents Stockholders Equity / CI SHE, 12/31/20x5
NCI, 12/31/20x5
P 600,000
676,680
P1,276,680
___99,120
P1,1375,800
Problem VII
Schedule of Determination and Allocation of Excess
Consideration transferred (80%)..
Fair value of NCI (given) (20%)..
Fair value of Subsidiary (100%).
Less: Book value of stockholders equity of Son:
fair value)...
P 372,000
93,000
P 465,000
P 240,000
120,000
360,000
P 105,000
6,000
7,200
96,000
( 24,000)
4,800
90,000
P 15,000

Inventory
Buildings (net)
Bonds payable
Over/
under
P 6,000
Life
1
96,000
(24,000)
4,800
8
4
4
Annual
Amount
P 6,000
Current
Year(20x4)
P 6,000
20x5
P
-
12,000
( 6,000)
1,200
P 13,200
12,000
( 6,000)
1,200
P 13,200
12,000
(6,000)
1,200
P 7,200

January 1, 20x4:
Cash..
(2) Cash
Dividend income (P36,000x 80%).
372,000
372,000
28,800
28,800
Dividends paid
Cash.
36,000
36,000
No entries are made on the Ps books to depreciate, amortize or write-off the portion of the
allocated excess that expires during 20x4.
Investment in S Co
of subsidiary on date of acquisition; and to establish non-controlling
240,000
120.000
288,000
72,000
(E2) Inventory.
Land.
Goodwill.
Buildings..
Non-controlling interest (P90,000 x 20%) + [(P15,000, full
P12,000, partial goodwill)]
Investment in S Co.
6,000
96,000
192,000
7,200
4,800
13,000
216,000
21,000
84,000

acquired, with remainder to goodwill; and to establish noncontrolling interest (in net assets of subsidiary) on date of acquisition.

Interest expense
Inventory..
Goodwill
6,000
6,000
6,000
1,200
3,750
6,000
12,000
1,200
3,750

book value of Ss identifiable assets and liabilities as follows:
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Cost of
Goods
Sold
P 6,000
_______
P 6,000
Depreciation/
Amortization
Expense
Amortization
-Interest
P12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200

Dividends paid S
28,800
7,200
36,000

share of dividends.

Income less NCI on goodwill impairment loss on full-goodwill
for 20x4 as follows:
P 60,000
( 13,200)
P 46,800
20%
P 9,360
Less: Non-controlling interest on impairment

loss on full-goodwill (P3,125 x 20%) or
(P3,125 impairment on full-goodwill less
P2,500, impairment on partial-goodwill)*
750
P 8,610
*this procedure would be more appropriate, instead of multiplying the
full-goodwill impairment loss of P3,125 by 20%. There might be situations
8,610
8,610
where the NCI on goodwill impairment loss would not be proportionate

to NCI acquired (refer to Illustration 15-6).
Subsidiary accounts are adjusted to full fair value regardless on the controlling interest
percentage or what option used to value non-controlling interest or goodwill.
Cost Model (Full-goodwill)
P Co
P480,000
28,800
P508,800
P204,000
60,000
48,000
P312,000
P196,800
P196,800
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
Total
S Co.
P240,000
P240,000
P138,000
24,000
18,000
P180,000
P 60,000
P 60,000
Dr.
(4)
28,800
(3)
(3)
(3)
6,000
6,000
1,200
(3)
3,750
(5)
8,610
Cr.
P360,000
196,800
P556,800
P120,000
60,000
P180,000
72,000
-
36,000
P484,800
232,800
90,000
120,000
210,000
240,000
720,000
202,680
P562,440
86,400
________
P144,000
490,440
P 90,000
60,000
90,000
48,000
180,000
540,000
322,800
150,000
210,000
265,200
420,000
1,044,000
3,600
11,250
P1,984,800
P1,008,000
P 135,000
405,000
P 96,000
288,000
120,000
240,000
600,000
120,000
120,000
(4)
(2)
(2)
6,000
7,200
(2)
(2)
4,800
15,000
240,000
144,000
_________
P1,984,800
(3)
36,000
6,000
(2) 216,000
(3) 1,200
(3) 3,750
(3) 288,000
(4) 84,000
(2) 96,000 (3)

(5) 192,000
(6)
6,000
12,000
P2,426,850
P147,000
495,000
240,000
360,000
600,000
(1) 240,000
490,440
(7)
_________
P1,984,800
360,000
(1) 120,000
372,000
484,800
Consolidated
P 720,000
_________
P 720,000
P 348,000
90,000
1,200
66,000
3,750
P508,950
P211,050
( 8,610)
P202,680
7,200
__________
P 748,560
(1 ) 72,000
(2) 21,000
(5) 8,610
P 748,560
____94,410
P2,426,850

P Co.
P 540,000
216,000
P 324,000
60,000
72,000
P 192,000
38,400
P 230,400
P 72,000
Sales
Gross profit
Other expense
Add: Dividend income
Net income
Dividends paid
S Co.
P 360,000
192,000
P 168,000
24,000
54,000
P 90,000
P 90,000
P 48,000

Only a single entry is recorded by the parent in 20x5 in relation to its subsidiary investment:
Cash
Dividend income (P48,000x 80%).
38,400
38,400
Dividends paid
Cash
48,000
48,000

19,200
19,200

year, 1/1/20x5.
P144,000
120,000
P 24,000
80%
P 19,200

240,000
144,000
307,200
76,800

(E3) Inventory.
Land.
Goodwill.
Buildings..
6,000
96,000
192,000
7,200
4,800
15,000
216,000
21,000
Investment in S Co.
84,000


(P16,950 x 80%)
Non-controlling interests (P16,950 x 20%).
Interest expense
Inventory..
Goodwill
13,560
3,390
6,000
12,000
1,200
6,000
24,000
2,400
3,750

Sons identifiable assets and liabilities as follows:
Year 20x4 amounts are debited to Perfects retained earnings
and NCI.
Year 20x5 amounts are debited to respective nominal accounts..
Inventory sold
Equipment
Buildings
Bonds payable
Impairment loss
Totals
Multiplied by: CI%....
To Retained earnings
(20x4)
Retained
earnings,
P 6,000
12,000
(6,000)
1,200
3,750
P 16,950
80%
P13,560
Depreciation/
Amortization
expense
P
Amortization
-Interest
12,000
( 6,000)
P 1,200
P 6,000
P1,200

Dividends paid S
38,400
9,600
48,000

share of dividends.

16,560

Less: NCI on goodwill impairment loss on fullGoodwill
P 90,000
( 7,200)
P 82,800
20%
P 16,560
0
P 16,560

Cost Model (Full-goodwill)
16,560
Income Statement
Sales
Dividend income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Co
P540,000
38,400
P578,400
P216,000
60,000
72,000
P348,000
P230,400
P230,400

P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
Total
S Co.
P360,000
P360,000
P192,000
24,000
54,000
P270,000
P 90,000
P 90,000
P484,800
Dr.
(5)
38,400
(4)
(4)
6,000
1,200
(6)
16,560
(5) 13,560
(6) 144,000
Cr.
Consolidated
P 900,000
___________
P 900,000
P 408,000
90,000
1,200
126,000
P 625,200
P 274,800
( 16,560)
P 258,240
(5) 19,200
P 490,440
230,400
P715,200
P 144,000
90,000
P234,000
72,000
-
48,000
P643,200
P186,000
P 676,680
265,200
180,000
216,000
210,000
240,000
720,000
P 102,000
96,000
108,000
48,000
180,000
540,000
P 367,200
276,000
324,000
265,200
420,000
1,044,000
2,400
11,250
372,000
P2,203,200
P1,074,000
P 150,000
450,000
P 102,000
306,000
120,000
240,000
600,000
120,000
120,000
643,200
240,000
186,000
258,240
P 748,680
(5)
(3)
(3)
6,000
7,200
(3)
(3)
(1)
4,800
15,000
19,200
_________
P1,074,000
6,000
(3) 216,000
(4) 2,400
(4) 3,750
(2) 307,200
(7) 84,000
(3) 96,000
(3) 192,000
(4) 12,000
(4)
24,000
72,000
________
P2,710,050
P180,000
552,000
240,000
360,000
600,000
(2) 240,000
676,680
(6)
(8)
___ _____
P2,203,200
(4)
57,600
9,600
3,390
__________
P 824,910
(2 ) 76,800
(3) 21,000
(6) 16,560
P 824,910
____101,370
P2,710,050
5. 1/1/20x4
a. On date of acquisition the retained earnings of parent should always be considered as
the consolidated retained earnings, thus:
P360,000
b.
Non-controlling interest (full-goodwill), January 1, 20x4
Fair value of stockholders equity of S, January 1, 20x4
Add: NCI on full-goodwill (P15,000 P12,000)
P 240,000
120,000
P 360,000
90,000
P450,000
20
P 90,000
___3,000
P 93,000
c.
Consolidated SHE:
Stockholders Equity
Retained earnings
Parents Stockholders Equity / CI - SHE
NCI, 1/1/20x4
P 600,000
360,000
P 960,000
___93,000
P1,053,000
6.
Note: The goodwill recognized on consolidation purely relates to the parents share. NCI is
measured as a proportion of identifiable assets and goodwill attributable to NCI share is not
recognized.
12/31/20x4:
a. CI-CNI P202,440
P Company
S Company
Total
Goodwill impairment (impairment under full-goodwill approach)
equity holders of P..
P168,000
60,000
P228,000
P 8,610
13,200
3,750
25,560
P202,440
8,610
P211.050
b. NCI-CNI P8,610
Less: Amortization of allocated excess (refer to amortization table above)
P 60,000
13,200
P 46,800
20%
P 9,360

Less: Non-controlling interest on impairment loss on full-goodwill (P3,750 x 20%)
or (P3,750 impairment on full-goodwill less P3,000, impairment on
750
partial-goodwill)*
P 8,610
*this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss
of P3,750 by 20%. There might be situations where the NCI on goodwill impairment loss would not
be proportionate to NCI acquired.

as follows:

Total
P360,000
202,440
P562,440
72,000
P490,440
e.
Non-controlling interest (full-goodwill), December 31, 20x4
Total
Non-controlling interest (partial-goodwill, 12/31/20x4..
Add: Non-controlling interest on full goodwill , net of impairment loss, 12/31/x4:
[(P15,000 full P12,000, partial = P3,000) P750 impairment loss
Non-controlling interest (full-goodwill), 12/31/20x4..
P 240,000
P120,000
60,000
P180,000
36,000
144,000
P 384,000
90,000
( 13,200)
P460,800
20
P 92,160
2,250
P 94,410
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
490,440
P1,090,440
___94,410
P1,184,850
12/31/20x5:
a. CI-CNI P258,240
P Company
S Company
Total
P192,000
90,000
P282,000
P16,560
7,200
0
P258,240
16,560
P274,800
b. NCI-CNI P16,560
23,760
P 90,000
80,400
P 82,800
20%
P 16,560

as follows:
Retained earnings Subsidiary, January 1, 20x5
P484,800
P 144,000
120,000
P 24,000
13,200
P 10,800
80%
P 8,640

(P3, 750 x 80%)
3,000
5,640
P 490,440
258,240
Total
P748,680
72,000
P676,680
e.
Total
20x4
20x5
Add: Non-controlling interest on full goodwill , net of impairment loss
Non-controlling interest (full-goodwill)..
P 240,000
P144,000
90,000
P234,000
48,000
186,000
P 426,000
90,000
P 13,200
7,200
( 20,400)
P 495,600
20
P 99,120
2,250
P 101,370
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
676,680
P1,276,680
__101,370
P1,378,050
Problem VIII
Under the acquisition method, the shares issued by WW are recorded at fair value:
Investment in BB (value of debt and shares issued).............................
Common Stock (par value)................................................................
Additional Paid-in Capital (excess over par value) ......................
Liabilities..................................................................................................
900,000
150,000
450,000
300,000
The payment to the broker is accounted for as an expense. The stock issue cost is a
reduction in additional paid-in capital.
Acquisition expense....................................................................................
Additional Paid-in Capital .........................................................................
Cash ....................................................................................................
30,000
40,000
70,000
Allocation of Acquisition-Date Excess Fair Value:

Consideration transferred (fair value) for BB Stock .............................
Book Value of BB, 6/30 ...............................................................................
Fair Value in Excess of Book Value....................................................
Excess fair value (undervalued equipment)..........................................
Excess fair value (overvalued patented technology) .........................
Goodwill .................................................................................................
Consolidated Balances:
1. Net income (adjusted for combination expenses. The
figures earned by the subsidiary prior to the takeover
are not included)...............................................................................................
2. Retained Earnings, 1/1 (the figures earned by the subsidiary
prior to the takeover are not included) ........................................................
3.
Patented Technology (the parent's book value plus the fair
value of the subsidiary) ....................................................................................
4. Goodwill (computed above) .........................................................................
5. Liabilities (the parent's book value plus the fair value
of the subsidiary's debt plus the debt issued by the parent
in acquiring the subsidiary)..............................................................................
6. Common Stock (the parent's book value after recording
the newly-issued shares) ..................................................................................
7. Additional Paid-in Capital (the parent's book value
after recording the two entries above) ........................................................
Problem IX
1.
P15,000
2.
P65,000
3.
SS: P24,000
4.
=
=
=
BB P70,000
Fair value of SS as a
whole:
P200,000
10,000
40,000
9,000
P259,000
(P115,000 + P46,000) - P146,000

(P148,000 - P98,000) + P15,000
P380,000 - (P46,000 + P110,000
+ P75,000 + P125,000)
P94,000 - P24,000
Book value of SS shares

Differential assigned to inventory
(P195,000 - P105,000 - P80,000)
Differential assigned to buildings and equipment
(P780,000 - P400,000 - P340,000)
Differential assigned to goodwill
Fair value of SS
P900,000
770,000
P130,000
100,000
(20,000)
P 50,000
P210,000
800,000
1,180,000
50,000
1,210,000
510,000
680,000
5.
6.
65 percent
Capital Stock
Retained Earnings
= 1.00 (P90,650 / P259,000)

= P120,000
= P115,000
Problem X
1.
Investment in WP, Inc.
Contingent performance obligation
Cash
500,000
35,000
465,000
2.
12/31/x4 Loss from increase in contingent performance
obligation
5,000
12/31/x5 Loss from increase in contingent performance

obligation
10,000
12/31/x5 Contingent performance obligation

Cash
3. Cost Model/Initial Value Method
Investment in WP
Retained earnings-BS
Common stock
Retained earnings-WP
Investment in WP
5,000
10,000
50,000
50,000
30,000
30,000
200,000
180,000
380,000
Royalty agreements
Goodwill
Investment in WP
90,000
60,000
Dividend income
Dividends paid
35,000
Amortization expense
Royalty agreements
10,000
150,000
35,000
10,000
Problem XI (Consolidated accounts one year after acquisition)

SS acquisition fair value ($10,000 in
stock issue costs reduce
additional paid-in capital) ............................... P680,000
Book value of subsidiary
(1/1/x4stockholders' equity balances)............... (480,000)
Fair value in excess of book value ......................... P200,000
Excess fair value allocated to copyrights
Life
Amortizations
based on fair value ............................................
120,000
6 yrs.
P20,000
_____-0Goodwill ...................................................................... P 80,000 indefinite
Total .......................................................................
P20,000
1. Consolidated copyrights
PP (book value) ................................................................
SS (book value) .................................................................
Allocation (above) ...........................................................
Excess amortizations, 20x4 ..............................................
Total ..............................................................................
2. Consolidated net income, 20X4
Revenues (add book values) .........................................
Expenses:
Add book values .......................................................
Excess amortizations ..................................................
Consolidated net income ...............................................
P900,000
400,000
120,000
(20,000)
P1,400,000
P1,100,000
P700,000
20,000
720,000
P380,000
3. Consolidated retained earnings, 12/31/x4

Retained earnings 1/1/x4 (PP) .......................................
P600,000
Net income 20x4 (above) ...............................................
380,000
Dividends paid 20x4 (PP) .................................................
(80,000)
Total ..............................................................................
P900,000
SSs retained earnings balance as of January 1, 20x4, is not included because these
operations occurred prior to the purchase. SS's dividends were paid to PP and
therefore are excluded because they are intercompany in nature.
4. Consolidated goodwill, 12/31/x4
Allocation (above) ..........................................................
P80,000
Problem XII
Consolidated balances three years after the date of acquisition. Includes questions about
parent's method of recording investment for internal reporting purposes.)
1. Acquisition-Date Fair Value Allocation and Amortization:
Consideration transferred 1/1/09 ........................... P600,000
Book value (given) ....................................................
(470,000)
Annual
Fair value in excess of book value ..................
130,000
Excess
Allocation to equipment based on
Life Amortizations
difference in fair value and
book value ...........................................................
90,000
10 yrs.
P9,000
-0Goodwill ......................................................................
P40,000 indefinite
Total .......................................................................
P9,000
Consolidated Balances
Depreciation expense = P659,000 (book values plus P9,000 excess depreciation)
Dividends Paid = P120,000 (parent balance only. Subsidiary's dividends are
eliminated as intercompany transfer)
Revenues = P1,400,000 (add book values)
Equipment = P1,563,000 (add book values plus P90,000 allocation less three years
of excess depreciation [P27,000])
Buildings = P1,200,000 (add book values)
Goodwill = P40,000 (original residual allocation)
Common Stock = P900,000 (parent balance only)
2. The parent's choice of an investment method has no impact on the consolidated

totals. The choice of an investment method only affects the internal reporting of the
parent. Under PAS 27, it requires a choice between cost model or under PFRS 9
(known as fair value model)
3. The cost model or initial value method is used. The parent's Investment in Subsidiary
account still retains the original consideration transferred of P600,000. In addition, the
Investment Income account equals the amount of dividends paid by the subsidiary.
4. If the equity method had been applied which is not allowed under PAS 27 for a
parent to consolidate, the Investment Income account would have included both
the equity accrual of P100,000 and excess amortizations of P9,000 for a balance of
P91,000.
Problem XIII
1.
Net income for 20x4:
Operating income
Income from subsidiary
Net income
2. Consolidated net income is P125,000 (P90,000 + P35,000).
3. Retained earnings reported at December 31, 20x4:
Retained earnings, January 1, 20x4
Net income for 20x4
Dividends paid in 20x4
Retained earnings, December 31, 20x4
QQ
P 90,000
24,500
P114,500
NN
P35,000
QQ
P290,000
114,500
(30,000)
P374,500
NN
P40,000
35,000
(10,000)
P65,000
P35,000
4. Consolidated retained earnings at December 31, 20x4, is equal to the P374,500 retained
earnings balance reported by QQ.
5. When the cost method is used, the parent's proportionate share of the increase in retained
earnings of the subsidiary subsequent to acquisition is not included in the parent's retained
earnings. Thus, this amount must be added to the total retained earnings reported by the
parent in arriving at consolidated retained earnings.
Problem XIV
(Several valuation and income determination questions for a business combination involving a
non-controlling interest.)
Business combinations are recorded generally at the fair value of the consideration transferred by
the acquiring firm plus the acquisition-date fair value of the non-controlling interest.
PSs consideration transferred (P31.25 80,000 shares) ............................................
Non-controlling interest fair value (P30.00 20,000 shares)......................................
SRs total fair value 1/1/09...............................................................................................
1.
P2,500,000
P600,000
P3,100,000
Each identifiable asset acquired and liability assumed in a business combination should
initially be reported at its acquisition-date fair value.
2.
In periods subsequent to acquisition, the subsidiarys assets and liabilities are reported at their
acquisition-date fair values adjusted for amortization and depreciation. Except for certain
financial items, they are not continually adjusted for changing fair values.
3. SRs total fair value 1/1/09...............................................................................................

SRs net assets book value ..............................................................................................
Excess acquisition-date fair value over book value ..................................................
Adjustments from book to fair values ...........................................................................
Buildings and equipment .......................................................
(250,000)
Trademarks................................................................................
200,000
Patented technology .............................................................
1,060,000
Unpatented technology ........................................................
600,000
Goodwill
...................................................................................................................
P3,100,000
1,290,000
P1,810,000
4. Combined revenues ........................................................................................................

Combined expenses ........................................................................................................
Building and equipment excess depreciation............................................................
Trademark excess amortization .....................................................................................
Patented technology amortization...............................................................................
Unpatented technology amortization..........................................................................
Consolidated net income ...............................................................................................
P4,400,000
(2,350,000)
50,000
(20,000)
(265,000)
(200,000)
P1,615,000
To non-controlling interest:
SRs revenues ..............................................................................................................
SRs expenses ..............................................................................................................
Total excess amortization expenses (above) .......................................................
SRs adjusted net income.........................................................................................
Non-controlling interest percentage ownership..................................................
Non-controlling interest share of consolidated net income..............................
P1,400,000
(600,000)
(435,000)
P365,000
20%
P73,000
To controlling interest:
Consolidated net income ........................................................................................
Non-controlling interest share of consolidated net income..............................
Controlling interest share of consolidated net income......................................
P1,615,000
(73,000)
P1,542,000
1,610,000
P 200,000
-ORPSs revenues ..............................................................................................................

PSs expenses ..............................................................................................................
PSs separate net income ........................................................................................
PSs share of SRs adjusted net income
(80% P365,000) ...........................................................................................
Controlling interest share of consolidated net income......................................
5. Fair value of non-controlling interest January 1, 20x4................................................
20x4 income ........................................................................................................73,000
Dividends (20% P30,000) ...............................................................................................
Non-controlling interest December 31, 20x4 ...............................................................
P3,000,000
1,750,000
P1,250,000
292,000
P1,542,000
P600,000
(6,000)
P 667,000
6. If SRs acquisition-date total fair value was P2,250,000, then a bargain purchase has
occurred.
SRs total fair value 1/1/09...............................................................................................

Collective fair values of SRs net assets ........................................................................
Bargain purchase..............................................................................................................
P2,250,000
P2,300,000
P50,000
The acquisition method requires that the subsidiary assets acquired and liabilities assumed be
recognized at their acquisition date fair values regardless of the assessed fair value.
Therefore, none of SRs identifiable assets and liabilities would change as a result of the
assessed fair value. When a bargain purchase occurs, however, no goodwill is recognized.
Problem XV (Full-Goodwill)
A variety of consolidated balances-midyear acquisition)
Book value of RR, 1/1 (stockholders' equity accounts)
(P100,000 + P600,000 + P700,000)......................
P1,400,000
Increase in book value:
Net Income (revenues less cost of
goods sold and expenses) ................................
P120,000
Dividends ..............................................................
(20,000)
Change during year .................................................
P100,000
Change during first six months of year ..........
50,000
Book value of RR, 7/1 (acquisition date)
P1,450,000
(Full-Goodwill)
Consideration transferred by KL (P1,330,000 +
P30,000) .................................................................. P1,360,000
Non-controlling interest fair value .................................
300,000
RRs fair value (given)....................................................... P1,630,000
Note: The fair value of subsidiary amounting P1,630,000, indicates a fair value of NCI
amounting to P300,000 (refer to above computation), which is lower compared to the FV
of the NCI based on FV of SHE of Subsidiary (RR), computed as follows:
BV of SHE of Subsidiary (RR) ......................................
P1,450,000
Adjustments to reflect fair value (undervaluation)
150,000
FV of SHE of Subsidiary (RR) ......................................
P 1,600,000
Multiplied by: NCI% ....................................................
20%
FV of NCI.
P 320,000
Consideration transferred by KL (P1,330,000 +
P30,000) ..................................................................
Non-controlling interest fair value .................................
RRs fair value (given).......................................................
Book value of RR, 7/1........................................................
Fair value in excess of book value.................................
Excess fair value assigned
Trademarks .....................................................................
Goodwill (full-goodwill) ................................................
Total
..........................................................................
P1,360,000
___320,000
P1,680,000
(1,450,000)
P 230,000
Annual Excess
Life
Amortizations
150,000 5 years
P30,000
-0P 80,000 indefinite
P30,000
It should be carefully noted, that NCI can never be less than its share of fair value of net
identifiable assets (which is P320,000). Thus, the NCI share of company value is raised to
P320,000 (replacing the P300,000 NCI computed as residual amount refer to
computation above). The rationale behind such rule is to avoid having a lower amount
of goodwill under the full-goodwill approach as compared to goodwill computed under

the partial-goodwill approach.
(Partial-Goodwill)
Consideration transferred by KL ..................................... P 1,360,000
Less: Book value of SHE RR (P1,450,000 x 80%)..
1,160,000
Allocated excess. P 200,000
P150,000 x 80%..............................................
120,000
Goodwill - partial............................................................... P 80,000
Note that the goodwill under the full-goodwill and partial-goodwill approach are the
same because the FV of the NCI based on the FV of SHE of subsidiary (P320,000) is higher
compared to the imputed or the computed residual amount of NCI (P300,000).
Consolidation Totals:
Expenses, P265,000 = P200,000 KK operating expenses plus P50,000 (post-acquisition
subsidiary operating expenses) plus year excess amortization of P15,000.
Dividends paid = P80,000
Sales, P1,050,000 = P800,000 KK revenues plus P250,000 (post-acquisition subsidiary
revenue, P500,000 x 1/2)
Equipment, none
Depreciation expense, none
Subsidiarys net income, P60,000 = [(P500,000 P280,000 P100,000) x 1/2]
Buildings, none
Goodwill (full), P80,000; Goodwill (partial), P80,000
Consolidated Net Income, P245,000
Sales (1)
P1,050,000
Cost of goods sold (2)
540,000
Operating expenses (3)
__265,000
Net Income
P 245,000
Non-controlling Interest in Sub. Income (4)
P
9,000
Controlling Interest in CNI
P 236,000
(1) P800,000 KK revenues plus P250,000 (post-acquisition subsidiary revenue)
(2) P400,000 KK COGS plus P140,000 (post-acquisition subsidiary COGS)
(3) P200,000 KK operating expenses plus P50,000 (post-acquisition subsidiary
operating expenses) plus year excess amortization of P15,000
(4) 20% of post-acquisition subsidiary income less excess fair value amortization
[20% (120,000 30,000) year] = P9,000
Retained Earnings, 1/1 = P1,400,000 (the parents balance because the subsidiary
was acquired during the current year)
Trademark = P935,000 (add the two book values and the excess fair value allocation
after taking one-half year excess amortization)
Goodwill (full)= P80,000 (the original allocation)
Goodwill (partial) = P80,000 (the original allocation)
Problem XVI (Consolidated balances after a mid-year acquisition)
Note: Investment account balance indicates the initial value method.
Consideration transferred ........................................
Non-controlling interest fair value ..........................
FV of SHE - subsiary ....................................................
Less: Book value of DD (below) ...............................
P526,000
300,000
P826,000
(765,000)
Fair value in excess of book value (positive)........

Excess assigned
based on fair value:
Equipment......................................................
Goodwill (full).................................................
Total .......................................................................
Amortization for 9 months .................................
P 61,000
Annual Excess
Life
Amortizations
(30,000) 5 years
P(6,000)
P 91,000 indefinite
-0P(6,000)
P(4,500)
Acquisition-Date Subsidiary Book Value

Book value of Duncan, 1/1/x4 (CS + 1/1 RE) ............................
Increase in book value-net income (dividends
were paid after acquisition) ..................................................
Time prior to purchase (3 months) ..............................................
Book value of DD, 4/1/x4 (acquisition date) ............................
P740,000
P100,000
25,000
P765,000
* The fair value of NCI amounting to P300,000 is higher compared to the FV of the NCI
based on FV of SHE of Subsidiary (RR), computed as follows:
BV of SHE of Subsidiary (DD)..
Adjustments to reflect fair value (undervaluation)
FV of SHE of Subsidiary (DD) ................................
Multiplied by: NCI% ...............................................
FV of NCI.
(Partial-Goodwill)
Consideration transferred .................................
Less: Book value of SHE DD (P765,000 x 60%)
Allocated excess
(P30,000 x 60%)...........................................
Goodwill - partial .................................................
P765,000
( 30,000)
P735,000
40%
P294,000
P 526,000
459,000
P 67,000
( 18,000)
P 85,000
1. Consolidated Income Statement:

Revenues (1)
P825,000
Cost of goods sold (2)
P405,000
Operating expenses (3)
214,500
619,500
Consolidated net income
P 205,500
Noncontrolling interest in CNI (4)
28,200
Controlling interest in CNI
P 177,300
(1) P900,000 combined revenues less P75,000 (preacquisition subsidiary revenue)
(2) P440,000 combined COGS less P35,000 (preacquisition subsidiary COGS)
(3) P234,000 combined operating expenses less P15,000 (preacquisition subsidiary
operating expenses) less nine month excess overvalued equipment depreciation
reduction of P4,500
(4) 40% of post-acquisition subsidiary income less excess amortization
2.
Goodwill, full = P91,000 (original allocation); Goodwill , partial = P85,000
Equipment = P774,500 (add the two book values less P30,000 reduction to fair value plus
P4,500 nine months excess amortization)
Common Stock = P630,000 (P company balance only)
Buildings = P1,124,000 (add the two book values)
Dividends Paid = P80,000 (P company balance only)
Problem XVII
Ps gain on sale of subsidiary stock is computed as follows:
Cash proceeds
Fair value of retained non-controlling interest equity investment (35%)
Carrying value of the non-controlling interest before deconsolidation
(15% or prior outside non-controlling interest in Subsidiary)
720,000
420,000
120,000
P1,260,000
1,200,000
P 60,000
Less: Carrying value of Subsidiarys net assets

Gain on disposal or deconsolidation
Parent Company reports the P60,000 gain in 20x5 income.

Problem XVIII
P Companys additional paid-in capital arising sale of subsidiary shares is computed as follows:
Cash proceeds
Less: Carrying value of non-controlling interest (P720,000* x 10%)
Gain transfer within equity in Additional paid-in capital account
P
P
96,000
72,000
60,000
*the P720,000 is already the gross-up amount since it is the amount presented in the consolidated balance sheet.
Because P Company continues to have the ability to control S Company, the sale of Ss shares
is treated as an equity transaction. Therefore, no gain or loss is recognized. Instead, Palmer
Companys additional paid-in capital increases by P60,000.
Problem XIX
P Companys additional paid-in capital arising sale of subsidiary shares is computed as follows:
Cash proceeds from issuance of additional shares ..
P 210,000
Less: Carrying Value of non-controlling from issuance
of additional shares:
Non-controlling interest prior to issuance
of additional shares:
Book value of SHE before issuanceP720,000
x: Non-controlling interest.
20%* P 144,000
Non-controlling interest after issuance of
additional shares:
Book value of SHE before
issuance.P720,000
Additional issuance.. 210,000
BV of SHE after issuance.P930,000
x: Non-controlling interest...
36%** 334,800 190,800
Gain transfer within equity in
Additional paid-in capital account...............
P 19,200
* (120,000 96,000) / 120,000 = 20% ownership before additional issuance of shares.
** [(24,000 + 30,000) / (120.000 + 30,000)] = 36% ownership after additional issuance of shares
P Company recognizes an increases in its Investment in S from P576,000 (P720,000x 80%) to
P595,200 [P930,000 x (96,000/150,000) and in additional paid-in capital of P19,200.
Problem XX
1. Equity Method
Income accrual (80%) ...................................................................
Excess amortization expense .......................................................
Investment income .................................................................
P56,000
(3,200)
P52,800
Initial fair value paid .......................................................................

Income accrual 20x420x6 (P260,000 80%) ...........................
Dividends 20x420x6 (P45,000 80%) .........................................
Excess Amortizations 20x420x6 (P3,200 3) .............................
Investment in TT12/31/x6 ....................................................
P664,000
208,000
(36,000)
(9,600)
P826,400
2.
Equity Method same with No. 1
3.
Using the acquisition method, the allocation will be the total difference (P80,000) between
the buildings' book value and fair value. Based on a 20 year life, annual excess amortization
is P4,000.
MM book valuebuildings ....................................................
TT book valuebuildings .......................................................
Allocation ..................................................................................
Excess Amortizations for 20x420x5 (P4,000 2)
Consolidated buildings account ............................
4.
5.
Acquisition-date fair value allocated to goodwill

Goodwill-full ( see Problem I above) .........................................
Goodwill-partial (see Problem I above)
P 800,000
300,000
80,000
(8,000)
P1,172,000
P
P
150,000
120,000
If the parent has been applying the equity method, the stockholders' equity accounts on its
books will already represent consolidated totals. The common stock and additional paid-in
capital figures to be reported are the parent balances only.
Common stock, P500,000
Additional paid-in capital, P280,000
Problem XXI
(Consolidated balances three years after purchase. Parent has applied the equity method.)
1. Schedule 1Acquisition-Date Fair Value Allocation and Amortization
JJs acquisition-date fair value ..P206,000
Book value of JJ ............................................
(140,000)
Fair value in excess of book value ............
66,000
Excess fair value assigned to specific
accounts based on individual fair values
Equipment ...............................................
Buildings (overvalued) ..........................
Goodwill ..................................................
Total ..........................................................
54,400
(10,000)
P21,600
Life
8 yrs.
20 yrs.
indefinite
Investment in JJ Company12/31/x6
JJs acquisition-date fair value ............................................................
20x4 Increase in book value of subsidiary
20x4 Excess amortizations (Schedule 1) ............................................
Annual Excess
Amortization
P6,800
(500)
-0P6,300
P206,000
40,000
(6,300)
20x5 Increase in book value of subsidiary ........................................

20x6 Increase in book value of subsidiary ........................................
Investment in J Company .............................................................
20,000
(6,300)
10,000
(6,300)
P257,100
2. Equity in Subsidiary Earnings

Income accrual ......................................................................................
Excess amortizations (Schedule 1) .....................................................
Equity in subsidiary earnings .........................................................
P30,000
(6,300)
P23,700
3. Consolidated Net Income

Consolidated revenues (add book values) .....................................
Consolidated expenses (add book values) ....................................
Excess amortization expenses (Schedule 1) ....................................
Consolidated net income ...................................................................
P414,000
(272,000)
(6,300)
P135,700
4. Consolidated Equipment
Book values added together ..............................................................
Allocation of purchase price ..............................................................
Excess depreciation (P6,800 3) ........................................................
Consolidated equipment .............................................................
P370,000
54,400
(20,400)
P404,000
5. Consolidated Buildings .........................................................................................

Book values added together ..............................................................
Allocation of purchase price ..............................................................
Excess depreciation (P500 3) ...........................................................
Consolidated buildings...................................................................
P288,000
(10,000)
1,500
P279,500
6. Consolidated goodwill
Allocation of excess fair value to goodwill .......................................
P21,600
7. Consolidated Common Stock ............................................................................

P290,000
As a purchase, the parent's balance of P290,000 is used (the acquired company's
common stock will be eliminated each year on the consolidation worksheet).
8. Consolidated Retained Earnings........................................................................
P410,000
Tyler's balance of P410,000 is equal to the consolidated total because the equity
method has been applied.
Problem XXII
Allocated excess
Inventory (P725,000 P600,000) x 80%
Equipment (P1,075,000 P900,000) x 80%
Goodwill partial
P1,970,000
_1,440,000
P 530,000
P 100,000
140,000
__240,000
P 290,000
Full-goodwill or Fair Value Basis

Allocated excess
Inventory (P725,000 P600,000) x 100%
Equipment (P1,075,000 P900,000) x 100%
Goodwill full
P2,467,500
1,800,000
P 662,500
P125,000
175,000
__300,000
P362,500
Amortization
Inventory: P125,000 x 60%
P125,000 x 40%
Equipment: P175,000 / 7 years
20x4
P 75,000
25,000
P 100,000
20x5
P 50,000
25,000
P 75,000
1.
20x4
Investment in S Company
Cash
1,970,000
1,970,000
Cash (0.8 x P150,000)

120,000
Equity in Subsidiary Income (.80)(P750,000)
600,000
120,000
600,000
Equity in Subsidiary Income

80,000
Cash (0.8 x P225,000)

180,000
Equity in Subsidiary Income (.80)(P900,000)
720,000
80,000
20x5
Equity in Subsidiary Income

180,000
720,000
60,000
60,000
2.
20x4
(1) Equity in Subsidiary Income ((.80)(P750,000) -P80,000)
Dividends Declared (0.80 x P150,000)
(2) Beginning Retained Earnings - S Company
Common Stock- S Company
Noncontrolling Interest
520,000
120,000
400,000
600,000
1,200,000
1,307,500
492,500
(3) Inventory (P125,000 P75,000)

Cost of Goods Sold
Equipment (net)
Goodwill
(4) Depreciation Expense
Equipment (net)
50,000
75,000
175,000
362,500
662,500
25,000
25,000
20x5
(1) Equity in Subsidiary Income ((.80)(P900,000) - P60,000)
Dividends Declared (0.80 x P225,000)
Investment in Superstition Company
(2) Beginning Retained Earnings-Superstition Company
Common Stock - Superstition Company.
Investment in Superstition Company
660,000
180,000
480,000
1,200,000
1,200,000
1,787,500
(P492,500 + (P1,200,000 P600,000) x .20)

Cost of Goods Sold
Equipment (net)
Goodwill
Equipment (net)
612,500
60,000
15,000
50,000
175,000
362,500
662,500
20,000
5,000
25,000
50,000
3.
P Company (P1,000,000 P120,000)
S Company
Total
Goodwill impairment
attributable to equity holders of parent..
Amortization of allocated excess (P25,000 + P75,000)
P 880,000
__ 750,000
P1,630,000
P130,000
100,000
____0
230,000
P1,400,000
130,000
P1,530,000
P 750,000
( 100,000)
P650,000
20%
P 130,000
Note: Regardless on the method used in recording investments (cost model or equity
method) the manner of computing CI-CNI, NCI-CNI and CNI are exactly the same.
Problem XXIII
Schedule of Determination and Allocation of Excess (Partial-goodwill)
Positive excess: Partial-goodwill (excess of cost over
fair value)...
P 372,000
P 192,000
96,000
288,000
84,000
P
P 4,800
5,760
76,800
( 19,200)
3,840
72,000
P 12,000

S Co.
Fair value
S Co.
Book value
Inventory...
P 24,000
Land
48,000
55,200
7,200
84,000
180,000
96,000
168,000
144,000
(24,000)
Bonds payable
(120,000)
( 115,200)
4,800
Net..
P 204,000
P 294,000
P 90,000
Buildings (net)
(Over) Under
Valuation
30,000
6,000
Equipment ..................
S Co.
Book value
S Co.
Fair value
Increase
(Decrease)
180,000
180,000
96,000
( 96,000)
Net book value...
84,000
180,000
96,000
S Co.
Book value
S Co.
Fair value
(Decrease)
Buildings................
360,000
144,000
( 216,000)
192,000
( 192,000)
Net book value...
168,000
144,000
24,000)

Inventory
Over/
Under
P 6,000
Life
Annual
Amount
P 6,000
Current
Year(20x4)
P 6,000
20x5
P
Buildings (net)
96,000
12,000
12,000
12,000
(25,000)
( 6,000)
( 6,000)
(6,000)
4,800
Bonds payable
1,200
1,200
1,200
P 13,200
P 13,200
P 7,200
The goodwill impairment loss of P3,125 based on 100% fair value would be allocated to the
controlling interest and the NCI based on the percentage of total goodwill each equity interest
received. For purposes of allocating the goodwill impairment loss, the full-goodwill is computed
as follows:
P 372,000
93,000
P 465,000
Less: Book value of stockholders equity of S (P360,000 x 100%)
__360,000

(P90,000 x 100%)
fair value)...
105,000
90,000
15,000
In this case, the goodwill was proportional to the controlling interest of 80% and non-controlling
interest of 20% computed as follows:
Goodwill applicable to P
Value
P12,000
3,000
P15,000
% of Total
80.00%
20.00%
100.00%
Value
P 3,000
% of Total
80.00%
750
20.00%
P 3,750
100.00%
The goodwill impairment loss would be allocated as follows

Goodwill impairment loss attributable to P or controlling
Interest

Parent Company Equity Method Entry
The following are entries recorded by the P in 20x4 in relation to its subsidiary investment:
January 1, 20x4:
Cash..
372,000
372,000

(2) Cash
Investment in S Company (P36,000 x 80%).
28,800
28,800
December 31, 20x4:

Investment income (P60,000 x 80%)
Record share in net income of subsidiary.
48,000
48,000
December 31, 20x4:

(4) Investment income [(P13,200 x 80%) + P3,000*, goodwill
impairment loss)]
13,560
13,560
Record amortization of allocated excess of inventory, equipment,

buildings and bonds payable and goodwill impairment loss.
Thus, the investment balance and investment income in the books of P Company is as follows:
Cost, 1/1/x4
NI of S
(60,000 x 80%)
Balance, 12/31/x4
Investment in S
372,000
28,800
48,000
377,640
13,560
Dividends S (36,000x 80%)

Amortization &
impairment
Investment Income
Amortization &
impairment
13,560
48,000
34,440
NI of S
(P60,000 x 80%)
Balance, 12/31/x4

The schedule of determination and allocation of excess presented above provides complete
guidance for the worksheet eliminating entries on January 1, 20x4:
Investment in Son Co
240,000
120.000
288,000
72,000
To eliminate investment on January 1, 20x4 and equity accounts

of subsidiary on date of acquisition; and to establish noncontrolling interest (in net assets of subsidiary) on date of
acquisition.
(E2) Inventory.
Land.
Goodwill.
Buildings..
Investment in S Co.
6,000
96,000
192,000
7,200
4,800
12,000
216,000
18,000
84,000
To eliminate investment on January 1, 20x4 and allocate excess of

cost over book value of identifiable assets acquired, with remainder
to goodwill; and to establish non- controlling interest (in net assets of
subsidiary) on date of acquisition.

Interest expense
Inventory..
Goodwill
6,000
6,000
6,000
1,200
3,000
6,000
12,000
1,200
3,000
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Cost of
Goods
Sold
P 6,000
Depreciation/
Amortization
Expense
Amortization
-Interest
P 12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
_______
P 6,000
Total
13,200
Value
P12,000
3,000
P15,000

% of Total
80.00%
20.00%
100.00%
Interest
(E4) Investment income
Dividends paid S
Value
P 3,000
% of Total
80.00%
625
20.00%
P 3,750
100.00%
34,440
7,200
36,000
5,640
To eliminate intercompany dividends and investment income under

equity method and establish share of dividends, computed as
follows:
Investment in S
NI of S
28,800
Dividends - S
(60,000
Amortization &
x 80%). 48,000
13,560
impairment
5,640
Investment Income
Amortization
impairment
13,560
48,000
34,440
NI of S
(60,000
x 80%)
After the eliminating entries are posted in the investment account, it should be observed that
from consolidation point of view the investment account is totally eliminated. Thus,
Cost, 1/1/x4
NI of Son
(60,000 x 80%)
Balance, 12/31/x4
Investment in S
372,000
28,800
48,000
377,640
of goodwill
377,640
13,560
288,000
84,000
5,640

Amortization &
impairment
(E1) Investment, 1/1/20x4
(E4) Investment Income
and dividends
377,640
amortization purposes:
Goodwill applicable to NCI
Total (full) goodwill
Value
P12,000
3,000
P15,000
% of Total
80.00%
20.00%
100.00%
Percentage
for
The goodwill impairment loss of P3,750 based on 100% fair value or full-goodwill
would be allocated as follows:
Value
% of Total
Goodwill impairment loss attributable
P 3,000
80.00%
to parent or controlling Interest
Goodwill impairment loss applicable to
NCI..
750
_20.00%
Goodwill impairment loss based on
100.00%
100% fair value or full-goodwill
P 3,750

9,360
9,360

P 60,000
( 13,200)
P 46,800
20%
P 9,360
Equity Method (Partial-goodwill)
P Co
P480,000
34,440
P513,600
P204,000
60,000
48,000
P312,000
P202,440
P202,440
Income Statement
Sales
Investment income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
S Co.
P240,000
P240,000
P138,000
24,000
18,000
P180,000
P 60,000
P 60,000
Dr.
(4)
34,440
(3)
(3)
(3)
6,000
6,000
1,200
(3)
3,000
(5)
9,360
Cr.
Consolidated
P 720,000
_________
P 720,000
P 348,000
90,000
1,200
66,000
3,000
P508,200
P211,800
( 9,360)
P202,440
P360,000
P360,000
202,440
P562,440
P120,000
60,000
P180,000
72,000
-
36,000
P490,440
P144,000
232,800
90,000
120,000
210,000
240,000
P 90,000
60,000
90,000
48,000
180,000
(1) 120,000
202,440
P562,440
(4)
72,000
-
36,000
P490,440
P
(2)
(2)
6,000
7,200
(3)
6,000
322,800
150,000
210,000
265,200
420,000
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
720,000
(2)
(2)
4,800
12,000
377,640
P1,990,440
P1,008,000
P 135,000
405,000
P 96,000
288,000
120,000
240,000
600,000
120,000
120,000
240,000
144,000
490,440
_________
P1,008,000
(2) 216,000
(3) 1,200
(3) 3,000
(2) 288,000
(2) 84,000
(4) 5,640
(2) 96,000 (3)

(8) 192,000
(9)
6,000
1,044,000
3,600
9,000
P2,424,600
12,000
P147,000
495,000
240,000
360,000
600,000
(1) 240,000
490,440
(10) 7,200
_________
P1,990,440
Total
540,000
__________
P 751,200
(1 ) 72,000
(2) 18,000
(5) 9,360
P 751,200
____92,160
P2,424,600

P Co.
P 540,000
216,000
P 324,000
60,000
72,000
P 192,000
66,240
P 258,240
P 72,000
Sales
Gross profit
Other expense
Add: Investment income
Net income
Dividends paid
S Co.
P 360,000
192,000
P 168,000
24,000
54,000
P 90,000
P 90,000
P 48,000

The following are entries recorded by the parent in 20x5 in relation to its subsidiary investment:
(2) Cash
38,400
38,400
December 31, 20x5:

72,000
72,000
December 31, 20x5:

(4) Investment income (P7,200 x 80%)
5,760
5,760

buildings and bonds payable
Cost, 1/1/x5
NI of S
(90,000 x 80%)
Balance, 12/31/x5
Investment in S
377,640
38,400
72,000
405,480
5,760

Amortization
(P7,200 x 80%)
Investment Income
Amortization
(7,200 x 80%)
5,760
72,000
66,240
NI of S
(90,000 x 80%)
Balance, 12/31/x4

guidance for the worksheet eliminating entries:
Retained earnings S Co, 1/1/x5.
240,000
144.000
307,200
76,800

of subsidiary on date of acquisition; and to establish noncontrolling interest (in net assets of subsidiary) on 1/1/20x5.
(E2) Accumulated depreciation equipment (P96,000 P12,000)

Accumulated depreciation buildings (P192,000 + 6,000)
Land.
Discount on bonds payable (P4,800 P1,200).
Goodwill (P12,000 P3,000)..
Buildings..
Non-controlling interest [(P90,000 P13,200) x 20%]
Investment in S Co.
84,000
198,000
7,200
3,600
9,000
216,000
15,360
70,440

to the original amount of goodwill; and to establish non- controlling
interest (in net assets of subsidiary) on 1/1/20x5.
(E3) Depreciation expense..

Interest expense
6,000
6,000
1,200
12,000
1,200
To provide for 20x5 depreciation and amortization on differences

between acquisition date fair value and book value of Sons
identifiable assets and liabilities as follows:
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Depreciation/
Amortization
Expense
Amortization
-Interest
P 12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
Total
P7,,200

Dividends paid S
follows:
66,240
9,600
48,000
27,840
Investment in S
NI of S
38,400
Dividends S
(90,000
Amortization
x 80%). 72,000
5,760
(P7,200 x 80%)
27,840
Investment Income
Amortization
(P7,200 x 80%)
5,760
72,000
66,240
NI of S
(90,000
x 80%)
Cost, 1/1/x5
NI of S
(90,000 x 80%)
Balance, 12/31/x5
Investment in S
377,640
38,400
72,000
405,480
405,480

Amortization
(7,200 x 80%)
and dividends
5,760
307,200
70,440
27,840
405,480

16,560
16,560

P 90,000
( 7,200)
P 82,800
20%
P 16,560

Equity Method (Partial-goodwill)
Income Statement
Sales
Investment income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
P Co
P540,000
66,240
P606,000
P216,000
60,000
72,000
P348,000
P258,240
P258,240
S Co.
P360,000
P360,000
P192,000
24,000
54,000
P270,000
P 90,000
P 90,000
Dr.
(4)
66,240
(3)
(3)
6,000
1,200
(5)
16,560
Cr.
P490,440
Consolidated
P 900,000
___________
P 900,000
P 408,000
90,000
1,200
126,000
P 625,200
P 274,800
( 16,560)
P258,240
P490,440
258,240
P748,680
P144,000
90,000
P234,000
72,000
-
48,000
P676,680
P186,000
(1) 144,000
258,240
P748,680
(4)
48,000
72,000
P676,680
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
265,200
180,000
216,000
210,000
240,000
720,000
(2)
7,200
(2)
(2)
3,600
9,000
405,480
P1,074,000
P 150,000
450,000
P 102,000
306,000
120,000
240,000
600,000
120,000
120,000
(2)
676,680
(3) 216,000
(3) 1,200
(1) 307,200
(2) 70,440
(4) 27,840
P2,236,680
240,000
186,000
_________
P1,074,000
P 367,200
276,000
324,000
265,200
420,000
1,044,000
2,400
9,000
P2,707,800
84,000
(3)
12,000
(2) 198,000
(3) 6,000
P180,000
552,000
240,000
360,000
600,000
(1) 240,000
676,680
(7)
___ _____
P2,236,680
Total
P 102,000
96,000
108,000
48,000
180,000
540,000
9,600
__________
P 794,400
(2 ) 76,800
(2) 15,360
(5) 16,560
P 794,400
____99,120
P2,707,800
Note: Using cost model or equity method, the consolidated net income, consolidated retained
earnings, non-controlling interests, consolidated equity on December 31, 20x4 and 20x5 are
exactly the same (refer to Problem VI solution).
5. 1/1/20x4
P360,000
b.
Non-controlling interest (partial-goodwill), January 1, 20x4
P 240,000
120,000
P 360,000
90,000
P450,000
20
P 90,000
c.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 1/1/20x4
6.
12/31/20x4:
P 600,000
360,000
P 960,000
___90,000
P1,050,000
a. CI-CNI
P Company
S Company
Total
Goodwill impairment (impairment under partial-goodwill approach)
equity holders of P..
P168,000
60,000
P228,000
P 9,360
13,200
3,000
25,560
P202,440
9,360
P211.800
b. NCI-CNI
Less: Amortization of allocated excess / goodwill impairment
P 60,000
13,200
P 46,800
20%
P 9,360

as follows:
Total
P360,000
202,440
P562,440
72,000
P490,440
e.
Total
P 240,000
P120,000
60,000
P180,000
36,000
144,000
P 384,000
90,000
( 13,200)
P460,000
20
P 92,160
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
490,440
P1,090,440
___92,160
P1,182,600
12/31/20x5:
a. CI-CNI
P Company
S Company
Total
P192,000
90,000
P282,000
P16,560
__7,200
23,760
P258,240
16,560
P274,800
b. NCI-CNI
P 90,000
80,400
P 82,800
20%
P 16,560

as follows:
P484,800
P 144,000
120,000
P 24,000
13,200
P 10,800
80%
P 8,640

(P3, 750 x 80%)
3,000
5,640
P 490,440
258,240
Total
P748,680
72,000
P676,680
e.
Total
P 240,000
P14,000
90,000
P234,000
48,000
186,000
P 426,000
90,000

20x4
20x5
P 13,200
7,200
( 20,400)
P 495,600
20
P 99,120
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
676,680
P1,276,680
___99,120
P1,1375,800
Problem XXIV
Schedule of Determination and Allocation of Excess
fair value)...
P 372,000
93,000
P 465,000
P 240,000
120,000
360,000
P 105,000
6,000
7,200
96,000
( 24,000)
4,800
90,000
P 15,000

Inventory
Buildings (net)
Bonds payable
Over/
under
P 6,000
Life
1
96,000
(24,000)
4,800
8
4
4
Annual
Amount
P 6,000
Current
Year(20x4)
P 6,000
20x5
P
-
12,000
( 6,000)
1,200
P 13,200
12,000
( 6,000)
1,200
P 13,200
12,000
(6,000)
1,200
P 7,200

January 1, 20x4:
Cash..
372,000
372,000
(2) Cash
28,800
28,800
December 31, 20x4:

48,000
48,000
December 31, 20x4:

(4) Investment income [(P13,200 x 80%) + (P3,750 P750)*,
goodwill impairment loss)]
13,560
13,560

buildings and bonds payable and goodwill impairment loss.
*this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss of P3,750 by 80%.
There might be situations where the controlling interests on goodwill impairment loss would not be proportionate to NCI
acquired (refer to Illustration 15-6).
Cost, 1/1/x4
NI of S
(60,000 x 80%)
Balance, 12/31/x4
Investment in S
372,000
28,800
48,000
377,640
13,560

Amortization &
Impairment
Investment Income
Amortization &
Impairment
13,560
48,000
34,440
NI of S
(P60,000 x 80%)
Balance, 12/31/x4

guidance for the worksheet eliminating entries on January 1, 20x4:
Investment in S Co
240,000
120.000
288,000
72,000

of subsidiary on date of acquisition; and to establish noncontrolling interest (in net assets of subsidiary) on date of
acquisition.
(E2) Inventory.
Land.
Goodwill.
Buildings..
Investment in S Co.
to goodwill; and to establish non- controlling interest (in net assets of
subsidiary) on date of acquisition.
6,000
96,000
192,000
7,200
4,800
15,000
216,000
21,000
84,000

Interest expense
Inventory..
Goodwill
6,000
6,000
6,000
1,200
3,750
6,000
12,000
1,200
3,750

book value of Ss identifiable assets and liabilities as follows:
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Cost of
Goods
Sold
P 6,000
_______
P 6,000
Depreciation/
Amortization
Expense
Amortization
-Interest
P 12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
Total
13,200
Value
P12,000
3,000
P15,000

% of Total
80.00%
20.00%
100.00%
Interest
Dividends paid S
Value
P 3,000
% of Total
80.00%
750
20.00%
P 3,750
100.00%
37,440
7,200
36,000
8,640

follows:
Investment in S
NI of S
28,800
Dividends S
(60,000
Amortization &
x 80%). 48,000
13,560
Impairment
5,640
Investment Income
Amortization &
Impairment
13,560
48,000
34,440
NI of Son
(60,000
x 80%)
Cost, 1/1/x4
NI of S
(60,000 x 80%)
Balance, 12/31/x4
Investment in S
372,000
28,800
40,000
377,640
377,640

Amortization &
Impairment
and dividends
13,560
288,000
84,000
5,640
377,640
Percentage
of goodwill for amortization purposes:
Goodwill applicable to NCI
Total (full) goodwill
Value
P12,000
3,000
P15,000
% of Total
80.00%
20.00%
100.00%
The goodwill impairment loss of P3,750 based on 100% fair value or full-goodwill
would be allocated as follows:
% of Total
Value
Goodwill impairment loss attributable
P 3,000
80.00%
to parent or controlling Interest
Goodwill impairment loss applicable to
NCI..
750
_20.00%
Goodwill impairment loss based on
100.00%
100% fair value or full-goodwill
P 3,750

8,610
8,610

P 60,000
( 13,200)
P 46,800
20%
P 9,360

Less: Non-controlling interest on impairment
loss on full-goodwill (P3,750 x 20%) or
(P3,750 impairment on full-goodwill less
750
P3,000, impairment on partial-goodwill)*
P 8,610
*this procedure would be more appropriate, instead of multiplying the
full-goodwill impairment loss of P3,750 by 20%. There might be situations
where the NCI on goodwill impairment loss would not be proportionate
to NCI acquired (refer to Illustration 15-6).
Equity Method (Full-goodwill)
Income Statement
Sales
Investment income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
P Co
P480,000
34,440
P514,440
P204,000
60,000
48,000
S Co.
P240,000
P240,000
P138,000
24,000
18,000
Dr.
(4)
34,440
(3)
(3)
(3)
6,000
6,000
1,200
Cr.
Consolidated
P 720,000
_________
P 720,000
P 348,000
90,000
1,200
66,000

Net Income
P312,000
P202,440
P202,440

P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
P180,000
P 60,000
P 60,000
(3)
3,750
(5)
8,610
(1) 120,000
202,440
P562,440
P120,000
60,000
P180,000
72,000
-
36,000
P490,440
P144,000
232,800
90,000
120,000
210,000
240,000
720,000
P 90,000
60,000
90,000
48,000
180,000
540,000
3,750
P508,950
P211,050
( 8,610)
P202,440
P360,000
Total
- equipment
- buildings
Accounts payable
Bonds payable
Total
P360,000
202,440
P562,440
(4)
P490,440
P
(2)
(2)
6,000
7,200
(2)
(2)
4,800
15,000
377,640
P1,990,440
P1,008,000
P 135,000
405,000
P 96,000
288,000
120,000
240,000
600,000
120,000
120,000
240,000
144,000
490,440
(2) 96,000
(2) 192,000
(3)
6,000
_________
P1,008,000
(3)
6,000
(2) 216,000
(3) 1,200
(3) 3,750
(2) 288,000
(2) 84,000
(4) 5,640
(3)
P2,426,850
12,000
P147,000
495,000
240,000
360,000
600,000
490,440
7,200
__________
P 754,200
(1 ) 72,000
(2) 21,000
(5) 8,610
P 754,200
____94,410
P2,426,850

Sales
Gross profit
Other expense
Net income
Dividends paid
322,800
150,000
210,000
265,200
420,000
1,044,000
3,600
11,250
(1) 240,000
(4)
_________
P1,990,440
72,000
-
36,000
P Co.
P 540,000
216,000
P 324,000
60,000
72,000
P 192,000
66,240
P 258,240
P 72,000
S Co.
P 380,000
192,000
P 168,000
24,000
54,000
P 90,000
P 90,000
P 48,000

(2) Cash
38,400
38,400
December 31, 20x5:

72,000
72,000
December 31, 20x5:

(4) Investment income (P7,200 x 80%)
5,760
5,760

buildings and bonds payable
P Companys P12,000 portion of the differential related to goodwill related to goodwill is not
adjusted on the parents books following Option 2 as referred to above for goodwill impairment
loss. Even though the goodwill of the consolidated entity is impaired,
Cost, 1/1/x5
NI of S
(90,000 x 80%)
Balance, 12/31/x5
Investment in S
377,640
38,400
72,000
405,480
5,760

Amortization
(P7,200 x 80%)
Investment Income
Amortization
(7,200 x 80%)
5,760
72,000
66,240
NI of S
(90,000 x 80%)
Balance, 12/31/x4

guidance for the worksheet eliminating entries.
Retained earnings S Co, 1/1/x5.
240,000
144.000
307,200
76,800

of subsidiary on date of acquisition; and to establish noncontrolling interest (in net assets of subsidiary) on 1/1/20x5.
(E2) Accumulated depreciation equipment (P96,000 P12,000)

Accumulated depreciation buildings (P192,000 + P6,000)
Land.
Discount on bonds payable (P4,800 P1,200).
Goodwill (P15,000 P3,750)..
Buildings..
Non-controlling interest [(P90,000 P13,200) x 20%] +
[P3,000, full goodwill - [(P3,750, full-goodwill impairment
P3,000, partial- goodwill impairment)*
or (P3,750 x 20%)]
Investment in S Co.
84,000
198,000
7,200
3,600
11,250
216,000
17,610
70,440

to the original amount of goodwill; and to establish non- controlling
interest (in net assets of subsidiary) on 1/1/20x5.
*this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss of P3,750 by 20%.
There might be situations where the NCI on goodwill impairment loss would not be proportionate to NCI acquired (refer
to Illustration 15-6).
(E3) Depreciation expense..

Interest expense
6,000
6,000
1,200
12,000
1,200
To provide for 20x5 depreciation and amortization on differences

between acquisition date fair value and book value of Sons
identifiable assets and liabilities as follows:
Inventory sold
Equipment
Buildings
Bonds payable
Totals
Depreciation/
Amortization
Expense
Amortization
-Interest
P 12,000
( 6,000)
_______
P 6,000
P 1,200
P1,200
Total
P7,200

Dividends paid S
66,240
9,600
48,000
27,840

follows:
Investment in S
NI of S
38,400
Dividends - S
(90,000
Amortization
x 80%). 72,000
5,760
(P7,200 x 80%)
27,840
Investment Income
Amortization
(P7,200 x 80%)
5,760
72,000
66,240
NI of S
(90,000
x 80%)
Cost, 1/1/x5
NI of S
(90,000 x 80%)
Balance, 12/31/x5
Investment in S
377,640
38,400
72,000
405,480
405,480
5,760
307,200
70,440
27,840
405,480


Amortization
(7,200 x 80%)
and dividends
P 90,000
( 7,200)
16,560
16,560

Less: NCI on goodwill impairment loss on fullGoodwill
P 82,800
20%
P 16,560
0
P 16,560

Equity Method (Full-goodwill)
P Co
P540,000
66,240
P606,000
P216,000
60,000
72,000
P348,000
P258,240
P258,240
Income Statement
Sales
Investment income
Total Revenue
Cost of goods sold
Interest expense
Other expenses
Net Income
P Company
S Company
Total
Dividends paid
P Company
S Company
Sheet
Balance Sheet
Cash.
Inventory.
Land.
Equipment
Buildings
Goodwill
Investment in S Co
Total
- equipment
- buildings
Accounts payable
Bonds payable
S Co.
P360,000
P360,000
P192,000
24,000
54,000
P270,000
P 90,000
P 90,000
Dr.
(4)
66,240
(3)
(3)
6,000
1,200
(5)
16,560
Cr.
P490,440
Consolidated
P 900,000
___________
P 900,000
P 408,000
90,000
1,200
126,000
P 625,200
P 274,800
( 16,560)
P 258,240
P490,440
258,240
P748,680
P144,000
90,000
P234,000
(1) 144,000
72,000
-
48,000
P676,680
P186,000
P676,680
265,200
180,000
216,000
210,000
240,000
720,000
P 102,000
960,000
108,000
48,000
180,000
540,000
P 367,200
276,000
324,000
265,200
420,000
1,044,000
2,400
11,250
258,240
P748,680
(4)
(2)
7,200
(2)
(2)
3,600
11,250
405,9480
P1,074,000
P 150,000
450,000
P 102,000
306,000
120,000
240,000
600,000
120,000
120,000
(2)
240,000
186,000
__________
72,000
-
P2,634,000
84,000
(3)
12,000
(2) 198,000
(3)
6,000
P 180,000
552,000
240,000
360,000
600,000
(1) 240,000
676,680
(3)
___ _____
(3) 216,000
(3) 1,200
(1) 307,200
(5) 70,440
(4) 27,840
P2,236,680
676,680
48,000
9,600
(2 ) 76,800
(2) 17,610
__________
Total
P2,236,680
P1,074,000
__________
(5) 16,560
P 796,650
P 796,650
P2,634,000
Note: Using cost model or equity method, the consolidated net income, consolidated retained
earnings, non-controlling interests, consolidated equity on December 31, 20x4 and 20x5 are
exactly the same (refer to Problem VII solution).
5. 1/1/20x4
P360,000
b.
Non-controlling interest (full-goodwill), January 1, 20x4
Add: NCI on full-goodwill (P15,000 P12,000)
P 240,000
120,000
P 360,000
90,000
P450,000
20
P 90,000
___3,000
P 93,000
c.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 1/1/20x4
P 600,000
360,000
P 960,000
___93,000
P1,053,000
6.
a. CI-CNI P202,440
P Company
S Company
Total
P168,000
60,000
P228,000
P 8,610
13,200
3,750
P202,440
8,610
P211.050
b. NCI-CNI P8,610
Less: Amortization of allocated excess (refer to amortization table above)
Less: Non-controlling interest on impairment loss on full-goodwill (P3,750 x 20%)
or (P3,750 impairment on full-goodwill less P3,000, impairment on
partial-goodwill)*
25,560
P 60,000
13,200
P 46,800
20%
P 9,360
750
P 8,610
*this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss
of P3,750 by 20%. There might be situations where the NCI on goodwill impairment loss would not
be proportionate to NCI acquired.

as follows:
Total
P360,000
202,440
P562,440
72,000
P490,440
e.
Retained earnings SCompany, January 1, 20x4
Total
Non-controlling interest (partial-goodwill, 12/31/20x4..
Add: Non-controlling interest on full goodwill , net of impairment loss, 12/31/x4:
Non-controlling interest (full-goodwill), 12/31/20x4..
P 240,000
P120,000
60,000
P180,000
36,000
144,000
P 384,000
90,000
( 13,200)
P460,800
20
P 92,160
2,250
P 94,410
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
490,440
P1,090,440
___94,410
P1,184,850
12/31/20x5:
a. CI-CNI P258,240
P Company
S Company
Total
P192,000
90,000
P282,000
P16,560
7,200
0
23,760
P258,240
16,560
P274,800
b. NCI-CNI P16,560
P 90,000
80,400
P 82,800
20%
P 16,560

as follows:
P484,800
P 144,000
120,000
P 24,000
13,200
P 10,800
80%
P 8,640

5,640
(P3, 750 x 80%)
3,000
P 490,440
258,240
Total
P748,680
72,000
P676,680
e.
Total
20x4
20x5
Add: Non-controlling interest on full goodwill , net of impairment loss
Non-controlling interest (full-goodwill)..
P 240,000
P144,000
90,000
P234,000
48,000
186,000
P 426,000
90,000
P 13,200
7,200
( 20,400)
P 495,600
20
P 99,120
2,250
P 101,370
f.
Consolidated SHE:
Stockholders Equity
Retained earnings
NCI, 12/31/20x4
P 600,000
676,680
P1,276,680
__101,370
P1,378,050
Problem XXV
1. Ambrose should report income from its subsidiary of P15,000 (P20,000 x .75) rather than
dividend income of P9,000.
2. A total of P5,000 (P20,000 x .25) should be assigned to the noncontrolling interest in the 20x4
consolidated income statement.
3. Consolidated net income of P70,0000 should be reported for 20X4, computed as follows:
Reported net income of AA
P59,000
Less: Dividend income from KR
(9,000)
Operating income of AA
P50,000
Net income of KR
20,000
Consolidated net income
P70,000
4. Income of P79,000 would be attained by adding the income reported by AA (P59,000) to the
income reported by KR (P20,000). However, the dividend income from KR recorded by AA
must be excluded from consolidated net income.
Problem XXVI
(Determine consolidated balances for a step acquisition).
1. AD fair value implied by price paid by MM
P560,000 70% =
P800,000
2. Revaluation gain
1/1 equity investment in AD (book value)
25% income for 1st 6 months
Investment book value at 6/30
Fair value of investment
Gain on revaluation to fair value
P178,000
8,750
186,750
200,000
P13,250
3. Goodwill at 12/31
Fair value of AD at 6/30
Book value at 6/30 (700,000 + [70,000 2])
Excess fair value
Allocation to goodwill (no impairment)
P800,000
735,000
P65,000
P65,000
4. Non-controlling interest
5% fair value balance at 6/30
5% Income from 6/30 to 12/31
5% dividends
Non-controlling interest 12/31
P40,000
1,750
(1,000)
P40,750
Multiple Choice Problem

1. d equivalent to consideration transferred, P320,000
2. d equivalent to consideration transferred, P380,000
3. d
P: BV,12/31/20x6
S:
BV of building, 12/31/20x4
Add: Adjustments to reflect fair value, 1/1/20x4
(P350,000 P240,000)
Less: Amortization of excess (P110,000/10) x 3 years
P250,000
P170,000
110,000
33,000
247,000
P497,000
4. d
Inventory not yet sold in 20x4
Building: (P390,000 P200,000)/ 10 years
Equipment (P280,000 P350,000)/ 5 years
0
19,000
( 14,000)
P 5,000
Adjustments to reflect fair value, 1/1/20x4 (P300,000 P200,000)
Depreciation 1/1/20x4 12/31/20x6 (P100,000/20 x 3 years)
P200,000
100,000
( 15,000)
P285,000
5. b
6. d same with No. 5

7. d
BV of equipment, 1/1/20x4
P 80,000
( 5,000)
1,500
P 76,500
8. a
9. d 1/2/20x4:
BV of equipment, 1/1/20x4
(P 5,000)
1,500
(P 3,500)
P200,000
100,000
P300,000
10. a
Net income of S (5/1/x5 12/31/x5): P840,000 x 8/12
Less: Dividend S (11/1/20x5 no need to pro-rate)
Cumulative net income less dividends since
date of acquisition, 1/1/20x6 (date to establish reciprocity
not 12/31/x6)
x: Controlling interests
P560,000
300,000
P260,000
80%
P208,000
11. a
Net income of S (5/1/x5 12/31/x5): P210,000 x 8/12
Less: Dividend S (11/1/20x5 no need to pro-rate)
not or 1/1/20x6)
P140,000
75,000
P 65,000
80%
P 52,000
12. b
Less: Retained earnings S Company, 12/31/20x4
should always be beginning of the year, not 12/31/x6)
P120,000
380,000
P260,000
90%
P234,000
13. b
Less: Retained earnings S Company, 12/31/20x6
should always be beginning of the year, not 12/31/x6)
P 60,000
190,000
P130,000
90%
P117,000
14. a
Non-controlling Interest in Net Income (NCINI) for Year 3
P240,000
45,000
P195,000
30%
P 58,500
15. c
P Company
S Company
Total
Less: Amortization of allocated excess**
P 375,000
30,000
P405,000
P5,250
3,750
0
9,000
P396,000
P30,000
3,750
P26,250
20%
P 5,250

**P270,000/80% = P337,500 (P150,000 + P150,000) = P37,500 / 10 years = P3,750
Note: Whether the partial or full-goodwill approach are used the amortization of excess are always
the same.
16. a
*Non-controlling Interest in Net Income (NCINI) for Year 3
P600,000
112,500
P487,500
30%
P146,250
17. c
P Company
S Company
Total
P 625,000
50,000
P675,000

P 8,750
6,250
0
15,000
P660,000
P50,000
6,250
P43,750
20%
P 8,750

**P450,000/80% = P562,500 (P250,000 + P250,000) = P62,500 / 10 years = P6,250
the same.
18. b
As a general rule, if problem is silent It is assumed that expenses are generated evenly
throughout the year, thus:
Expenses (9/1/20x4-12/31/20x4): P620,000 x 4/12
P206,667
Amortization of allocated excess: P15,000 x 4/12
5,000
P211,667
19. c
Net income of S Company (P800,000 P620,000)
Multiplied by: No of mos. (9/1-12/31)
P180,000
15,000
P165,000
4/12
P 55,000
20. a
Net income of S Company (P800,000 P620,000)
Multiplied by: No of mos. (9/1-12/31)
P180,000
15,000
P165,000
4/12
P 55,000
____20%
P 22,000
21. d
P Company
S Company
Total
P 560,000
140,000
P700,000
P 50,400
14,000
_
0
64,400
P635,600
P140,000
14,000
P126,000
40%
P 50,400

**P420,000/60% = P700,000 P560,000 = P140,000 P140,000 = P0
Amortization: P140,000/10 years = P14,000
the same.
22. a
NCI-CNI: P50,400 (refer to No. 21)
Non-controlling interest (full-goodwill), December 31, Year 2
Common stock S Company, December 31, Year 2
Retained earnings S Company, January 1, Year 2
Add: Net income of S for Year 2
Total
Less: Dividends paid Year 2
Stockholders equity S Company, December 31, Year 2
liabilities, date of acquisition (January 1, Year 1)
Year 1
Year 2
Fair value of stockholders equity of subsidiary, December 31, Year 2
Non-controlling interest (partial/full goodwill) since there is no goodwill
P 300,000
P260,000
140,000
P400,000
0
400,000
P 700,000
140,000
P 14,000
14,000
( 28,000)
P 812,000
40%
P 324,800
23. c
Book value equipment Parent, 12/31/Year 2
Fair value equipment Subsidiary, 12/31/Year 2
Book value, 1/1/Year 1
Amortization depreciation (P14,000 x 2 years)
Consolidated equipment balance, 12/31/2Year 2
P444,000
P200,000
140,000
( 28,000)
312,000
P756,000
24. b
Full-Goodwill: (P600,000/70%) P640,000 = P217,143 P40,000 = P177,143
If partial goodwill: P600,000 (P640,000 x 70%) = P152,000 (P40,000 x 70%) = P124,000
25. c
26. d - The acquisition method consolidates assets at fair value at acquisition date regardless of
the parents percentage ownership.
27. d - In consolidating the subsidiary's figures, all intercompany balances must be eliminated in
their entirety for external reporting purposes. Even though the subsidiary is less than fully
owned, the parent nonetheless controls it.
28. c - An asset acquired in a business combination is initially valued at 100% acquisition-date
fair value and subsequently amortized its useful life.
Patent fair value at January 1, 20x4 .......................................................................
Amortization for 2 years (10 year life).....................................................................
Patent reported amount December 31, 20x5......................................................
P45,000
(9,000)
P36,000
29. c
Add: Net income of S 20x4
Total
Stockholders equity S Company, December 31, Year 2
liabilities, date of acquisition January 1, 20x4
Amortization of allocated excess (refer to amortization above: P200,000/10
P1,000,000
___150,000
P1,150,000
____90,000
P1,060,000
200,000
_( 20,000)
P1,240,000

Non-controlling interest (partial)
Add: NCI on full-goodwill P85,714 P60,000)
Non-controlling interest (full)
30%
P 372,000
___25,714
P397,714
*P900,000/70% = P1,285,714 P1,000,000 = P285,714 P200,000 = P85,714, full goodwill

*P900,000 (P1,000,000 x 70%) = P200,000 (P200,000 x 70%) = P60,000, partial goodwill
It is assumed that full-goodwill is used. But, it should be noted that PFRS 3 either partial or fullgoodwill approach are considered acceptable.
30. b Combined revenues..................................................................................................

Combined expenses .................................................................................................
Trademark amortization............................................................................................
Patented technology amortization........................................................................
31. No answer available: P34,400 and P260,800
NCI-CNI - P34,400; NCI P260,800
Subsidiary income (P100,000 P14,000 excess amortizations) ..........................
Non-controlling interest percentage .....................................................................
Non-controlling interest in subsidiary income .......................................................
P1,300,000
(800,000)
(6,000)
(8,000)
P486,000
P86,000
40%
P34,400
Fair value of non-controlling interest at acquisition date ..................................

40% change in Scott book value since acquisition.............................................
Excess fair value amortization (P14,000 40%) ....................................................
40% current year income..........................................................................................
Non-controlling interest at end of year .................................................................
P180,000
52,000
(5,600)
34,400
P260,800
32. a MM trademark balance ...........................................................................................

SS trademark balance .............................................................................................
Excess fair value .........................................................................................................
Two years amortization (10-year life)......................................................................
Consolidated trademarks.........................................................................................
P260,000
200,000
60,000
(12,000)
P508,000
33. b
Combined revenues..................................................................................................
Combined expenses .................................................................................................
Excess acquisition-date fair value amortization...................................................
Less: noncontrolling interest (P85,000 40%) ........................................................
Consolidated net income to controlling interest.................................................
P1,100,000
(700,000)
(15,000)
P385,000
(34,000)
P351,000
34. No answer available:

20x4 Investment income: Dividend of P10,000 x 100%
20x4 Investment balance: P500,000
35. c
HH expense .................................................................................................................
NN expenses ...............................................................................................................
Excess fair value amortization (70,000 10 yrs) ....................................................
Consolidated expenses ............................................................................................
P621,000
714,000
7,000
P1,342,000
36. b refer to No. 33

37. a Fair value of non-controlling interest on April 1....................................................
30% of net income for 9 months ( year P240,000 30%)..............................
P165,000
54,000
Non-controlling interest December 31...................................................................
P219,000
38. b (P50,000 + P70,000) x 25% = P30,000

39. b P only.
40. b - refer to No. 30
41. No answer available refer to No. 31
42. a - refer to No. 32
43. a
P650,000 =P500,000 + P200,000 - P50,000
44. c
P95,000 = (P956,000 / .80) - P1,000,000 - P100,000
45. c P251,000 = .20[(P956,000 + P239,000) + (P190,000 - P5,000 - P125,000)]

46. a
47. b
Net Income from own operations:
20x4
20x5
Parent P 100,000 P100,000
Subsidiary... 25,000
35,000
P125,000 P135,000
Subsidiarys other comprehensive income..
5,000
10,000
Total Comprehensive Income.....P130,000 P145,000
Less: Amortization of allocated excess.
6,250
6,250
Impairment of full- goodwill (if any).
0
0
Consolidated /Group Comprehensive Income P123,750
P138,750
Less: Non-controlling interest in Comprehensive
Income *
4,750
7,750
Controlling Interest in Consolidated
__________________
Comprehensive Income . P119,000 P131,000
2012
*Non-controlling interest in Comprehensive Income: 20x4
Subsidiarys:
Net income from own operations.......P 25,000
P 35,000
Other Comprehensive Income (P30,000
P25,000).... 5,000
10,000
Subsidiarys Comprehensive Income........P 30,000
P 45,000
Less: Amortization of allocated excess*.. 6,250
6,250
Impairment of full-goodwill (if any).....
0
0
P 23,750
P 38,750
x: Non-controlling interests.
20%
20%
Non-controlling interest in Comprehensive Income...P 4,750 P 7,750
48.
49.
50.
51.
*Amortization of allocated excess:

Increase in other intangibles: P50,000 / 8 years = P 6,250
c refer to No. 47
c refer to No. 47
b- refer to No. 47
b
Less: BV of SHE of S: P1,000 + P600 + P1,500
P3,800
3,100
Allocated excess /differential / excess of cost or fair value over book value P 700
52. a
Allocated excess /differential / excess of cost or fair value over book value P 700
Less: O/U valuation of A and L
Book value (P800 + P1,000 + P1,500 + P900 P1,800)
P2,400
Fair value (P900 + P1,200 + P1,250 + P1,300 P1,700)
2,950
Net increase
550
Goodwill
P 150
53.
54.
55.
56.
57.
58.
59.
60.
61.
62.
c inventory at fair value

b - (P1,500, book value (P1,500 P1,200) + (P300/5) = P1,260
d (P1,000, book value + (P1,250 P1,000) (P250/2) = P1,125
c (P900, book value + (P1,300 P900) = P1,300
c (P1,800 (P1,800 P1,700) + (P100/4) = P1,725
c - (P1,500, book value (P1,500 P1,200) + (P300/5) x 2 years = P1,320
b - (P1,000, book value + (P1,250 P1,000) (P250/2) x 2 years = P1,000
b - (P900, book value + (P1,300 P900) = P1,3000
d - (P1,800 (P1,800 P1,700) + (P100/4) x 2 years = P1,750
b
Consideration transferred: 10,500 shares x P95
Less: BV of SHE S (?)
Allocated excess;
Less: O/U valuation of A and L:
Undervaluation of land
P40,000
Overvaluation of buildings
( 30,000)
Undervaluation of equipment
80,000
Undervaluation/unrecorded trademark
50,000
P997,500
857,500
P140,000
140,000
P
0
63. a P900,000 + P500,000 = P1,400,000

64. d assumed that total expenses includes cost of goods sold which is different when the
question is total operating expenses
Cost of goods sold (P360,000 + P200,000)
P 560,000
Depreciation expense (P140,000 + P40,000)
180,000
Other expenses (P100,000 + P60,000)
160,000
Amortization of allocated excess:
Buildings: (P30,000) / 20
(P1,500)
Equipment; P80,000 / 10
8,000
Trademark: P50,000 / 16
3,125
9,625
Total expenses
P909,625
65.
66.
67.
68.
69.
70.
71.
b (P750,000 + P280,000) P30,000 + (P1,500 x 5 years) = P1,007,500

c (P300,000 + P500,000) + P80,000 (P8,000 x 5 years) = P840,000
c P450,000 + P180,000 + P40,000 = P670,000
d P50,000 P3,125 x 5 years) = P34,375
a P only (the stock issued In 20x0 includes already in the December 31, 20x4 balance.
a P only
Cannot be determined. Since PAS 27 allows two methods in the books of Parent (i.e. cost
model and fair value model (which is under PAS 39 or PFRS 9). It is therefore assumed that
the retained earnings of parent on 1/1/20x4 amounting to P1,350,000 is under the cost
model, therefore, there is a need to establish reciprocity (or retroactive adjustments from
1/1/20x0 to 1/1/20x4) but there is data as given amount for retained earnings of subsidiary
on 1/1/20x0.
If equity method is used (therefore assume the P1,350,000 is computed under the equity
method), the answer would be,
Consolidated Retained earnings, January 1, 20x4 (equity method)
Total
Consolidated Retained Earnings, December 31, 20x4 (under equity method)
Sales
Less: cost of goods sold
Gross profit
Other expenses
Net income
P 1,350,000
490,375
P1,840,375
195,000
P1,645,375
P Co
P900,000
360,000
P540,000
140,000
100,000
P300,000

P Company
S Company
Total
Less: Non-controlling Interest in Net Income
S Co
P500,000
200,000
P300,000
40,000
60,000
P200,000
P300,000
200,000
P500,000
P
0
9,625
_
0
9,625
P490,375
72. No answer available (P80,000 x 100%) = P80,000. Refer to No. 71 for further discussion
Note: Normally, the term used in the requirement equity in subsidiary income, is a term
used under equity method, but it should be noted that under PAS 27, it prohibits the use of
equity method for a parent to consolidate a subsidiary. But, assuming the use of equity
method, the answer would be, P190,375.
Share in net income: P200,000 x 100%
P200,000
9,625
P190,375
73. b
Decrease in Buildings account:
Fair value
P 8,000
Book value..
__10,000
Decrease.
P 2,000
74. d
Decrease in buildings account (refer to No. 73)
Less: Increase due to depreciation (P2,000/10)
Decrease in buildings accounts..
P 2,000
200
P 1,800
Decrease in buildings account (refer to No. 74)

Less: Increase due to depreciation (P2,000/10)
Decrease in buildings accounts..
P 1,800
200
P 1,600
Increase in Equipment account:

Fair value
Book value..
P 14,000
__18,000
75. d
76. a
Increase.
4,000
Increase in equipment account (refer to No. 76)

Less: Decrease due to depreciation (P4,000/4)
Increase in equipment accounts..
4,000
1,000
3,000
Increase in equipment account (refer to No. 77)

Less: Decrease due to depreciation (P4,000/4
Increase in equipment accounts..
P 3,000
1,000
P 2,000
77. a
78. a
79. a
Increase in Land account:
Fair valueP 12,000
Book value.. 5,000
Increase.. P 7,000
80. b refer to No. 79, no depreciation/amortization
81. b refer to No. 79, no depreciation/amortization
82. e
Increase in Patent account:
Fair value
Book value..
Increase.
P 11,000
_
0
P 11,000
(P234,000/90%) (P160,000 + P80,000) = P20,000 (P4,000 P2,000 + P7,000) = P11,000.

Partial or full-goodwill approach, the amortization remains the same.
83. e
Increase in patent account (refer to No. 82)
Less: Decrease due to depreciation (P11,000/5).
Increase in patent accounts.
P 11,000
2,200
P 8,800
Increase in patent account (refer to No. 83)

Less: Decrease due to depreciation (P11,000/5).
Increase in patent accounts.
84. d
8,800
2,200
P 6,600
85. a
Under the cost method, an investor recognizes its investment in the investee at cost.
Income is recognized only to the extent that the investor receives distributions from the
accumulated net profits (or dividend declared/paid by the investee) of the investee
arising after the date of acquisition by the investor. Distributions (dividends) received in
excess of such profits are regarded as a recovery of investment and are accounted for
as a reduction of the cost of the investment (i.e., as a return of capital or liquidating
dividend).
Therefore, the investment balance of P500,000 on the acquisition date remains to be the
same.
86. d refer to No. 85 for further discussion.
87.
88.
89.
90.
91.
b refer to No. 85 for further discussion.

a P40,000 x 80%
b P50,000 x 80%
a P60,000 x 80%
c
Full/Gross-up Goodwill Presentation:
Non-controlling interest in Net Income:
Subsidiary net income from own operations.P100,000
Less: Amortization of allocated excess*
7,000
Impairment of full-goodwill (if any)**
0
P 93,000
20%
Non-controlling interest in Net Income P 18,600
Increase in equipment: P30,000 / 10 years = P 3,000
Increase in buildings: P40,000 / 10 years =
4,000
Total amortization P 7,000
** In case, there is an impairment of goodwill then the amount impaired under the fullgoodwill method should also be allocated between controlling and non-controlling
interests
Partial Goodwill Presentation:
Less: Amortization of allocated excess*.
7,000
P 93,000
20%
Non-controlling interest in Net Income.
P 18,600
92. c
7,000
0
P113,000
20%
4,000
Total amortization.
P 7,000
interests

7,000
P113,000
20%
Non-controlling interest in Net Income
P 22,600
93. a
7,000
0
P123,000
20%
4,000
Total amortization.
P 7,000
interests
7,000
P123,000
20%
Non-controlling interest in Net Income
P 24,600
94. a
Book value of Stockholders Equity of Subsidiary

P 300,000
Retained earnings, 12/31/20x4:
Retained earnings, 1/1/20x4.P200,000
Add: Net income 20x4.. 100,000
Less: Dividends paid, 20x4.. 40,000 260,000
Book value of Stockholders Equity of Subsidiary, 12/31/x4
P 560,000
Add: Adjustments to reflect fair value (P30,000 + P40,000)..
70,000
Less: Accumulated amortization of allocated excess
P7,000 x 1 year..
7,000
Fair value of Stockholders Equity of Subsidiary. 12/31/x4
P 623,000
Multiplied by: Non-controlling Interest %...........................
20%
Non-controlling Interest (partial goodwill)..
P 124,600
Add: Non-controlling interest in Full Goodwill
(P55,000, full P44,000 partial l) or
(P55,00,000 x 20%)*
11,000
Non-controlling Interest (full)
P 135,600
* this computation (i.e., P55,000 x 20%) should only be use when the fair value of the non-controlling interest of
acquiree (subsidiary) is not given.
Partial Goodwill:
Fair value of consideration transferred: Cash
P 500,000
Less: Book value of Net Assets (Stockholders
Equity - Subsidiary): (P300,000 + P200,000) x 80%..
400,000
Allocated Excess..
P 100,000
Less: Over/Undervaluation of Assets and Liabilities:
Increase in equipment: P30,000 x 80%...................... P 24,000
Increase in building: P40,000 x 80%..........................
32,000 56,000
Goodwill (Partial)..
P 44,000
Full-goodwill:
(100%) Fair value of Subsidiary:
(100%) Fair value of consideration transferred:
P500,000 / 80%..........
Less: Book value of Net Assets (Stockholders
Equity - Subsidiary)...................................
Allocated Excess..
Less: Over/Undervaluation of Assets and
Liabilities (P40,000 + P30,000).
Goodwill (Full/Gross-up)....
P 625,000
500,000
P 125,000
70,000
55,000
95. e

P 300,000
Retained earnings, 1/1/20x5 (refer to No. 94).P260,000
Add: Net income, 20x5. 120,000
Less: Dividends paid, 20x5 50,000 330,000
P 630,000
70,000
Less: Accumulated amortization of allocated excess 2 yrs
14,000
P 686,000
Multiplied by: Non-controlling Interest %..............................
20%
P 137,200
(P55,00,000 x 20%)*
11,000
P 148,200
96. e

P 300,000
Retained earnings, 1/1/20x6.P330,000
Add: Net income, 20x6 130,000
Less: Dividends paid, 20x6.. 60,000 400,000
P 700,000
70,000
Less: Accumulated amortization of allocated excess
(1/1/20x4 12/31/20x6): P7,000 x 3 years
21,000
P 749,000
Multiplied by: Non-controlling Interest %............................
20%
P 149,800
(P55,00,000 x 20%)*
11,000
P 160,800
* this computation (i.e., P55,000 x 20%) should only be use when the fair value of the non-controlling interest of
acquiree (subsidiary) is not given.
97. b
P: BV,12/31/20x5
S:
Add: Adjustments to reflect fair value, 1/4/20x4
(P120,000 P90,000)
Less: Amortization of excess (P30,000/10) x 2 years
P 975,000
P105,000
30,000
6,000
129,000
P1,104,000
98. b P500,000 + P3,461

99. b
100. c
Fair Value of Subsidiary:
Consideration Transferred (5,400 shares)
P120,600
Less: Book value of SHE-S, 1/1:
Common stock S: P50,000 x 90%
P 45,000
APIC S: P15,000 x 90%
13,500
RE S: P41,000 x 90%
36,900
95,400
Allocated Excess
P 25,200
Less: Over/undervaluation of A & L:
Increase in Inv. (P17,100P16,100) x 90%
P
900
Increase in Eqpt. (P48,000P40,000) x 90%
7,200
Increase in Patents (P13,000P10,000) x 90%
2,700
10,800
Positive Excess: Goodwill
P 14,400
Amortization of allocated excess - Starting January 1:
Inventory: P1,000 / 1 year
P 1,000
Equipment: P8,000 / 4 years
2,000
Patents: P3,000 / 10 years
300
P 3,300
101. c
Common stock S
P 50,000
APIC S
15,000
RE S
P 41,000
Stockholders equity Subsidiary, 1/1

Add: Adjustments to reflect fair value
Fair value of Stockholders Equity S, 1/1
x: Non-controlling) interests
Non-controlling Interests (in net assets)
P106,000
12,000
P118,000
10%
P 11,800
102. a P48,000, parent only.

103. a P48,000. On the date of acquisition, the parents retained earnings
is also the consolidated retained earnings.
104. No requirement.
105. b P120,600, the initial value
106. b P4,000 x 90% = P3,600
107. c - use also the traditional formula presented in the book
Parent Subsidiary Consolidated
P: [P30,200 (P4,000 x 90%)
P 266,000
S (90% : 10%)
8,460
P 940
Amort.of Allocated Excess (90%:10%) (
2,970)
( 330)
Impairment partial goodwill
(
0)
_____
P 610
P32,700
P 32,090
CI CNI/
NCI-CNI CNI/Group NI
Profit Attributable
to Equity Holders
of Parent
108. c
Noncontrolling Interests (in net assets):
Common stock - S, 12/31/2011
P
50,000
Additional paid-in capital - S, 12/31/2011
15,000
Retained earnings - S, 12/31/2011:
RE-S, 1/1/2011
P 41,000
Add: NI-S, 2011
9,400
Less: Dividends S
4,000
46,400
Book value of SHE - S, 12/31/2011
P 111,400
Add: Adjustments to reflect fair value, 1/1/2011
12,000
Less: Amortization of allocated excess (1 yr.)
3,300
Fair Value of Net Assets/SHE - S, 12/31/2011
P
120,100
x: Noncontrolling Interest %
10%
Noncontrolling Interest (in net assets), 12/31/2011 P
12,010
109. b refer to 106 for computation
110. c refer to 106 for computation
111. b
Controlling RE / RE Attributable
to EH of Parent, 1/1/2010 (refer to No. 102
Add: CI CNI (refer to 106 and 109)
Less: CI Dividends (Dividend of parent only)
Controlling RE / RE Attributable
to EH of Parent, 12/31/2011
112. b same with No. 111.
113. c
Consolidated Equity:
Controlling Interest / Equity Holders
Attributable to Parent:
P 48,000
32,090
15,000
P 65,090
Common stock P: [P100,000 + P120,600

(5,400 shares x P10 par)]
APIC P: [15,000 + [P120,600 (5,400 x P10)]
RE P (refer to No. 12)
Parents Stockholders Equity or
Controlling Interest Equity
Noncontrolling Interest (refer to No. 8)
Consolidated Equity
P154,000
81,600
65,090
P300,690
12,010
P312,700
114. b
115. b Dividend paid S, P70,000 x 60% = P42,000
116. d CNI amounted to P265,000 [CI-CNI, P235,000 (refer to No. 117) and NCI-CNI, P30,000
(refer to No. 118)]
Peer
Sea-Breeze
Consolidated
Net income from own operations:
Parent
190,000
Subsidiary
54,000
36,000
( 9,000)
( 6,000)
Impairment of goodwill
(
0)
(
0)
235,000
30,000
265,000
CI-CNI
NCI-CNI
CNI
20x5 results of operations are as follows:
Sales
Less: Cost of goods sold Operating expenses
Net income
Peer
P 600,000
410,000
P 190,000
45,000
P 235,000
Less: Book value of stockholders equity of Sea (P550,000 x 100%)
(P140,000 x 100%)
Positive excess: Full-goodwill (excess of cost over fair value)
Amortization of Allocated Excess
Book Value
Buildings (net)- 6
300,000
Equipment (net) 4
300,000
Patent -10
-0Net
117. c refer to No. 116 for computations
118. b refer to No. 116 for computations
119. c - P811,000.
Fair Value
360,000
280,000
100,000
Over/under
P 60,000
(20,000)
100,000
P 140,000
Sea-Breeze
P 300,000
210,000
P 90,000
P 90,000
P 414,000
276,000
P 690,000
__550,000
P 140,000
140,000
0
Amort.
P 10,000
(5,000)
10,000
P 15,000

Retained earnings - Parent Company, January 1, 20x5 (cost model)
Adjustment to convert from cost model to equity method for
purposes of consolidation or to establish reciprocity:/Parents
share in adjusted net increased in subsidiarys retained earnings:
Retained earnings Subsidiary, January 1, 20x5
Less: Amortization of allocated excess 20x2 20x4
(P15,000 x 3 years)
Less: Goodwill impairment loss (full-goodwill),
Note:
a. Date of acquisition: RE of Parent = Consolidated RE
Regardless of the method used in the books of the subsidiary,
applied
b. Subsequent to date of acquisition:
Retained earnings of Parent under equity method = CRE
P700,000
P 300,000
70,000
P 230,000
45,000
P 185,000
60%
P 111,000
0
111,000
P 811,000
the following rule should always be
Since, the P811,000 is the retained earnings of parent under the equity method, it should also be
considered as the parents portion or interest in consolidated retained earnings or simply the
consolidated retained earnings.
120. c - P811,000 refer to note (b) of No. 119

121. b P111,000 refer to No. 119
122. d
Consolidated Retained earnings, January 1, 20x5 (refer to Nos. 118 and 119)
Add: Controlling Interest in Consolidated Net Income or
Profit attributable to equity holders of parent for 20x5
Total
Less: Dividends paid Parent Company for 20x5
P 811,000
235,000
P1,046,000
92,000
P 954,000
123. d refer to No.122

124. c
Non-controlling interest (partial-goodwill), December 31, 2015
Common stock Subsidiary Company, December 31, 2015
Retained earnings Subsidiary Company, December 31, 2015
Retained earnings Subsidiary Company, January 1, 2015
Add: Net income of subsidiary for 2015
Less: Dividends paid Subsidiary - 2015
Stockholders equity Subsidiary Company, December 31, 2015
Adjustments to reflect fair value - (over) undervaluation
of assets and liabilities, date of acquisition (January 1, 2012)
(P15,000 x 4)
Fair value of stockholders equity of subsidiary, 12/31/ 2015
Multiplied by: Non-controlling Interest percentage.
Non-controlling interest (partial)
Add: NCI on full-goodwill.
Non-controlling interest (full)
P 480,000
P300,000
90,000
70,000
320,000
P 800,000
140,000
( 60,000)
P 880,000
40
P 352,000
____0
P 352,000
125. c
Stockholders Equity
Common stock - Peer
724,000
Retained earnings
Parents Stockholders Equity/Equity Attributable to the
Owners of the Parent
Non-controlling interest**
Total Liabilities and Stockholders Equity
954,000
P 1,678,000
352,000
P 985,500
P2,030,000
126. c
Investment in Sea-Breeze
1/1/x2.
414,000 42,000
Dividends S
Retro
111,000
(70,000 x 60%
NI of S
(90,000
Amortization
x 60%). 54,000
9,000
(P15,000 x 60%)
12/31/x5
Investment Income
NI of S
Amortization
(P15,000
x
9,000
528,000
60%)
54,000
60%)
45,000
(90,000
x
127. c
128. d refer to No. 116
129. c refer to No. 117
130. No requirement
131. b refer to No. 118
134. a not applicable under equity method.
139. b building account in the books of subsidiary at fair value
140. e building account in the books of subsidiary at book value
141. d push-down accounting: equipment account in the books of subsidiary is at fair value
142. c P120,000 x 70%
143. c
Investment.1/1/20x4
P210,000
Add: Share in net income 20x4 (P90,000 x 70%)
63,000
Less: Dividends received
24,000
Investment, 12/31/20x4
P249,000
84,000
36,000
P297,000
Note: The term received means that is the amount attributable to parent. If the term
declared or paid were used then it should be multiplied further by controlling interest.
144. c P60,000 x 80% = P48,000
145. c
Investment.1/1/20x4
P105,000
36,000
12,000
P129,000
48,000
18,000
P159,000
148. b
Fullgoodwill Aproach
fair value)...
P 180,000
20,000
P 200,000
P 100,000
60,000
160,000
P 40,000
P
5,000
___10,000
15,000
P 25,000
Partial-Goodwill Approach
Positive excess: partial-goodwill (excess of cost over
fair value)...
P 180,000
P 90,000
54,000
P
P
144,000
36,000
4,500
___9,000
13,500
P 22,500

Patent
Over/
under
10,000
25,000
Life
5
5
Annual
Amount
P 2,000
5,000
P 7,000
149. d
1/1/x4.
NI of S
(60,000
x 90%).
1/1/x6
Investment in Wisden
180,000
18,000
Dividends S
(20,000 x 90%)
54,000
12,600
90%)
Amortization
(P14,000 x
203,400
150. c
1/1/x6.
Investment in Wisden
230,400
9,000
Dividends S
(10,000 x 90%)
NI of S
(30,000
x 90%). 27,000
1/1/x6
215,100
6,300
Amortization
(7,000 x 90%)
Current
Year(20x4)
P 2,000
5,000
P 7,000
Theories
1.
2.
3.
4.
5.
B
C
D
D
a
6.
7.
8.
9.
10,
D
B
c*
D
d
11.
12.
13.
14.
15,
A
C
B
D
c
16.
17.
18.
19.
20.
C
C
C
D
d
21.
22.
23.
24.
25.
B
D
A
B
c
26.
27.
28.
29.
30.
C
C
D
C
a
31
32.
33.
34.
35.
C
B
C
B
B
36.
37.
38.
39.
40.
C
C
D
D
B
*partial equity is the same with equity method except that amortization of allocated excess is not recognized in the
investment and income account.
41.
42.
43.
44.
45.
B
C
D
A
c
46.
47.
48.
49.
50,

Solution Chapter 16

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Solution Chapter 16

Transféré par

Droits d'auteur :

Formats disponibles

Chapter 16

P150,000 full goodwill (see No. 1 above)

Cost Model/Initial Value Method

Acquisition-date fair value allocated to goodwill:

Full Goodwill or Fair Value Basis

Full-goodwill or Fair Value Basis

c. Beginning Retained Earnings-P Co. (P90,000 x 80%)

NCI (partial), 12/31/20x5: [(a) P760,000 (b) P18,000 = P522,000]

Cost Model-Partial Goodwill (Eliminating Entries)

b. Beginning Retained Earnings-S Company

c. Beginning Retained Earnings-P Co. (P90,000 x 80%)

NCI (partial), 12/31/20x5: [(a) P540,000 (b) P18,000 = P522,000]

2. Consolidated Net Income (CNI) = Controlling Interest in CNI + NCI in CNI

Net income of subsidiary..

Net income of subsidiary..

Multiplied by: Non-controlling interest %..........

Net book value on December 31, 20x4

The over/under valuation of assets and liabilities are summarized as follows:

A summary or depreciation and amortization adjustments is as follows:

20x4 : First Year after Acquisition

January 1, 20x4 December 31, 20x4:

Record dividends from S Company.

Dividends paid by S Co..

Consolidation Workpaper First Year after Acquisition

To eliminate intercompany investment and equity accounts

To allocate excess of cost over book value of identifiable assets

(E3) Cost of Goods Sold.

To provide for 20x4 impairment loss and depreciation and

(E4) Dividend income - P.

To eliminate intercompany dividends and non-controlling interest

Worksheet for Consolidated Financial Statements, December 31, 20x4.

(2) 96,000 (3)

20x5: Second Year after Acquisition

Record dividends from S Company.

Dividends paid by S Co..

Consolidation Workpaper Second Year after Acquisition

To provide entry to convert from the cost method to the equity

(E2) Common stock S Co

To eliminate intercompany investment and equity accounts

(E4) Retained earnings P Company, 1/1/20x5

To provide for years 20x4 and 20x5 depreciation and amortization on

(E5) Dividend income - P.

To eliminate intercompany dividends and non-controlling interest

(E6) Non-controlling interest in Net Income of Subsidiary

To establish non-controlling interest in subsidiarys adjusted net

Worksheet for Consolidated Financial Statements, December 31, 20x5.

b. NCI not applicable, since it is 100% owned subsidiary

b. NCINI not applicable, since it is 100% owned subsidiary

e. NCI not applicable, since it is 100% owned subsidiary

b. NCINI not applicable, since it is 100% owned subsidiary

e. NCI not applicable, since it is 100% owned subsidiary

The over/under valuation of assets and liabilities are summarized as follows:

Less: Accumulated depreciation..

Net book value...

Less: Accumulated depreciation..

Net book value...

A summary or depreciation and amortization adjustments is as follows:

Subject to Annual Amortization

Fair value of NCI (given) (20%)

Fair value of Subsidiary (100%)

Less: Book value of stockholders equity of Son (P360,000 x 100%)

Allocated excess (excess of cost over book value)..

The goodwill impairment loss would be allocated as follows

Consolidation Workpaper Year of Acquisition