37

MULTIPLE CHOICES - COMPUTATIONAL

13-1: c

13-2: a

Goods available for sale:

At billed price (P30,000 + P180,000) P210,000
At cost (P210,000 / 120%) 175,000
Balance of Allowance for Overvaluation account before adjustment P 35,000

13-3: b

Inter-company inventory profit (IIP) before closing P 66,000

Less: IIP from shipment from home office
Billed price P300,000
Cost (P300,000 / 125%) 240,000 60,000
IIP from beginning inventory at billed price P 6,000
Divided by ÷ 25%
Cost of branch’s beginning inventory P 24,000

13-4: a
MULTIPLE CHOICES - COMPUTATIONAL

13-1: c

13-2: a

Goods available for sale:

At billed price (P30,000 + P180,000) P210,000
At cost (P210,000 / 120%) 175,000
Balance of Allowance for Overvaluation account before adjustment P 35,000

13-3: b

Inter-company inventory profit (IIP) before closing P 66,000

Less: IIP from shipment from home office
Billed price P300,000
Cost (P300,000 / 125%) 240,000 60,000
IIP from beginning inventory at billed price P 6,000
Divided by ÷ 25%
Cost of branch’s beginning inventory P 24,000

13-4: a
MULTIPLE CHOICES - COMPUTATIONAL

13-1: c

13-2: a

37
 38

Goods available for sale:

At billed price (P30,000 + P180,000) P210,000
At cost (P210,000 / 120%) 175,000
Balance of Allowance for Overvaluation account before adjustment P 35,000

13-3: b

Inter-company inventory profit (IIP) before closing P 66,000

Less: IIP from shipment from home office
Billed price P300,000
Cost (P300,000 / 125%) 240,000 60,000
IIP from beginning inventory at billed price P 6,000
Divided by ÷ 25%
Cost of branch’s beginning inventory P 24,000

13-4: a
CHAPTER 14

MULTIPLE CHOICES - COMPUTATIONAL

14-1: d

Price paid (8,000 shares x P30) P240,000

Contingent consideration 5,000
Acquisition cost P245,000

14-2: b

Purchase price P250,000

Less: Fair value of net assets acquired 180,000
Goodwill P70,000

14-3: c

Purchase price (100,000 shares x P36) P3,600,000

Contingent consideration 120,000
Total costs P3,720,000

14-4: d

Price paid (600,000 shares x P50) P30,000,000

Less: goodwill recorded 6,120,000
Fair value of net assets acquired P23,880,000

Capital stock issued (600,000 shares x P10) P 6,000,000

APIC (600,000 shares xP40) – P30,000 23,970,000
Increase in CJ’s equity P29,970,000

38
 39

14-5:

14-11: d

Consideration given:
Cash P270,000
Stocks issued at fair value 330,000
Total P600,000
Less: fair value of net assets acquired:
Cash P40,000
Inventories 100,000
Other current assets 20,000
Plant assets (net) 180,000
Current liabilities (30,000)
Other liabilities (40,000) 270,000
Goodwill P330,000

Total assets after combination:

Total assets before combination P 760,000
Cash paid (P270,000 + P70,000) (340,000)
Registration and issuance costs of shares issued ( 30,000)
Polo’s assets after combination P 390,000
Assets acquired at fair values 340,000
Goodwill 330,000
Total assets after combination P1,060,000

14-12: d

Price paid P1,400,000

Less: Fair value net assets acquired 1,350,000
Goodwill P 50,000

14-13: a

Price paid P160,000

Less: Fair value of net identifiable assets acquired:
Current assets P 80,000
Non-current assets 120,000
Liabilities ( 20,000) 180,000
Income from acquisition P(20,000)

Non- current assets P120,000

39
 40

14-14: c

Price paid P600,000

Less: Fair value of identifiable assets acquired:
Cash P 60,000
Merchandise inventory 142,500
Plant assets (net) 420,000
Liabilities (135,000) 487,500
Goodwill P112,500

14-15: b

Price paid P1,000,000

Less: Fair value of identifiable assets acquired 800,000
Goodwill P 200,000
MM’s net assets at book value 1,200,000
PP’s net assets at fair value 800,000
Total assets after combination P2,200,000

14-16: c, Under the acquisition method assets are recorded at their fair values (P225.000)

14-17: d

Capital stock issued at par (10,000 shares x P10) P100,000

APIC (10,000 shares x P40) 400,000
Total P500,000

14-18: d, net assets are recorded at their fair values; No APIC is recorded and stock acquisition
costs of P5,000 is recognized (P405,000 less P400,000).

14-19: a

Income from acquisition P 100,000

Fair value of net assets acquired P2,000,000 – P400,000) 1,600,000
Price paid 1,500,000

Shares to be issued (P1,500,000 ÷ P40) 37,500 shares

14-20: d

Goodwill P 200,000
Fair value of net assets acquired 1,600,000
Price paid P1,800,000

Shares to be issued (P1,800,000 ÷ P40) 45,000 shares

14-21: c

Total assets of Pablo before acquisition at book value P 700,000

Total assets acquired from Siso at fair value (100,000 +440,000) 540,000
Total assets 1,240,000

40
 41

Less: cash paid (15,000 + 25,000) 40,000

Total assets after cash payment 1,200,000
Goodwill to be recognized (Sched 1) 195,000
Total assets after combination 1,395,000

Sched 1: Consideration given:

Purchase price (30,000 shares x P20) 600,000
Contingent consideration 75,000 675,000
Fair value of net assets acquired (540,000 – 60,000) 480,000
Goodwill 195,000

14-22: a

Capital stock issued at par (P500,000 + P300,000) P 800,000

APIC (50,000 + 300,000) – 15,000 335,000
Retained earnings (P100,000 – 25,000) 75,000
Stockholders equity after acquisition 1,210,000

14-23: a
B Company C Company
Consideration given P4,400,000 P638,000
Less: fair value of net assets acquired 4,150,000 370,000
Goodwill P 250,000 P268,000

Total goodwill recorded (250,000 + 268,000) 518,000

14-24: a
A Company 5,250,000
B Company 6,800,000
C Company 900,000
Cash paid for acquisition costs (P20,000 + P10,000) (30,000)
Goodwill (see 14-23) 518,000
Total assets after combination 13,438,000

14-25: a
Stockholders equity before acquisition – A Company P1,300,000
Capital stock issued at par (229,000 shares x P10) 2,290,000
Additional paid-in-capital [(229,000 x 12) – 10,000] 2,738,000
Other acquisition cost (reduction from retained earnings) (20,000)
Stockholders equity after acquisition 6,308,000

14-26: 1. a
Equipment: P180,000/5 yrs. = P36,000
Building: P550,000/20 yrs. = 27,500
Total depreciation P63,500

2. b
Price paid P900,000
Less fair value of net assets acquired:
Current assets P100,000
Land 50,000

41
 42

Equipment 180,000
Building 550,000
Current liabilities (150,000) 730,000
Goodwill P170,000

14-27: b
Price paid P32 M
Final fair value of net assets 28 M
Goodwill P 4 M

PROBLEMS

Problem 14-1

1. Books of Big Corporation

(a) To record acquisition of net assets of Small:
Accounts receivable 120,000
Inventories 140,000
Property, plant and equipment 300,000
Current liabilities 50,000
Income from acquisition 10,000
Cash 500,000

(b) To record acquisition-related costs:

Acquisition expense 5,000
Cash 5,000

Computation of Income from Acquisition:

Price paid P500,000
Less: Fair value of net identifiable assets acquired:
Accounts receivable P120,000
Inventories 140,000
Property, plant and equipment 300,000
Current liabilities ( 50,000) 510,000
Income from acquisition P( 10,000)

2. Books of Small Corporation

(a) To record the sale of net assets to Big:
Cash 500,000
Current liabilities 50,000
Accounts receivable 120,000
Inventories 100,000
Property, plant and equipment 280,000
Retained earnings 50,000

(b) To record liquidation of the corporation:

Common stock 200,000
Retained earnings 300,000
Cash 500,000

42
 43

Problem 14-2

(1) To record the acquisition of net assets:

Cash 50,000
Inventory 150,000
Building and equipment – net 300,000
Patent 200,000
Accounts payable 30,000
Cash 565,000
Income from acquisition 105,000

Computation of Income from Acquisition

Price paid P565,000
Less: Fair value of net identifiable assets acquired
Total assets P700,000
Accounts payable ( 30,000) 670,000
Income from acquisition P(105,000)

(2) To record acquisition-related costs:

Acquisition expenses 5,000
Cash 5,000

Problem 14-3

(1) To record acquisition of net assets:

Cash and receivables 50,000
Inventory 200,000
Building and equipment 300,000
Goodwill 40,000
Accounts payable 50,000
Common stock, P10 par value 60,000
Additional paid-in capital 480,000

Computation of Goodwill
Price paid (6,000 shares x P90) P540,000
Less: fair value of net identifiable assets acquired
Total assets P550,000
Accounts payable ( 50,000) 500,000
Goodwill P 40,000

43
 44

(2) To record acquisition-related costs:

Additional paid-in capital 25,000
Acquisition expenses 15,000
Cash 40,000

Problem 14-4

(1) To record acquisition of net assets:

Cash 60,000
Accounts receivable 100,000
Inventory 115,000
Land 70,000
Building and equipment 350,000
Bond discount 20,000
Goodwill 95,000
Accounts payable 10,000
Bonds payable 200,000
Common stock, P10 par value 120,000
Additional paid-in capital 480,000

Computation of Goodwill
Purchase price (12,000 shares x P50) P600,000
Less: Fair value of net identifiable assets acquired
Total assets P695,000
Total liabilities ( 190,000) 505,000
Goodwill P 95,000

(2) To record acquisition-related costs:

Additional paid in capital 18,000

Acquisition expense 10,000
Cash 28,000

Problem 14-5

1. Common stock:: P200,000 + (8,000 shares x P10) P280,000

2. Cash and receivables: P150,000 + P40,000 190,000
3. Land: P100,000 + P85,000 185,000
4. Building and equipment – net: P300,000 + P230,000 530,000
5. Goodwill: (8,000 shares x P50) - P355,000 45,000
6. APIC: P20,000 + (8,000 shares x P40) 340,000
7. Retained earnings 330,000

44
 45

Problem 14-6

Combined Statement of Financial Position

After acquisition

Based on P40/share Based on

P20/share
Cash and receivables P 350,000 P 350,000
Inventory 645,000 645,000
Building and equipment 1,050,000 1,050,000
Accumulated depreciation (200,000) (200,000)
Goodwill 180,000 -
Total assets P2,025,000 P1,845,000

Accounts payable P 140,000 P 140,000

Bonds payable 485,000 485,000
Common stock P10 Par value 450,000 450,000
Additional paid-in capital 550,000 250,000
Retained earnings(including income from acquisition) 400,000 520,000
Total liabilities and stockholders’ equity P2,025,000 P1,845,000

Computation of Goodwill – Based on P40 per share:

Price paid (15,000 shares x P40) P600,000
Less: Fair value of net identifiable assets (P545,000 – P125,000) 420,000
Goodwill P180,000

Computation of Income from Acquisition – Based on P20 per share:

Price paid (15,000 shares x P20) P300,000
Less: Fair value of net identifiable assets 420,000
Income from acquisition (added to retained earnings of Red) P(120,000)

Problem 14-7

(a) Combined Statement of Financial Position

January 1, 2013

ASSETS
Cash and receivables P 110,000
Inventory 142,000
Land 115,000

45
 46

Plant and equipment P540,000

Less: Accumulated depreciation 150,000 390,000
Goodwill 13,000
Total assets P 770,000

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities P 100,000
Capital stock, P20 par value 214,000
APIC 216,000
Retained earnings 240,000
Total liabilities and stockholders’ equity P 770,000

Problem 14-7, continued:

Computation of Goodwill
Price paid (700 shares x P300) P210,000
Less: Fair value of net identifiable assets acquired
(P217,000 – P20,000) 197,000
Goodwill P 13,000

(b) Stockholders’ Equity section

(1) With 1,100 shares issued

Capital stock: P200,000 + (1,100 shares x P20) P222,000

APIC -0-
Retained earnings 240,000
Stock issuance costs (P350,000 – 328,000 ) (22,000)
Total P440,000

(2) With 1,800 shares issued

Capital stock: P200,000 + (1,800 shares x P20) P 236,000

APIC: P20,000 + (1,800 x P280) =524,000 – 350,000 174,000
Retained earnings 240,000
Total P 650,000

(3) With 3,000 shares issued

Capital stock: P200,000 + (1,000 shares x P20) P220,000

APIC: P20,000 + (1,000 x P280) = P300,000 - P300,000 -0-
Retained earnings 240,000
Stock issuance costs (P350,000 – P300,000) (50,000)
Total P410,000

Problem 14-8

2011 (a) 2012 2013

Revenue P1,400,000 P1,800,000 (b) P2,100,000
Comprehensive income 500,000 545,000 © 700,000
Earnings per share P 5.00 P 4.84 (d) P 5.60 (e)

46
 47

(a) Separate figures for Dollar Transport only.

(b) P2,000,000 – P200,000
(c) P620,000 - P55,000
(d) P545,000 / 112,000 shares (100,000 + 125,000) ÷ 2
(e) P700,000 / 125 shares

Problem 14-9

a. Books of Peter Industries:

(1) To record acquisition of net assets:

Cash 28,000
Accounts receivable 258,000
Inventory 395,000
Long-term investments 175,000
Land 100,000
Rolling stock 63,000
Plant and equipment 2,500,000
Patents 500,000
Special licenses 100,000
Discount on equipment trust notes 5,000
Discount on debentures 50,000
Goodwill 109,700
Allowance for bad debts 6,500
Current payables 137,200
Mortgage payables 500,000
Premium on mortgage payable 20,000
Equipment trust notes 100,000
Debenture payable 1,000,000
Common stock 180,000
APIC – common 2,340,000

Computation of Goodwill
Price paid (180,000 shares x P14) P2,520,000
Less: fair value of net identifiable assets acquired
Total assets P4,112,500
Total liabilities (1,702,200) 2,410,300
Goodwill P 109,700

(2) To record acquisition-related costs:

47
 48

Additional paid in capital 42,000

Acquisition expenses 135,000
Cash 42,000

Problem 14-9, continued:

b. Books of HCC:

Common stock 7,500

APIC – Common 4,500
Treasury stock 12,000
To record retirement of treasury stock.
P7,500 = P5 x 1,500 shares
P4,500 = P12,000 – P7,500

Investment in stock - Peter 2,520,000

Allowance for bad debts 6,500
Accumulated depreciation 614,000
Current payable 137,200
Mortgage payable 500,000
Equipment trust notes 100,000
Debentures payable 1,000,000
Discount on bonds payable 40,000
Cash 28,000
Accounts receivable 258,000
Inventory 381,000
Long-term investments 150,000
Land 55,000
Rolling stock 130,000
Plant and equipment 2,425,000
Patents 125,000
Special licenses 95,800
Gain on sale of assets and liabilities 1,189,900
To record sale of assets and liabilities to Peter.

Common stock 592,500

APIC – Common 495,500
APIC – Retirement of preferred 22,000
Retained earnings 1,410,000
Investment in stock – Peter 2,520,000
To record retirement of HCC stock and distribution of

48
 49

Peter Industries stock:

P592,500 = P600,000 - P7,500
P495,500 = P500,000 – P4,500
P1,410,000 = P220,000 + P1,189,900

Problem 14-10

a. Increase in capital stock (P240,00 – P200,000) P 40,000

Increase in APIC (P420,000 – P60,000) 360,000
Value of shares issued P 400,000

b. Total assets after combination P1,130,000

Total assets of Subic before combination 650,000
Total fair value of assets of Clark before combination P 480,000

Total liabilities after combination P220,000

Total liabilities of Subic before combination (140,000) ( 80,000)
Fair value of Clark’s net assets (including goodwill) P 400,000
Less: Goodwill 55,000
Fair value of Clark’s net assets before combination P 345,000

c. Par value of common stock after combination P 240,000

Par value of common stock before combination 200,000
Increase in par value P 40,000
Divided by par value per share ÷ P5
Number of shares issued 8,000 shares

d. Value of shares computed in (a) P 400,000

Number of shares issued computed in © ÷ 8,000
Market price per share P 50

Problem 14-11

a. Inventory reported by Son at date of combination was P70,000

(325,000 – P20,000 – P55,000 – P140,000 – P40,000)

b. Fair value of total assets reported by Son:

Fair value of cash P 20,000

Fair value of accounts receivable 55,000

49
 50

Fair value of inventory 110,000

Buildings and equipment reported following purchase P570,000
Buildings and equipment reported by Papa (350,000) 220,000
Fair value of Son’s total assets P405,000

c. Market value of Son’s bond:

Book value reported by Son P100,000

Bond premium reported following purchase 5,000
Market value of bond P105,000

Problem 14-11, continued:

d. Shares issued by Papa Corporation:

Par value of stock following acquisition P190,000

Par value of stock before acquisition (120,000)
Increase in par value of shares outstanding P 70,000
Divide by par value per share ÷ P5
Number of shares issued 14,000

e. Market price per share of stock issued by Papa Corporation

Par value of stock following acquisition P190,000

Additional paid-in capital following acquisition 262,000 P452,000

Par value of stock before acquisition P120,000

Additional paid-in capital before acquisition 10,000 (130,000)
Market value of shares issued in acquisition P322,000
Divide by number of shares issued ÷ 14,000
Market price per share P 23.00

f. Goodwill reported following the business combination:

Market value of shares issued by Papa P322,000

Fair value of Son’s assets P405,000
Fair value of Son’s liabilities:
Accounts payable P 30,000
Bond payable 105,000
Fair value of liabilities (135,000)
Fair value of Son’s net assets (270,000)
Goodwill recorded in business combination P 52,000
Goodwill previously on the books of Papa 30,000
Goodwill reported P 82,000

g. Retained earnings reported by Son at date of combination was P90,000

(P325,000 – P30,000 – P100,000 – P50,000 – P55,000)

50
 51

h. Papa’s retained earnings of P120,000 will be reported.

i. 1. Acquisition expense 8,500

Additional paid-in capital 6,300
Cash 14,800

2. Goodwill previously computed (no changes) P82,000

3. Additional paid-in capital reported following combination P262,000

Stock issue costs (6,300)
Total additional paid-in capital reported P255,700

Problem 14-12

(1) Liability from contingent consideration 80,000

Loss on contingent payment 40,000
Cash 120,000
2 x (average income of P110,000 – P50,000) = P120,000

(2) Additional paid in capital 12,000

Common stock, P1 par 12,000
2 x (average income of P110,000 – P50,000) ÷ P10

(3) Additional paid in capital 100,000

Common stock, P1 par 100,000
Deficiency (P12 – P8) x 200,000 shares P800,000
Divided by fair value per share ÷ 8
Additional shares to be issued 100,000 shares

Problem 14-13

(1) To record the acquisition of net assets of Baby Company:

Current assets 256,000

Non-current assets 660,000
Goodwill 761,000
Current liabilities 162,000
Non-current liabilities 440,000
Estimated liability for contingent consideration 75,000
Cash 400,000
Common stock, (15,000 shares x P4) 60,000
Additional paid in capital (15,000 shares x P36) 540,000

Goodwill computation:
Price paid:
Cash P 400,000
Common stock (15,000 shares x P40) 600,000
Contingent consideration (P100,000 x 75%) 75,000

51
 52

Total price paid 1,075,000

Less: Fair value of net assets acquired
Current assets P 256,000
Non-current assets 660,000
Current liabilities ( 162,000)
Non-current liabilities ( 440,000) 314,000
Goodwill P 716,000

(2) Goodwill 15,000

Estimated liability for contingent consideration 15,000
(P100,000 x 90%) - P75,000

Problem 14-14

(1) Price paid P500,000

Less: Fair value of net assets acquired 400,000
Goodwill recorded P100,000

(2 – a) No, because the carrying amount of the net assets of the business is less
than the recoverable of the unit.

(2 – b) Yes.

Estimated recoverable amount of the unit P400,000

Carrying value of the unit, excluding goodwill 340,000
Implied fair value of the goodwill 60,000
Existing recorded goodwill (No. 1) 100,000
Estimated impairment loss P(40,000)

Entry:
Impairment loss 40,000
Goodwill 40,000

52