solution chapter 14

Chapter 14

Problem I

1. Consideration transferred : FMV of shares issued by Robin (80,000 sh P28) = P2,240,000

2. Consideration trasnferred P2,240,000

Less: Fair value of Hopes net assets (P2,720,000+P200,000P1,200,000) 1,720,000 Goodwill P 520,000

Problem II

1.. Accounts Receivable 180,000

Inventory 400,000

Land 50,000

Building 60,000

Equipment 70,000

Patent 20,000

Goodwill 10,000

Acquisition Expense 20,000

Current Liabilities 70,000

Long-term Debt 160,000

Cash 580,000

Consideration trasnsferred : Cash P560,000

Less : Fair value of Wests net assets (P180,000 + P400,000 + P50,000

+ P60,000 + P P70,000 + P20,000

P70,000 - P160,000) 550,000 Goodwill P 10,000

2. Acquisition Expense 20,000

Accounts Receivable 180,000

Inventory 400,000

Land 50,000

Building 60,000

Equipment 70,000

Patent 20,000



Cash 520,000

Gain on Acquisition 50,000

Consideration trasnsferred : Cash P500,000

Less : Fair value of Wests net assets (P180,000 + P400,000 + P50,000

+ P60,000 + P P70,000 + P20,000

P70,000 - P160,000) 550,000 Bargain Purchase Gain (P 50,000)

Problem III


Inventory 330,000

Land 550,000

Buildings and Equipment 1,144,000

Goodwill 848,000

Allowance for Uncollectible Accounts (P231,000 - P198,000) 33,000


Bonds Payable 450,000

Premium on Bonds Payable (P495,000 - P450,000) 45,000

Preferred Stock (15,000 x P100) 1,500,000

Common Stock (30,000 x P10) 300,000

Other Contributed Capital (P25 - P10) x 30,000 450,000

Cash 50,000

Consideration transferred: (P1,500,000 + P750,000

+ P50,000) P2,300,000

Less: Fair value of net assets (198,000 + 330,000 +

550,000 + 1,144,000 275,000 495,000) = 1,452,000 Goodwill P 848,000

Problem IV

Current Assets 960,000

Plant and Equipment 1,440,000

Goodwill 336,000

Liabilities 216,000

Cash 2,160,000

Estimated Liability for Contingent Consideration 360,000

Problem V

The amount of the contingency is P500,000 (10,000 shares at P50 per share)

1. Goodwill 500,000

Paid-in-Capital for Contingent Consideration - Issuable 500,000

2. Paid-in-Capital for Contingent Consideration Issuable 500,000 Common Stock (P10 par) 100,000

Paid-In-Capital in Excess of Par 400,000

Platz Company does not adjust the original amount recorded as equity.

Problem VI

1. January 1, 20x4


Inventory 99,000

Land 162,000

Buildings 450,000

Equipment 288,000

Goodwill 54,000

Allowance for Uncollectible Accounts 7,000

Accounts Payable 83,000

Note Payable 180,000

Cash 720,000


Consideration transferred (P720,000 + P135,000) P855,000

Total fair value of net assets acquired (P1,064,000 - P263,000) 801,000

Goodwill P 54,000

2. January 2, 20x6


Cash 135,000

3. January 2, 20x6


Gain on Contingent Consideration 135,000

Problem VII

1. Accounts Receivable 240,000

Inventory 320,000

Land 1,508,000

Buildings 1,392,000

Goodwill 30,000



Note Payable 600,000

Cash 2,600,000

Goodwill 200,000


Consideration transferred P2,600,000

Fair value of net assets acquired

(P3,440,000 P870,000) 2,570,000 Goodwill P 30,000

2. Estimated Liability for Contingent Consideration 200,000

Gain on Contingent Consideration 200,000

Problem VIII

Current Assets

362,000

Long-term Assets (P1,890,000 + P20,000) + (P98,000 + P5,000) 2,013,000

Goodwill * 395,000

Liabilities 119,000


Common Stock (144,000 P5) 720,000

Other Contributed Capital (144,000 x P15 - P5)) 1,440,000

* (144,000 P15) [P362,000 + P2,013,000 (P119,000 + P491,000)] = P395,000

Total shares issued (P700,000 / P5) + P20,000 / P5) 144,000

Fair value of stock issued (144,000P15) = P2,160,000

Problem IX

Case A

Consideration transferred P130,000

Less: Fair Value of Net Assets 120,000

Goodwill P 10,000

Case B



Goodwill P 20,000

Case C



Gain (P 5,000)

Assets Liabilities Retained

Earnings (Gain) Goodwill Current Assets Long-Lived Assets

Case A P10,000 P20,000 P130,000 P30,000 0

Case B 20,000 30,000 80,000 20,000 0

Case C 0 20,000 40,000 40,000 5,000

Problem X

1. Fair Value of Identifiable Net Assets

Book values P500,000 P100,000 = P400,000 Write up of Inventory and Equipment:

(P20,000 + P30,000) = 50,000

Consideration transferred above which goodwill would result P450,000

2. Equipment would not be written down, regardless of the purchase price, unless it was

reviewed and determined to be overvalued originally.

3. A gain would be shown if the purchase price was below P450,000.

4. Anything below P450,000 is technically considered a bargain.

5. Goodwill would be P50,000 at a purchase price of P500,000 or (P450,000 + P50,000).

Problem XI

Present value of maturity value, 20 periods @ 6%: 0.3118 x P600,000 = P187,080

Present value of interest annuity, 20 periods @ 6%: 11.46992 x 30,000 = 344,098

Total Present value 531,178

Par value 600,000

Discount on bonds payable P68,822

Cash 114,000


Inventory 310,000

Land 315,000

Buildings 54,900

Equipment 39,450

Bond Discount (P40,000 + P68,822) 108,822


Bonds Payable (P300,000 + P600,000) 900,000

Gain on Acquisition of Stalton (ordinary) 81,872

Computation of Excess of Net Assets Received Over Cost

Consideration transferred (P531,178 plus liabilities assumed of P95,300

and P260,000) P886,478

Less: Total fair value of assets received P968,350

Excess of fair value of net assets over cost (P 81,872)

Problem XII

In accounting for the combination of NT and OTG, the fair value of the acquisition is allocated to

each identifiable asset and liability acquired with any remaining excess attributed to goodwill.

Consideration transferred (shares issued) P750,000

Fair value of net assets acquired:

Cash P29,000

Receivables 63,000

Trademarks 225,000

Record music catalog 180,000

In-process R&D 200,000

Equipment 105,000

Accounts payable (34,000)

Notes payable (45,000) 723,000

Goodwill P27,000

Entry by NT to record combination with OTG:

Cash 29,000

Receivables 63,000

Trademarks 225,000

Record Music Catalog 180,000

Capitalized R&D 200,000

Equipment 105,000

Goodwill 27,000


Notes Payable 45,000

Common Stock (NewTune par value) 60,000

Additional Paid-in Capital 690,000

(To record merger with OTG at fair value)

Additional Paid-in Capital 25,000

Cash 25,000

(Stock issue costs incurred)

Post-Combination Balance Sheet:

Assets Liabilities and Owners Equity Cash P 64,000 Accounts payable P 144,000

Receivables 213,000 Notes payable 415,000

Trademarks 625,000

Record music catalog 1,020,000

Capitalized R&D 200,000 Common stock 460,000

Equipment 425,000 Additional paid-in capital 695,000

Goodwill 27,000 Retained earnings 860,000

Total P 2,574,000 Total P 2,574,000

Problem XIII

Stockholders Equity: Common Stock, P1 par P1,100,000

Other Contributed Capital 4,090,000 [P2,800,000 + (100,000 x P13) P10,000] Retained Earnings 600,000

Total stockholders Equity P 5,790,000

Problem XIV

Entry to record the acquisition on Pacificas records: Cash 85,000

Receivables and inventory 180,000

PPE 600,000

Trademarks 200,000

IPRD 100,000

Goodwill 77,500

Liabilities 180,000

Common Stock (50,000 x P5) 250,000

Additional Paid-In Capital (50,000 x P15) 750,000

Contingent performance obligation 62,500

The goodwill is computed as:

Consideration transferred: 50,000 shares x P20 P1,000,000

Contingent consideration:

P130,000 payment x 50% probability x 0.961538 62,500

Total P1,062,500

Less: Fair value of net assets acquired

(P85,000 + P180,000 + P600,000 + P200,000

+ P100,000 - P180,000) 985,000

Goodwill P 77,500

Acquisition expenses 15,000

Cash 15,000

APIC 9,000

Cash 9,000

Note: The following amounts will appear in the income statement and statement of retained

earnings after business combination:

PP Inc.

Revenues (1,200,000)

Expenses (P875,000 + P15,000) 890,000

Net income (310,000)

Retained earnings, 1/1 (950,000)

Net income (310,000)

Dividends paid 90,000

Retained earnings, 12/31 *(1,170,000)

* or, P1,185,000 P15,000 = P1,170,000

Problem XV

Acquisition MethodEntry to record acquisition of Sampras Consideration transferred P300,000

Contingent performance obligation 15,000

Consideration transferred (fair value) 315,000

Fair value of net identifiable assets 282,000

Goodwill P33,000

Receivables 80,000

Inventory 70,000

Buildings 115,000

Equipment 25,000

Customer list 22,000

IPRD 30,000

Goodwill 33,000

Current liabilities 10,000

Long-term liabilities 50,000

Contingent performance liability 15,000

Cash 300,000

Acquisition expenses 10,000

Cash 10,000

Problem XVI

1.

a. The computation of goodwill is as follows:

Consideration transferred;

Common shares: 30,000 shares x P25 P 750,000

Notes payable 180,000

Contingent consideration (cash contingency):

P120,000 x 30% probability

36,000

Total P 966,000

Less: Fair value of identifiable assets acquired and

liabilities assumed:

Cash P 24,000

Receivables net 48,000

Inventories 72,000

Land 240,000

Buildings net 360,000

Equipment net 300,000

In-process research and development 60,000

Accounts payable ( 72,000)

Other liabilities ( 168,000) 864,000

Positive Excess - Goodwill P 102,000

b. The journal entries by Peter Corporation to record the acquisition is as follows:

Cash 24,000


Inventories 72,000

Land 240,000




Goodwill 102,000

Accounts payable 62,000

Other liabilities 168,000



Common stock (P10 par x 30,000 shares) 300,000

Paid-in capital in excess of par

[(P25 P10) x 30,000 shares]

450,000

Acquisition of Saul Company.

Acquisition-related expenses 78,000

Cash 78,000

Acquisition related costs direct costs.

Paid-in capital in excess of par 32,400

Cash 32,400

Acquisition related costs costs to issue and register stocks.

Acquisition-related expenses 27,600

Cash 27,600

Acquisition related costs indirect costs.

c. The balance sheet of Pure Corporation immediately after the acquisition is as follows:

Pure Corporation

Balance Sheet

December 31, 20x4

Assets

Cash P 162,000


Inventories 360,000

Land 348,000




Goodwill 102,000

Total Assets P2,748,000

Liabilities and Stockholders Equity

Liabilities

Accounts payable P 288,000



Estimated liability for contingent consideration 36,000

Total Liabilities P 912,000

Stockholders Equity

Common stock, P10 par P 1,020,000

Paid-in capital in excess of par1 657,600

Retained earnings2 158,400

Total Stockholders Equity P1,836,000

Total Liabilities and Stockholders Equity P2,748,000

1 P240,000 + P446,400 P32,400 2 P264,000 - P78,000 P27,600 It should be noted that under PFRS 3, in-process R&D is measured and recorded at fair value as an asset on the

acquisition date. This requirement does not extend to R&D in contexts other than business combinations.

2.

a. Assets that have been provisionally recorded as of the acquisition date are retrospectively

adjusted in value during the measurement period for new information that clarifies the

acquisition-date value. The adjustments affect goodwill since the measurement period is

still within one year (i.e., eight months) from the acquisition date. Therefore, the goodwill to

be reported then on the acquisition should be P78,000 (P102,000 P24,000).

b.

Buildings 24,000

Goodwill 24,000 Adjustment to goodwill due to measurement date.

3.

a. The goodwill to be reported then on the acquisition should be P126,000 (P102,000 +

P24,000).

b. The adjustment is still within the measurement period, the entry to adjust the liability would

be:

Goodwill 24,000

Estimated liability for contingent consideration 24,000 Adjustment to goodwill due to measurement date.

c.

c.1. The goodwill remains at P126,000, since the change of estimate should be done only

once (last August 31, 20x5).

c.2. On November 1, 20x5, the probability value of the contingent consideration

amounted to P48,000, the entry to adjust the liability would be:


Gain on estimated contingent consideration 12,000

Adjustment after measurement date.

In this case, the measurement period ends at the earlier of:

one year from the acquisition date, or

the date when the acquirer receives needed information about facts and

circumstances (or learns that the information is unobtainable) to consummate

the acquisition.

c.3.

c.3.1. The goodwill remains at P126,000, since the change of estimate should be done

only once (last August 31, 20x5).

c.3.2. On December 15, 20x5, the entry would be:

Loss on estimated liability contingent

consideration

30,000

Estimated liability for contingent consideration 30,000 Adjustment after measurement date.

c.3.3.

c.3.3.1. P126,000.

c.3.3.2. On January 1, 20x7, Sauls average income in 20x5 is P270,000 and 20x6 is P260,000, which means that the target is met, Peter Corporation will

make the following entry:


Loss on estimated contingent consideration 42,000

Cash 120,000 Settlement of contingent consideration.

4 .

a. The amount of goodwill on acquisition will be recomputed as follows:





P120,000 x 35% probability x (1/[1 + .04]*)

40,385

Total P 970,385


liabilities assumed (refer to 1a above)

864,000

Goodwill P 106,385

b. The journal entries by Pure Corporation to record the acquisition is as follows:

Cash 24,000


Inventories 72,000

Land 240,000




Goodwill 106,386







[(P25 P10) x 30,000 shares]

450,000

c.

c.1. Goodwill remains at P106,385.

c.2. The entry for Pure Corporation on December 31, 20x5 to record such occurrence would

be:


Gain on estimated contingent consideration 40,385 Adjustment after measurement date.

Since the contingent event does not happen, the position taken by PFRS 3 is that the

conditions that prevent the target from being met occurred in a subsequent period

and that Peter had the information to measure the liability at the acquisition date

based on circumstances that existed at that time. Thus the adjustment will flow through

income statement in the subsequent period.

d. The entry by Peter Corporation on January 1, 20x7 for the payment of the contingent

consideration would be:


Loss on estimated contingent consideration 66,000

Cash [(P78,000 + P84,000)/2 P30,000] x 2 102,000 Settlement of contingent consideration.

5.

a. The amount of goodwill on acquisition will be recomputed as follows:





P120,000 x 30% probability

36,000

Contingent consideration (stock contingency) 18,000

Total P 984,000



864,000

Positive Excess Goodwill P 120,000

b. The journal entries by Pure Corporation to record the acquisition is as follows:

Cash 24,000


Inventories 72,000

Land 240,000




Goodwill 120,000





Paid-in capital for Contingent Consideration

18,000


Additional paid-in capital [(P25 P10) x 30,000 shares]

450,000

Acquisition of Saul Company.

c. Pure Corporation will make the following entry for the issuance of 1,200 additional shares:

Paid-in capital for Contingent Consideration 18,000


Paid-in capital in excess of par 6,000 Settlement of contingent consideration.

6. On January 1, 20x7, the average income amounted to P132,000 (the contingent event

occurs). Thus, the entry record the occurrence of such event to reassign the P750,000 original

consideration to 36,000 shares (30,000 original shares issued + 6,000 additional shares due to

contingency) would be:


Common stock (P10 par x 6,000 shares) 60,000 Settlement of contingent consideration.

7. On January 1, 20x7, the contingent event happens since the fair value per share fall below

P25. Thus, the entry record the occurrence of such event to reassign the P750,000 original

consideration to 37,500 shares (30,000 original shares issued + 7,500* additional shares due to

contingency) would be:


Common stock (P10 par x 7,500 shares) 75,000 Settlement of contingent consideration.

* Deficiency: (P25 P20) x 25,000 shares issued to acquire..P150,000 Divide by fair value per share on January 1, 20x7.P 20 Added number of shares to issue. 7,500

8. The amount of goodwill on acquisition will be recomputed as follows:




Contingent consideration (stock contingency):

[(P750,000 P510,000) x 40% probability x (1/[1 + .04]*)

92,308

Total P1,022,308



864,000

Positive Excess Goodwill P 158,308

* present value of P1 @ 4% for one period.

The journal entries by Pure Corporation to record the acquisition is as follows:

Cash 24,000


Inventories 72,000

Land 240,000




Goodwill 158,308







[(P25 P10) x 30,000 shares]

450,000

On December 31, 20x5, the contingent event occurs, wherein Peters stock price had fallen to P20, thus requiring Peter to issue additional shares of stock to the former owners of Saul

Corporation. The entry for Peter Corporation on December 31, 20x5 to record such

occurrence such event to reassign the P750,000 original consideration to 37,500 shares (30,000

original shares issued + 7,500* additional shares due to contingency) would be:


Common stock, P10 par 75,000

Paid-in capital in excess of par 17,308 Settlement of contingent consideration.

* Deficiency: (P25 P20) x 30,000 shares issued to acquire....P150,000 Divide by fair value per share on December 31, 20x5P 20 Added number of shares to issue 7,500

Problem XVII

1. The computation of bargain purchase gain is as follows:


Cash P 1,800,000

Common shares: 120,000 shares x P12 1,440,000

Costs of liquidation 12,000

Patent 240,000

Contingent consideration (P12,000 guarantee

+ P14,400 to vendors)

26,400

Total P3,518,400


liabilities assumed:

Merchandise inventory P1,440,000

Accounts receivable 900,000

Copyrights 240,000

Equipment 1.380,000

Accounts payable ( 300,000)

Loan payable ( 120,000) 3,540,000

Negative Excess Bargain Purchase Gain P ( 21,600)

2. The journal entries by Ponder Corporation to record the acquisition is as follows:

Merchandise inventory 1,440,000


Patent 240,000

Equipment 1,380,000


Loan payable 120,000

Cash 1,812,000

Common stock (P10 par x 120,000 shares) 1,200,000


[(P12 P10) x 120,000 shares]

240,000

Gain on sale of Patent 240,000


Bargain purchase gain 21,600

Problem XVIII

1.

Consideration transferred:

Shares: 2/3 x 60,000 x P3.20 128,000

Cash


Mortgage and interest 44,000

Debentures and premium 52,500

Liquidation expenses 2,400

144,000

Cash held (12,000) 132,000

260,000

Less: Fair value of assets and liabilities acquired:

Accounts receivable P34,700

Inventory 39,000

Freehold land 130,000

Buildings 40,000

Plant and equipment 46,000 289,700

Bargain Purchase Gain 29,700

Homer Ltd


Inventory 39,000

Freehold Land 130,000

Buildings 40,000

Plant and Equipment 46,000

Payable to Tan Ltd 132,000

Common stock, P1 par x 40,000 shares 40,000

Additional paid-in capital 88,000

Gain on acquisition 29,700

(Acquisition of net assets of

Tan Ltd and shares issued)

Payable to Tan Ltd 132,000

Cash 132,000

(Being payment of cash consideration)


Cash 1,200

(Being costs of issuing shares)

2.

Tan LTD

General Ledger

Liquidation

P P

Accounts Receivable 34,700 Additional paid in capital 26,800

Inventory 27,600 Retained earnings 32,000

Freehold Land 100,000 Receivable from Homer Ltd 260,000

Buildings 30,000

Plant and Equipment 46,000

Goodwill 2,000

Interest Payable 4,000

Liquidation Expenses 2,400

Premium on Debentures 2,500


Shareholders Distribution 68,000 318,800 318,800

Liquidators Cash

P P

Opening Balance 12,000 Liquidation Expenses 2,400

Receivable from Homer Ltd 132,000 Mortgage and Interest 44,000

Debentures and Premium 52,500


144,000 144,000

Shareholders Distribution

P P

Shares in Homer Ltd 128,000 Common stock 60,000

Liquidation 68,0000

128,000 128,000

Problem XIX

Cash 20,000


Inventory 134,000

Land 55,000

Plant Assets 463,000

Discount on Bonds Payable 20,000

Goodwill* 127,200



Bonds Payable 200,000

Deferred Income Tax Liability 67,200

Cash 600,000



(P784,000 P10,000 P54,000 P180,000 - P67,200*) 472,800 Goodwill P127,200

* Increase in net assets

Increase inventory, land, and plant assets to fair value

P52,000 + P25,000 + P71,000) P148,000

Decrease bonds payable to fair value ( 20,000)

Increase in net assets P168,000

Establish deferred income tax liability (P168,000 x 40%) P 67,200

Multiple Choice Problems

1. c

Finders fees.P 40,000 Legal fees. 13,000 Total expenses. P53,000

Acquisition-related costs. Acquisition-related costs are costs the acquirer incurs to effect

a business combination. Those costs include finders fee; advisory, legal, accounting, valuation and other professional or consulting fees; general administrative costs,

including the costs of maintaining an internal acquisitions department; and costs of

registering and issuing debt and equity securities. Under PFRS 3 (2008), the acquirer is

required to recognize acquisition-related costs as expenses in the periods in which the

costs are incurred and the services are received, with one exception, i.e. the costs to

issue debt or equity securities are recognized in accordance with PAS 32 (for equity) and

PAS 39 (for debt).

2. b refer to No. 1 for further discussion. Audit fees related to stock issuanceP 10,000 Stock registration fees...... 5,000 Stock listing fees......... 4,000 P19,000

3. b

Consideration transferred (fair value).. P80,000 Less: Fair value of net identifiable assets acquired:

Fair value of assets P 98,000 Less: Present value/ Fair Value of liabilities 23,000 75,000 Goodwill P 5,000

A net identifiable asset means net assets excluding goodwill (unidentifiable asset).

An acquisition-related costs are considered outright expenses.

4. a

5. b

Consideration transferred (fair value) P800,000

Fair value of identifiable assets

Cash P150,000

A/R 140,000

Software 320,000

In-process R&D 200,000

Liabilities (130,000)

Fair value of net identifiable assets acquired 680,000

Goodwill P120,000

The application of recognition measurements in business combination means that an

acquirer must, in recognizing separately the acquirers intangible assets, recognize intangible assets that the acquiree has not recognized in its records, such as in-process

research and development that cannot be recognize under PAS 38 as internally

generated assets. As noted in par 34, recognition by an acquirer of an acquirees in-process research and development project only depends whether the project meets the

definition of an intangible asset. It can be seen that intangible assets in a business

combination will be able, and in fact are required, to recognize intangible assets that are

not separately recognizable when acquired by other means. The costs on individual assets

acquired are measured but reference to the fair value of those assets.

Therefore, In-Process Research and Development is capitalized as an asset of the

combination and reported as intangible assets with indefinite lives subject to impairment

reviews. 6. c - [(24,000 shares x P30) P686,400] = P33,600 7. d - [(24,000 shares x P30) (P270,000 + P726,000 P168,000)] = P108,000, gain 8. d [P500,000 (P200,000 + P220,000 P110,000)]= P190,000 9. d -

10. c

A bargain purchase is a business combination in which the net fair value of the identifiable

assets acquired and liabilities assumed exceeds the aggregate of the consideration

transferred.

It should be noted that bargain purchase gain would arise only in exceptional

circumstances. Therefore, before determining that gain has arisen, the acquirer has to:

1. Reassess whether it has correctly identified all of the assets acquired and all of

the liabilities assumed. The acquirer should recognize any additional assets or

liabilities that are identified in that review.

2. Any balance should be recognized immediately in profit or loss.

11. d [P1,600,000 P1,210,000] = P390,000 12. d

13. c [(12,000 shares x P30) P343,200 = P16,800 14. b (P863,000 + P363,000) = P1,226,000 15. a 16. d P215,000 = P130,000 + P85,000

17. b P23,000 = P198,000 (P405,000 - P265,000 + P15,000 + P20,000)

18

.

c P1,109,000 = Total Assets of TT Corp. P 844,000

Less: Investment in SS Corp. (198,000)

Book value of assets of TT Corp. P 646,000

Book value of assets of SS Corp. 405,000

Total book value P1,051,000

Payment in excess of book value

(P198,000 - P140,000) 58,000

Total assets reported P1,109,000

19. c P701,500 = (P61,500 + P95,000 + P280,000) + (P28,000 + P37,000

+P200,000)

20. d P257,500 = The amount reported by TT Corporation

21. a P407,500 = The amount reported by TT Corporation

22. b [(P47 x 12,000 shares) (P70,000 + P210,000 + P240,000 + P270,000 + P90,000 P420,000)

= P104,000

23. d

APIC: P20,000 + [(P42 P5) x12,000 = P464,000 Retained earnings: P160,000, parent only

24. b

Inventory: PP230,000 + P210,000 = P440,000

Land: P280,000 + P240,000 = P520,000

25. b [P480,000 (P70,000 + P210,000 + P240,000 + P270,000 + P90,000 P420,000)] = P20,000 26. c (P50,000 + P8,000 + P100,000 = P158,000)

The acquirer should recognize, separately from goodwill, the identifiable assets acquired

in a business combination. [PFRS 3 (2008).B31]

A patent that have no useful life is not considered an asset.

An intangible is separable if it capable of being separated or divided from the entity and

sold, transferred, licensed, rented or exchanged, either individually together with a related

contract[PFRS 3(2008).B33] The amount by which the lease terms are favorable compared with the terms of current

market transactions for the same or similar items is an intangible assets that meets the

contractual-legal criterion for recognition separately from goodwill, even though the acquirer

cannot sell or otherwise transfer the lease contract. [PFRS 3 (2008).B32 (a)]

Customer and subscriber lists are frequently licensed and thus meet the separability criterion.

[PFRS 3(2008).B33].

It may seem that the terms research and development, which may be associated with such assets as patent and software development, are not applicable to all internally

intangibles, such as brand names. However, it needs to be remembered that all intangible

assets must meet the identifiability criterion, one part of which is separability.

27. c [P400 + (40 shares x P10)] = P800 28. d [P1,080 + (P280 + P10) = P1,370 29. b [P1,260 + (P440 + P60) = P1,760 30. a [P600 + (P360 + P40)] = P1,000 31. e [P480 + P100] = P580 32. b [P330 + (40 shares x P1)] = P370 33. d [P1,080 + 40 shares x (P10 - P1)] P15, stock issuance costs = P1,425 34. a [P180 + P40 P20 P15} =P185 35. c [(50,000 shares x P 35) + P5,000] = P1,755,000 36. d [P1,230,000 + P580,000] = P1,810,000 37. c - [P1,800,000 + P250,000] = P2,050,000

38. e (P1,800,000 + P650,000]= P2,450,000 39. c [P1,755,000 (P240,000 + P600,000 + P580,000 + P250,000 + P650,000 + P400,000 - P240,000 P60,000 P1,120,000)] = P455,000 40. e [P660,000 + P400,000} = P1,060,000 41. d

Retained earnings Atwood, January 1, 20x4 P1,170,000 Add: Net income 20-x4 Revenues P2,880,000

Less: Expenses 2,760,000

Direct costs 10,000 110,000

Retained earnings Atwood, December 31, 20x4 P1,280,000

42. c P2,880,000, parent only on the date of combination 43. c (P2,760,000 + P10,000) = P2,770,000 44. d [(P870,000 P15,000 P10,000) + P240,000] = P1,085,000 45. a

PFRS 3 (2008 requires that, at the acquisition date, the identifiable assets acquired and

liabilities assumed should be designated as necessary to apply other PFRSs subsequently. The

acquirer makes those classifications or designations on the basis of contractual terms, ... as

they exist at the acquisition date [PFRS 3 (2008).15]

Since, the patent was not recorded separately as identifiable intangible asset on the date of

acquisition, and then no amount of patent should be subsequently recognized.

46. c AA records new shares at fair value

Value of shares issued (51,000 P3) ............................................................... P153,000

Par value of shares issued (51,000 P1) ........................................................ 51,000

Additional paid-in capital (new shares) ....................................................... P102,000

Additional paid-in capital (existing shares) ................................................. 90,000

Consolidated additional paid-in capital ...................................................... P192,000

At the date of acquisition, the parent makes no change to retained earnings.

47. c

Common stock combinedP 160,000 Common Acquirer Zyxel.. . 100,000 Common stock issued...P 60,000 Divided by: Par value of common stock.P 2 Number of Zyxel shares to acquire Globe Tattoo..... 30,000 48. d

Paid-in capital books of Zyxel (P100,000 + P65,000)........P 165,000 Paid-in capital in the combined balance sheet

(P160,000 + P245,000). 405,000 Paid-in capital from the shares issued to acquire Globe Tattoo... P 240,000 Divided by: No. of shares issued (No. 31)..... 30,000 Fair value per share when stock was issued.... P 8

Or,

Par value of common stock of Zyxel P 2 Add: Share premium/APIC per share from the additional

issuance of shares (P245,000 P65,000)/30,000............ 6 Fair value per share when stock was issued....... P 8 49. b

Net identifiable assets of Zyxel before acquisition:

(P65,000 + P72,000 + P33,000 + P400,000 P50,000 - P250,000). P270,000 Net identifiable assets in the combined balance sheet:

(P90,000 + P94,000 + P88,000 + P650,000 P75,000 - P350,000).......... 497,000 Fair value of the net identifiable assets held by Globe Tattoo

at the date of acquisition.... P227,000 50. a

Consideration transferred (30,000 shares x P8) P240,000 Less: Fair value of net identifiable assets acquired (No. 49).... 227,000 Goodwill.. P 13,000

51. c

Retained earnings:

Acquirer Zyxel (at book value).... P105,000 Acquiree Globe Tattoo (not acquired) __ 0 P105,000

It should be noted that, there was no bargain purchase gain and acquisition-related

costs which may affect retained earnings on the acquisition date.

52. b

Consideration transferred (fair value) P400,000


(P60,000 + P175,000 + P200,000 + P225,000 + P75,000 P100,000) 385,000 Goodwill P 15,000

53. a

Only the subsidiarys post-acquisition income is included in consolidated totals.

54. d

Cost P180,000

Less: Accumulated depreciation (P180,000/30 years = P6,000/year x 3 yrs) 18,000

Net book value P162,000

55. c

Net Assets [P100,000 + P50,000 + P162,000 (No. 54)] P312,000

Less: Shares issued at par (15,000 shares x P10 par) 150,000

APIC P162,000

56. b

PFRS No. 3 par. 62 states that: If the initial accounting for business combination can be determined only provisionally by the end of the period in which the combination is effected

because either the fair values to be assigned to the acquirees identifiable assets, liabilities, or contingent liabilities or the cost of the combination can be determined only provisionally, the

acquirer shall account for the combination using those provisional values. The acquirer shall

recognize any adjustments to those provisional values as a result of completing the initial

accounting:

(a) within twelve months of the acquisition date; and

57. c

The consideration transferred should be compared with the fair value of the net

assets acquired, per PFRS3 par. 32. The gain of P8 million results from a bargain

purchase and should be recognized in profit or loss, per PFRS3 par. 34.

58. b

The consideration transferred should be compared with the fair value of the net

assets acquired, per PFRS3 par 32. When provisional fair values have been

identified at the first reporting date after the acquisition, adjustments arising within

the measurement period (a maximum of 12 months from the acquisition date)

should be related back to the acquisition date. Subsequent adjustments are

recognized in profit or loss, unless they can be classified as errors under PAS8

Accounting policies, changes in accounting estimates and errors. See PFRS 3 pars.

45 and 50. The final amount of goodwill is P160 million consideration transferred less

P135 million fair values on May 31, 20x5 = P25 million.

59. c

Fair value of Subsidiary - Homer

Consideration transferredP 200 million Add: Fair value of contingent consideration 10 million Fair value of subsidiary P 210 million Less: Fair value of identifiable assets and liabilities of Homer............... 116 million Goodwill P 94 million

Note: The consideration transferred should be compared with the fair value of the net

assets acquired, per PFRS3 par. 32. The contingent consideration should be measured

at its fair value at the acquisition date; any subsequent change in this cash liability

comes under PAS 39 Financial instruments: recognition and measurement and should

be recognized in profit or loss, even if it arises within the measurement period. See

PFRS3 pars. 39, 40 and 58.

60. b

61. c

62. c

63. b

64. d


Shares: (100,000 shares x P6.20) P620,000 Contingent consideration. 184,000 Total. P804,000 Less: Fair value of net identifiable assets acquired:

Current assets P100,000 Equipment 150,000 Land 50,000 Buildings . 300,000 Liabilities. ( 80,000) 520,000 Goodwill. P284,000

The P184,000 is one classical example of contingencies is where the future income of the

acquirer is regarded as uncertain; the agreement contains a clause that requires the

acquirer to provide additional consideration to the acquiree if the income of the acquirer is

not equal to or exceeds a specified amount over some specified period.

65. d

Goodwill, 1/1/20x4............ P 284,000 Less: Adjustment on contingent consideration (P184,000 P170,000) 14,000 Goodwill, 8/1/20x4............. P 270,000

Changes that are the result of the acquirer obtaining additional information about facts

and circumstances that existed at the acquisition date, and that occur within the

measurement period (which may be a maximum of one year from the acquisition date)

are recognized as adjustments against the original accounting for the acquisition (and so

may impact goodwill) see Section 11.3.[PFRS 3 (2008) par. 58]

Incidentally, the entry to record the revision of goodwill should be:

Estimated liability for contingent consideration. 14,000 Goodwill 14,000

66. a refer to No. 64 and 65 for further discussion.

67. c

Deficiency: (P16 P10) x 100,000 shares issued to acquireP 600,000 Divided by: Fair value of share...... P 10 Added number of shares to issue..... 60,000

68. (b) (P520,000 P60,000 = P460,000)

Changes resulting from events after (post-combination changes) the acquisition date (e.g.

meeting an earnings target, reaching a specified chare or reaching a milestone on research

and development project) are not measurement period adjustments. Such changes are

therefore accounted for separately from the business combination. The acquirer accounts

for changes in the fair value of contingent consideration that are not measurement period

adjustments as follows:

1. contingent consideration classified as equity is not remeasured and its subsequent

settlement is accounted for within equity; and

2. contingent consideration classified as an asset or liability

The problem on hand falls within No. 1, so no adjustment would be required to goodwill but

accounted for within the equity section.

Incidentally, the entry would be:

Paid-in capital in excess of par.. 60,000 Common stock, P1 par.. 60,000 69. c

Par value of shares outstanding before issuance P200,000

Par value of shares outstanding after issuance 250,000

Par value of additional shares issued P 50,000

Divided by: No. of shares issued* __12,500

Par value of common stock P 4

*Paid-in capital before issuance (P200,000 + P350,000) P 550,000

Paid-in capital after issuance (P250,000 + P550,00) 800,000

Paid-in capital of share issued at the time of exchange P 250,000

Divided by: Fair value per share of stock P 20

Shares issued 12,500

70. a

Consideration transferred: Shares 12,500 shares P250,000 Less: Goodwill 56,000

Fair value of identifiable net assets acquired P194,000

71. c

Depreciation expense:

Building, at book value (P200,000 P100,000) / 10 years P 10,000 Building, undervaluation (P130,000, fair value

P100,000, book value) / 10 years 3,000 Equipment, at book value (P100,000 P50,000) / 5 years 10,000 Equipment, undervaluation (P75,000, fair value

- P50,000, book value) / 5 years 5,000

Total depreciation expense P 28,000

72. d

PFRS 3 (2008) par. 18 requires an identifiable assets and liabilities assumed are measured

at their acquisition-date fair values.

73. c

Selling price P 110,000

Less: Book value of Comb (P50,000 + P80,000 + P40,000

- P30,000) 140,000

Loss on sale of business by the acquiree (Comb) P( 30,000)

74. a Blue Town:

Stockholders equity before issuance of shares (P700,000 + P980,000) P1,680,000 Issued shares: 34,000 shares x P35 1,190,000

Consolidated SHE/Net Assets P2,870,000

75. No available answer - P115,000

Cost of Investment (100,000 shares x P1.90) P 190,000

Less: Market value of net assets acquired:

Cash P 50,000

Furniture and fittings 20,000


Plant 25,000

Accounts payable (15,000)

Current tax liability ( 8,000)

Liabities ( 2,000) 75,000

Goodwill P 115,000

76. b

Cost of Investment [P20,000 + (16,000 shares x P2.50)

+ P500, incidental costs) P 60,500

Less: Market value of net assets acquired:

Plant P 30,000

Inventory 28,000


Plant 20,000

Accounts payable ( 20,000) 58,000

Goodwill P 2,500

When it liquidates, costs of liquidation paid by the acquiree should be for the liquidation

account of the acquiree and will eventually be transferred to shareholders equity account. Any costs of liquidation paid or supplied by the acquirer should be capitalized as cost of

acquisition which is consistent with the cost model under PFRS No. 3 in measuring the cost of

the combination.

Any direct costs of acquisition should be capitalizable under the cost model reiterated in

PFRS No. 3 Phase I. This model in PFRS No. 3 will be amended under Phase II (pending

implementation possibly until early 2008), wherein all direct costs will be outright expense.

Costs of issuing shares will be debited to share premium or APIC account.

Any costs of liquidation paid or supplied by the acquirer should be capitalized as cost of

acquisition which is consistent with the cost model under PFRS No. 3 in measuring the cost of

the combination.

The fair values of liabilities undertaken are best measured by the present values of future

cash outflows.

Intangible assets are recognized when its fair value can be measured reliably.

Assets other than intangible assets must be recognized if it is probable that the future

economic benefits will flow to the acquirer and its fair value can be measured reliably.

77. c


Shares: 2/3 x 60,000 x P3.20 128,000

Cash


Mortgage and interest 44,000

Debentures and premium 52,500

Liquidation expenses 2,400

144,000

Cash held (12,000) 132,000

260,000

Less: Fair value of assets and liabilities acquired:

Accounts receivable P34,700

Inventory 39,000

Freehold land 130,000

Buildings 40,000

Plant and equipment 46,000 289,700

Bargain Purchase Gain 29,700

78. d

79. c

CC_____ DD_______ EE Total______

Assets, appraised value P375,000 P750,000 P375,000 P1,500,000

Add: Goodwill:

Annual earnings P41,250 P75,000 P33,750 P150,000

Less: Normal earnings

6% x Assets 22,500 45,000 22,500 90,000

Excess earnings P18,750 P30,000 P11,250 P60,000

/ capitalized at 20% 20% _ 20%__ 20%__

Goodwill P93,750 P150,000 P56,250 P300,000

Total stock to be issued P468,750 P900,000 P431,250 P1,800,000

P468,750 P900,000 P431,250

1,800,000 1,800,000 431,250

Percentage 26% 50% 24% (c)

80. a

II ____ _____JJ _ ____Total____

Average annual earnings P 46,080 P 69,120 P 115,200

Divided by: Capitalized at _ 10%

Total stock to be issued P1,152,000

Less: Net Assets (for P/S) 864,000

Goodwill (for Common Stock) P 288,000

Preferred stock (same with Net Assets):

864,000/P100 par 8,640 shares

81. c

Theories

1. a 6. c 11. d 16. c 21. d 26. d 31 c 36. c

2. a 7. d 12. d 17. c 22. c 27. b 32. b 37. b

3. c 8. d 13. b 18. c 23. b 28. a 33. b 38. c

4. d 9. d 14. d 19. a 24. b 29. d 34. b 39. c

5. d 10, c 15, b 20. d 25. b 30. a 35. b 40. c

solution chapter 14

Documents