Professional Documents
Culture Documents
Book Fair
Value Value
Total assets P 1,
120,000
Required:
1. Statutory Merger (Chapter 1): prepare Pops'
(acquirer/acquiring) entry(ies) to record the acquisition.
2. Stock Acquisition (Chapters 2-5): prepare Pops'
(parent/acquirer/acquiring) entry to record the acquisition.
Solution:
1. Current Assets 350,000
Plant Assets 810,000
Goodwill 290,000*
Liabilities 450,000
Common Stock, 1par 100 shares 100,000
Additional Paid-in capital(7x100)/SPrem. 700,000
APIC Stock Contingent Consideration 200,000
Consideration transferred:
Common Stock ( 100 shares x 8 ) 800,000
PV stock price contingency 200,000
FV of Subsidiary 1,000,000
BV of Shareholders’ Equity of Subsidiary:
Common Stock, 50,000
Additional Paid-in capital 170,000
Retained Earnings 400,000 (620,000)
Allocated Excess 380,000
Add (Deduct): Over/Undervaluation of net assets
Decrease in Current Asset(350-380) (30,000)
Increase in Plant Asset(810-740) 70,000
Decrease in Liabilities(450-500) 50,000 (90,000)
*Goodwill 290,000
Notes:
When we involve contingent consideration, it will be included in
the:
o Liability - if paid in cash or other liabilities
o Equity - if the company will be issuing additional shares
III - Assets and Liabilities Acquired, Goodwill and Bargain Purchase Gain,
Contingent Consideration, Changes in Contingent Consideration
Here are the pre acquisition balance sheets of Pop Company and Sicle
Company on December 31, 20x5:
Total Assets P P
81,000,000 42,500,000
In addition to the above, Sicle Co. has identifiable intangibles with a fair
value of P5.000,000, not recognized on its books but appropriately
capitalized by Pop.
On January 1, 20x6, Pop issues 400,000 shares of its stock, with a par
value of P10/share and a market value of PlO0/share, to acquire Sicle
Company's assets and liabilities. SEC registration fees are Pl1,100.000.
paid in cash.
Required:
1. Determine the following:
(a) Total assets;
(b) Total liabilities;
(c) Additional paid-in capital (share premium);
(d) Retained earnings (accumulated profit or loss); and
(e) Stockholders'/Shareholders' equity:
d. Pop: P 12,000,000
Sicle: - .
Retained Earnings (AP/L) P 12,000,000
JOURNAL ENTRIES:
Current Assets 1,500,000
Investment 500,000
Land 6,000,000
Building (net) 16,000,000
Equipment (net) 2,000,000
Identifiable Intangibles 5,000,000
Goodwill 22,500,000
Current Liabilities 1,500,000
Long Term Liabilities 12,000,000
Common Stock 4,000,000
APIC (90 x 400 shares) 36,000,000
d. Pop:RE,Initial P 12,000,000
Legal fees (80,000)
Broker's fee (40,000)
Accountant's fee for pre-acquisition audit (100,000)
Other direct cost of acquisition (70,000)
Internal Secretarial, general and allocated exp (60,000)
Stock exchange listing fee (30,000)
Total 11,620,000
Negative Goodwill/GAIN 8,000,000*
Sicle: - .
Retained Earnings (AP/L) P 19,620,000
3. Now assume that Pop issues 100,000 shares for all of Sicle's shares, as
in requirement (1) above, and Pop agrees to pay cash fo Salt's previous
Owners if the combined earnings of Pop and Sicle exceed a certain
threshold over the next two years. The expected present value of the
earnings contingency is P8,000,000. Determine the amount of
g00dwill (bargain purchase gain or gain on acquisition).
Journal Entries:
a. Estimated Liability for contingent consideration 200,000
Goodwill (8M - 7.8M) 200,000
2-6: DJ pays P 5,000,000 in cash and issues 50,000 shares of stock with a
par value of P10/share and fair value of P40/share to acquire Builder's
assets and liabilities on January 1, 20x4. Refer to page 76 (, Dayag 2021)
for the balance sheet just prior to the acquisition and other details:
*
Unreported Intangibles:
Advance Production technology 170,000
Non-competition agreements 70,000
Customer contracts 50,000
Cash Paid (290,000)
Total 0
7-13: Dr. Pepper Snapple Group (DPSG) acquired the assets and
liabilities of Turquoise Water Inc. on September 30, 2018, in a merger.
The acquisition involves the following payments: Refer to page 77 (,
Dayag 2021)
Consideration transferred:
Cash paid P 85,000,000
New stock issued (100k x 50) 5,000,000
PV of Earnings contingent 2,000,000
Total consideration transferred P 92,000,000
8. Calculate the goodwill that should be reported on this transaction:
a. P 86,200,000
b. P 91,200,000
c. P 92,200,000
d. None of the above
9. The total asset in the balance sheet of DPSG on september 30, 20x5:
a. P 185,800,000
b. P 190,800,000
c. P 191,800,000
d. None of the above
10. The total liabilities in the balance sheet of DPSG on September 30,
20x5:
a. P 13,000,000
b. P 43,400,000
c. P 54,400,000
d. None of the above
11. The common stock in the balance sheet of DPSG on September 30,
20x5:
a. P 77,200,000
b. P 77,700,000
c. P 77,250,000
d. None of the above
12. The APIC in the balance sheet of DPSG on September 30, 20x5:
a. P 36,200,000
b. P 40,550,000
c. P 44,700,000
d. None of the above
14-16: Geri acquired the net assets of Caigo Corp. on July 1,20x5. In
exchange for net assets at fair market value of Caiga Co. amounting to
P835,740, Geri issued 81,600 shares at a market price of P12 per share
(P9 par value). Refer to page 78 (, Dayag 2021)
Out-0f-Pocket:
Legal Fees 42,720
Broker’s Fee 28,320
Accountant’s fee 96,000
Other direct Cost 90,000
General and allocated exp 51,600
Total 308,640
Loss/Expense on contingent consideration 312,000
Total Expense P 620,640
18. How much is the goodwill (bargain purchase gain) on the business
combination?
a. P 667,200
b. P 720,000
c. P 1,440,000
d. None of the above
Contingent consideration:
Issued shares (9,600 x 500) P 4,800,000
FV net identifiable assets and liab. Assumed
7,680,000 - 4,320,000 (3,360,000)
Goodwill P 1,440,000
19. How much is the total amount charged to profit or loss in relation to
the transaction above?
a. P 624,200
b. P 648,000
c. P 816,000
d. None of the above
20. Ignoring the consideration and issue costs above, but instead,
issued both bonds with a face value of P4,800,000 before incurring the
transaction costs. Transaction Costs issuing the bonds amounted to
P240,000. How much is the goodwill (gain on bargain purchase) on the
business combination.
a. P 667,200
b. P 720,000
c. P 1,440,000
d. None of the above
Consideration transferred:
FV Issued bonds P 4,800,000
FV net identifiable assets and liab. Assumed
7,680,000 - 4,320,000 (3,360,000)
Goodwill P 1,440,000
21-22: Balance sheet of Hope Corporation at January 1, 20x4 as follows:
Refer to page 80 (, Dayag 2021)
23. Pretzel Company acquired the assets (except for cash) and assumed
the liabilities of Salt Company on January 2, 20x4. Calculate any goodwill
from the business combination.
a. P 0
b. P 683,000
c. P 798,000
d. P 848,000
24. Air Philippines June 1, 20x5 balance sheet is as follows (in millions).
(Page 81 Dayag,2021)
Cash 1,400
Accounts Receivable 650
Investment 1,000
Maintenance Supply 400
Flight Equipment 12,000
International Routes 500
Leases 800
Goodwill 450
Current Liabilities 3,200
Long - term debt 6,000
Cash 8,000
24. Edina Company acquired the assets (except cash) and assumed the
liabilities of Burns Company on January 1, 20x4, paying P2,600,000 cash.
Immediately prior to the acquisition, Bums Company's balance sheet was
as follows; (Page 81 Dayag,2021)
Goodwill 230,000
Accounts Payable 270,000
Notes Payable 600,000
Cash 2,600,000
Estimated contingent consideration 200,000
Consideration transferred:
Cash paid P 2,600,000
Estimated contingent consideration 200,000
Total P 2,800,000
FV of net identifiable assets acquired
(3,440,000 - 870,000) 2,570,000
Goodwill 230,000
25-26: On January 1, 20x5, Kim Co. acquired all of the identifiable assets
and assumed all liabilities of Dorothy, Inc. by paying cash of P4,80.000.
On this date, identifiable assets and liabilities assumed to have fair value
of P7,680,000 and P4,320,000, respectively. Kim has estimated
restructuring provisions of P960,000 representing exit cost of the
acquiree's activities, termination costs of employees of Dorothy and
relocation costs of the said employees. The restructuring plan is
conditional until the business combination process is done. If the
combination will not happen, no restructuring will happen.
26. How much is the goodwill (gain on bargain purchase) on the business
combination:
a. (P 480,000)
b. P1,440,000
c. P2,400,000
d. None of the above
27. On January 1, 20x5, Drei Co. acquired all of the identifiable assets
and assumed all liabilities of Cease, Inc. by paying P4,800,000. On this
date, identifiable assets and liabilities assumed to have fair value of
P7,680,000 and P4,320,000, respectively. Terms of the agreement are as
follows:
20% of the price shall be paid on January 1, 20x5 and the balance
on December 31, 20x6 (the prevailing market rate on the same date
is 10%);
The acquirer shall glso transfer its piece of land with book and fair
value of P2,400,000 and Pl,440,000, respectively. Included in the
liabilities assumed is an estimated warranty liability.
The carrying amount and fair value of those warranty liability amounted
to P576,000 and P468,000, respectively. The acquiree guarantees that
the warranty liability would only be settled for P480.000. How much is
the goodwill on the business Combination?
a. P2,105,37
b. P2,201,376
c. P2,213,376
d. None of the above
Consideration transferred:
20x5 - 20% x 4.8M 960,000
Land 1,440,000
Consideration payable:
20x6 - 80% x 4.8M x .8264 3,173,376
Total 5,573,376
FV warranty liability 468,000
Estimated warranty liability (480,000)
Fair value of net assets:
(7,680,000 - 4,320,000) (3,360,000)
Goodwill P2,201,376
Consideration transferred:
Shares (15k x 50) 750,000
FV identifiable assets: (802k - 79k) (723,000)
Goodwill 27,000*
Immediately prior to the acquiSition, the following data for both firms
were available:
Pp. 83 of (Dayag, 2021)
Consideration transferred:
Issued shares (50k x 20) 1,000,000
Consideration payable:
20x6 - 50% x 130k x .961538 62,500
Total P1,062,500
Fair value of net assets acquired:
(1,065,000 - 180,000) ( 885,000)
R&D ( 100,000)
Goodwill P 77,500
Initial P875,000
Legal and accounting fees 15,000
Total P 890,000
Initial P325,000
Legal and accounting fees 15,000
Total P310,000
Initial 1,185,000
Legal and accounting fees (15,000)
Retained Earnings 1,170,000
Consideration transferred:
Issued shares (50k x 20) 1,000,000
contingent performance obligation 75,000
Total P1,075,000
Fair value of net assets acquired:
(1,065,000 - 180,000) ( 885,000)
R&D ( 100,000)
Goodwill P90,000
30. In relation to No. 29, assuming that on July 31, 20x6, the contingent
performance obligation was revised to P80,000 due to facts and
information that exists on December 31, 20x4, determine the amount of
goodwill and contingent performance obligation?
Goodwill Obligation
a. P90,000 P75,000
b. P90,000 P80,000
c. P95,000 P75,000
d. P95,000 P80,000
What is the value of the earnout after the date of acquisition, assuming a
discount rate of 12% (PV factor of 1.57351936)?
a. P11,121,566
b. P11,801,395
c. P15,751,936
d. P17,500,000
32. Raphael Company paid P20,000,000 for the net assets of Paris
Corporation and Paris was then dissolved. Paris had no liabilities. ihe Tai
values ol Pans' assets P2.500.000. Paris only current assets were land
and equipment and fair values of P160,000 and P640,000, respectively. At
what value will the equipment be recorded by Raphael?
a. P640,000
b. P400,000
c. P240,000
d. P 0
34. Bolton Company acquires the net assets of Pamelia Company for a
cash consideration of P100,000. One half is to be paid on acquisition date
and one half is payable in one year's time. The appropriate discount rate
is 10% p.a. The present value of the cash outflow in one year's time is?
a. P45,454
b. P50,000
c. P54,545
d. P55,000
35. On October 1, 20x4, The Tingling Company acquired the net assets of
the Greenbank Company when the fair value of Greenbank's net assets
was P116 million and their carrying amount was P120 millon. The
consideration transferred comprised P200 million in, cash transferred at
the acquisition date, plus another P60 million in cash to be transferred
11 months after the acquisition date if a specified profit target was met
by Greenbank. At the acquisition date there was only a low probability of
the profit target being met, so the fair value of the additional
consideration liability was P10 million. In the event, the profit target was
met and the P60 million cash was transferred.
Consideration transferred:
Cash 200
FV Estimated consideration liability 10
FV of assets (116)
Total P 94 million
Six months after the acquisition, the customer lists are determined to be
worthless. How is this information reported if (1) the new information
relates to the value of the customer lists as of the date of acquisition, and
(2) the new information relates to changes in value since acquisition?
Customer lists are written off, and
38. Pail Company pays P100,000,000 in cash for Salt Company's assets
and liabilities. Pail records goodwill of:
a. P50,800,000
b. P66,800,000
c. P72,500,000
d. P77,500,000
40. Pail paid P100,000,000 in cash for Salt. Three months later, Salt's
patents are determined to have been worthless as of the date of
acquisition. The entry to record this information includes
41. Pail paid P10,000,000 in cash for Seattle. Three months later, it is
determined that Seattle's acquisition-date liabilities omitted a pending
lawsuit valued at P2,000,000. The entry to record this information
includes
a. a debit to bargain purchase gain on acquisition of
P2,000,000.
b. a debit to liabilities of P2.000,000.
c. A debit to goodwill of P2.000.000.
d. A debit to retained earnings of P2,000.000.
42. Six months after the acquisition, new information reveals that the
expected value of the lawsuit at the date of acquisition was P400,000.
The appropriate entry on Ping's books to record this new information.
a. Retained earnings………………………………. 400,000
Estimated lawsuit liability.…………. 400,000
b. Loss on lawsuit…..………………………………. 400,000
Estimated lawsuit liability.…………. 400,000
c. Goodwill………..…..………………………………. 400,000
Estimated lawsuit liability.…………. 400,000
d. No entry required.
43. Assume the same information as above, except that the value change
is a result of events occurring subsequent to acquisition. The appropriate
entry on Ping's books to record the new information.
45. How many additional shares must Netcom subsequently issue to the
former shareholders of Unicom?
a. 25,000,000
b. 4,166,667
c. 2,083,333
d. No additional shares
46. the Netcom's journal entry to record the issuance of the Addt’l
shares the previous
number should be:
a. Loss on Contingency..…..………………………………. 50,000,000
Common Stock..…..……………………………….
50,000,000
b. PIC - Stock contingency.………………………………... 20,000,000
Loss on Contingency..…..………………………………. 30,000,000
Common Stock..…..……………………………….
50,000,000
c. PIC - Stock contingency.………………………... 20,000,000
PIC -Others………….....…..………………………. 30,000,000
Common Stock..…..………………………. 50,000,000
e. No entry required
47. Polk issued common stock to acquire all the assets of the Sam
Company on January 1, 20x5. There is a contingent share agreement,
which states that if the income of the Sam Division exceeds a certain
level during 20x5 and 20x6, additional shares will be issued on January
1,20x7. The impact of issuing the additional shares is to?
a. increase the price assigned to fixed assets
b. have no effect on asset values, but to reassign the amount
designed for equity accounts
c. reduce retained earnings
d. record additional goodwill
48. P Corporation issued 10,000 shares of common stock with a fair value
ot P25 per share for all the outstanding common stock of S Company in a
business combination property accounted for as an acquisition. The fair
value of S Company's net assets on that date was P220,000. P Company
also agreed to issue an additional 2,000 shares of common stock with a
fair value of P50,000 to the former stockholders of S Company as an
earnings contingency.
Assuming that the contingencý is expected to be met, the P50,000 fair
value of the
additional shares to be issued should be treated as a(n):
a. decrease in noncurrent liabilities of S Company that were assumed
by P Company.
b. decrease in consolidated retained earnings.
c. increase in consolidated goodwill.
d. decrease in consolidated other contributed capital.
49. P Co. issued 5,000 shares of its common stock, valued at P200,000, to
the former shareholders of S Company two years after S Company was
acquired in an all-stock transaction. The additional shares were issued
because P Company agreed to issue additional shares of common stock if
the average post combination earnings over the next two years exceeded
P500,000. P Company will treat the issuance of the additional shares as a
(decrease in)
a. retained earnings.
b. Goodwill.
c. paid-in capital.
d. non-current liabilities of s Company assumed by P Company.
50. Assume that Bullen issued 12,000 shares of common stock with a P5
par value and a P47 fair value to obtain all of Vickers outstanding stock.
In this transaction how much goodwill should be recognized:
a. P144,000
b. P104,000
c. P 64,000
d. P60,000
e. P 0
51. Assume that Bullen issued 12,000 shares of common stock with a P5
par value and a P47 fair value to obtain all of Vickers outstanding stock.
What will be the Additional Paid-In Capital and Retained Earnings after
the combination:
a. P20,000 and P160,000
b. P20,000 and P260,000
c. P380,000 and P160,000
d. P464,000 and P160,000
e. P380,000 and P260,000
52. Assume that Bulen issued preferred stock with a par value of
P240,000 and a fair value of P500,000 for all of the net assets of Vicker in
a business combination. What will be the balance in the Inventory and
Land accounts after the business combination:
a. P440,000, P496,000
b. P440,000, P520,000
c. P425,000, P505,000
d. P402,000, P520,000
e. P427,000, P510,000
Inventory Land
Initial 230,000 280,000
FV of acquired asset of Vicker 210,000 240,000
Total P440,000 P520,000
53. Assume that Bullen paid a total of P480,000 in cash for all of the
shares of Vicker. In addition, Bullen paid P35,000 to a group of attorneys
for their work in arranging the combination to be accounted for as an
acquisition. What will be the balance in goodwill?
a. P 0
b. P20,000
c. P35,000
d. P55,000
Consideration transferred: 480,000
FV of net assets acquired: (880k - 420k) (460,000)
Goodwill P20,000
AA issues 51,000 new shares of its common stock valued at P3 per share
for all of
the outstanding stock of WS. Assume that AA acquires WS immediately
afterward,
55. Pat Corporation paid P100,000 cash for the net assets of Sag
Company, which consisted of the following:
BV FV
Current Assets P 40,000 P56,000
PPE 160,000 220,000
Liabilities assumed (40,000) (36,000)
56. Balter Inc, acquired Jersey Company on January 1, 20x4, When the
purchase occurred Jersey Company had the following information related
to fixed assets:
Land P80,000
Building 200,000
Accumulated Depreciation (100,000)
Equipment 100,000
Accumulated Depreciation (50,000)
The building has a 10-year remaining useful life and the equipment has a
5-year remaining useful life. The fair values of the assets on that date
were:
Land P100,000
Building 130,000
Equipment 75,000
57 and 58: North Company issued 24,000 shares of its P20 par value
common stock for the net assets of Prairie Company in a business
combination under which Prairie Company will be merged into North
Company. On the date of the combination, North Company common stock
had a fair value of P30 per share. Balance sheets for North Company and
Prairie Company immediately prior to the combination were as follows:
Please refer to pp 90 of (Dayag, 2021)
59. Publics Company acquired the net assets of Citizen Company during
20x4. The purchase price was P800,000. On the date of the transaction,
Citizen had no long-term investments in marketable equity securities and
P400,000 in liabilities. The fair value of Citizen assets on the acquisition
date was as follows:
Current assets P800,000
Non Current assets P600,000
How should Publics account for the P200,000 difference between the fair
value of the net assets acquired, P1,000,000, and the cost, P800,000?
a. Retained earnings should be reduced by P200,000.
b. Current assets should be recorded at P685,000 and noncurrent
assets
recorded at P515,000.
c. A P200,000 gain on acquisition of business should be
recognized
c. A deferred credit of P200,000 should be set up and subsequently
amortized for future net income over d period not to exceed 40 years.
62. The Geek Company acquired net assets of The Okay Company for
consideration
transfer of P112 million. At the acquisition date the carrying amount of
Okay's net assets was P100 million and their fair value was P120 milion.
How should the difference between the consideration transferred and the
net assets acquired be presented in Geek's financial Statements,
according to PFRS 3 Business combinations?
a. Gain on bargain purchase of P8 million recognized in other
comprehensive income
b. Gain on bargain purchase of P8 million deducted from other
intangibles assets
c. Gain on bargain purchase of P8 million recognized in profit or
loss
d. Goodwill of P12 million as an intangible asset
63. Homer Ltd. is seeking to expand its share of the widgets market and
has negotiated for takeover the operations of Tan Ltd. on January 1,
20x4. The balance sheets to the two companies as of December 31, 20x4
were as follows. Refer to pp 91 - 92 of book ( Dayag, 2021).
The excess of fair value of net assets over cost or gain on acquisition that
will be recognized immediately in the income statement is
a. Nil or Zer0
b. P17,700
c. P29,700
d. P34,300
64 and 65: ACME CO. paid P110,000 for the net assets of Comb Corp. At
the time of the acquisition the following information was available
related to Comb's balance sheet
BV FV
Current Assets P 50,000 P50,000
Building 80,000 100,000
Equipment 40,000 50,000
Liabilities assumed (30,000) (30,000)
At the date of the business combination, the book values of SS's net
assets and liabilities approximated fair value except for inventory, which
had a fair value of P85,000, and land, which had a fair válue of P45,000.
Indicate the appropriate total that should appear in the balance sheet
prepared immediately after the business combination.
Initial 130,000
FV of acquired inventory 85,000
Total P215,000
72.If the book value of BB's machinery and equipment was P414,720,
what was their fair value?
a. Nil
b. P322,080
c. P394,560
d. None of the above
75. After the merger, how much is the combined total identifiable assets
in the books of the acquirer?
a. Nil
b. P6,644,400
c. P7,963,200
d. None of the above
Initial Asset (5,868k - 33.6k) P 5,834,400
FV of assets acquired 1,387,200
Overvaluation of the furniture and fixtures (34,800)
Goodwill 776,400
Total Assets P7,963,200
76. After the merger, how much is the increase in liabilities in the books
of the acquirer?
a. Nil
b. P847,200
c. P880,800
d. None of the above