Scribd
Upload
78 views12 pages

Rulona, Kerby Gail P. Bsa-3A Problem 6 1. B

This document contains accounting problems and solutions related to business combinations and consolidated financial statements. It involves calculating consideration transferred, fair values of assets and liabilities acquired, goodwill, non-controlling interests, and consolidated income statements and balance sheets for multiple periods. The problems require understanding concepts such as purchase price allocations, non-controlling interest measurements, and elimination of intercompany transactions in consolidation.

Uploaded by

Cassandra Karolina
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
78 views12 pages

Rulona, Kerby Gail P. Bsa-3A Problem 6 1. B

This document contains accounting problems and solutions related to business combinations and consolidated financial statements. It involves calculating consideration transferred, fair values of assets and liabilities acquired, goodwill, non-controlling interests, and consolidated income statements and balance sheets for multiple periods. The problems require understanding concepts such as purchase price allocations, non-controlling interest measurements, and elimination of intercompany transactions in consolidation.

Uploaded by

Cassandra Karolina
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 12

RULONA, KERBY GAIL P.

BSA-3A
PROBLEM 6
1. B
Consideration Transferred
NCI in the acquiree
Previously held interest in the acquiree
Total
FV of Net Identifiable Assets acquired
Goodwill

Other Assets
Investment in subsidiary
Goodwill
Total Assets

2. B
3. B

Consideration Transferred
NCI in the acquiree (400,000 x 20%)
Previously held interest in the acquiree
Total
FV of Net-Identifiable Assets acquired
Goodwill

FV of Identifiable Assets acquired (750,000+50,000)


FV of Liabilities Assumed
FV of Net-Identifiable Assets Acquired

Owners of the Parent


Ordinary Share Capitall 1,000,000
Retained Earnings 250,000
Non-controlling Interest
Total 1,250,000

4. D Jan. 1
CV of Net-Identifiable Assets 296,000
FV of Assets (32,0000 +32,000) 64,000
FV of Net- Identifiable Assets 360,000

Inventory 32,000
Building (192,000-160000)/4 8,000
Total Depreciation in FVA 40,000

5. A
Consideration transferred
NCI in the acquiree (360,000 x 20%)
Previously held interest in the acquiree
Total
Less:FV of net identifiable assets acquired
Goodwill

6. D
The goodwill attributable to NCI is 0 since the NCI is measured using proportionate share method.

7. C
Square Co.
Cash 392,000
Inventory 420,000
Inventory in subsidiary 300,000
Equipment, net 560,000
Goodwill
Total Assets

8. B
FV of Net Identifiable Assets 400,000
NCI rate 20%
NCI in Net Assets - Dec 31,20x1 80,000

9. C
Retained Earnings-Square Co. 440,000
Add:Net change(40,000*80%) 32,000
Consolidated Retained Earnings-Dec 31,20x1 472,000
10. C Square Co.
Share capital 940,000
Retained earnings 440,000
Add: Net change in adjustments 32,000
NCI
1,412,000

11. C
Square Co. Profit 600,000
Circle Co. Profit 80,000
Less: Depreciation of FVA (40,000)
Consolidated Profit in 20x1 640,000

12. B
Square Co. (80%)
Square Co. Profit or Loss 600,000
Allocation of Circle Co before FVA 64,000
Less: Depreciation of FVA (32,000)
Allocated Consolidation Profit or Loss 632,000

13 - 20.
Jan. 1
CV of NIA - Pirated Co. 348,000
Fair Value Adjustments (38,000)
FV of NIA - Pirated Co. 310,000

FVA 1/1/20x1
Inventory (48,000)
Building 10,000
Total Depreciation in FVA (38,000)

Consideration Transferred 360,000


Previously held interest in the acquiree 0
Total 360,000
FV NIA Attributable to Parent 186,000
Goodwill-Parent 174,000

NCI Fair Value 240,000


NCI Share in Net Assets 124,000
Goodwill-NCI 116,000
Total Goodwill 290,000

Original Co.
Total Assets 1,190,000
Goodwill
Total Assets

FV of Net Identifiable Assets 426,750


NCI rate 40%
NCI in Net Assets - Dec 31 170,700
Add: Goodwill NCI 116,000
Total NCI-Dec. 31 286,700

Owner's of the Parent


Share Capital 1,200,000
Retained Earnings 386,050
Non-controlling Interest
Total 1,586,050
16.

Income Statement
Sales 700,000
Cost of Sales (200,000)
Gross Profit 500,000
Other Operating Expenses (400,000)
Profit for the Year 100,000

Original Co.(60%)
Original Co.'s P/L 100,000
Allocation of Pitraited Co's NI before FV 42,000
Depreciation of FVA 28,050
Allocated Consolidation P/L 170,050
20.

13. B
14. C
15. A
16. A
17. B
18. A
19. A
20. D
13-20.
360,000
240,000
0
600,000
(310,000)
290,000

Jeep Co. Taxi Co. Consolidated


1,296,000 406,000 1,702,000
360,000 -
290,000 290,000
1,992,000

Investment in subsidiary
430,000 Other Assets
80,000 Goodwill
0 Assets
510,000
(400,000) Liabilities
110,000 Ordinary share capital
Retained Earnings
800,000 Non-controlling Interest
(400,000) Total Liabilities& Equity
400,000

Non-controlling Interest

80,000
80,000

Dec.31 Net change


376,000
24,000
400,000 40,000

24,000

300,000
72,000
-
372,000
360,000
12,000

d using proportionate share method.

Circle Co. Consolidated


316,000 708,000
60,000 480,000
-
144,000 704,000
12,000 12,000
1,904,000
Circle Co. Consolidated
200,000 940,000
176,000 472,000

80,000 80,000
80,000 1,492,000

Circle Co. (20%) Consolidated


0
16,000
(8,000)
8,000 640,000

Dec. 31 Net Change


418,000
8,750
426,750 116,750

Useful Life Subsequent Depreciation FVA 12/31/20x1


- 48,000
8 1,250 8,750
46,750

13.
Pirated Co. Consolidated
558,750 1,748,750
290,000 290,000
2,038,750 14.

15..

Non-controlling Interest

286,700
286,700

Consolidated Income Statement


350,000 1,050,000
(80,000) (48,000) (232,000)
270,000 818,000
(200,000) (1,250) (601,250)
70,000 216,750

NCI(40%) Total
0
28,000
18,700
46,700 216,750
19.
String Co. Wind Co. Consolidated
430,000 -
1,570,000 800,000 2,370,000
110000 110,000
2,480,000

750,000 400,000 1,150,000


1,000,000 310,000 1,000,000
250,000 40,000 250,000
80,000 80,000
2,480,000
17.

18.

You might also like