Business Combination at Date of Acquisition Problem 1

[BUSINESS COMBINATION]
SOLUTIONS TO MULTIPLE CHOICE PROBLEMS
BUSINESS COMBINATION AT DATE OF ACQUISITION
PROBLEM 1:
Nova Rise
Acquisition Cost 3,375,000.00 1,680,000.00
FMV of Net Assets 2,390,000.00 2,065,000.00
(385,000.00
Goodwill/(Gain) 985,000.00 )
Shareholders' Equity:
Acquirer @ BV
Common Stock 2,748,500.00
APIC 176,500.00
Retained Earnings 1,250,000.00
Issuance – Nova 3,375,000.00
Issuance – Rise 1,680,000.00
Gain on Bargain Purchase 385,000.00
Total SHE 9,615,000.00 (D)
Assets:
Acquirer @ BV 4,500,000.00
Nova @ FMV 2,600,000.00
Rise @ FMV 2,205,000.00
Goodwill on Acquisition 985,000.00
Total Assets 10,290,000.00 (A)
PROBLEM 2:
Acquisition Cost
Issuance of stock 816,000.00
Contingent Consideration 195,000.00
Total 1,011,000.00
FMV of Net Assets 696,450.00
Goodwill/(Gain) 314,550.00 (C)
1|Page
Total expense:
Acquisition expenses 257,200.00
Loss on Contingent Consideration 260,000.00
Total 517,200.00 (B)
Acquisition expenses
Legal fees 35,600.00
Broker's fee 23,600.00
Accountant's fee 80,000.00
Other direct cost 75,000.00
General and allocated
expenses 43,000.00
Total 257,200.00
Loss on Contingent Consideration

Actual payment 455,000.00
Initial setup amount 195,000.00
Loss on CL 260,000.00
PROBLEM 3:
Retained Earnings
Acquirer @ BV 750,000.00
Acquisition expenses 218,600.00

Stock Issuance cost (in excess of APIC from original
issuance) 5,400.00
Total 526,000.00 (Rule) (C)
Rule:
1/SIC is deducted from APIC of new issuance
2/If APIC from new issuance is not enough, excess will be charged to
R/E.
Acquisition cost
Stock issuance 1,350,000.00
Contingent consideration 750,000.00
Total 2,100,000.00
FMV of Net Assets 1,895,000.00
2|Page
Goodwill/(Gain) 205,000.00
Total Assets:
Acquirer @ BV 5,000,000.00
Acquiree @ FMV 2,860,000.00
Goodwill from acquisition 205,000.00
Cash/Noncash consideration -
SIC paid 355,400.00
Expenses paid 218,600.00
Total Assets 7,491,000.00 (D)
PROBLEM 4
Case 1
Consideration transferred 500,000.00
Recognized amount of NCI 89,500.00 (500000-142000)/80% x 20%
Total consideration 589,500.00
Rules:
Goodwill - may be shared by parent and subsidiary
Gain - for parent only
Control premium - attributable to parent only / part of purchase price
NCI is recognized at 1/Fair value if given
2/ Estimated fair value (based on FMV of Net assets)
3/Proportionate share (based on purchase price, net of control premium)
Parent - 80% NCI - 20%

Acquisition cost 500,000.00 89,500.00
FMV of Net Assets 458,000.00 114,500.00
(25,000.00
Goodwill/(Gain) 42,000.00 )
NCI or subsidiary doesn't recognize Gain from Bargain Purchase

Rule: NCI is to be recognized at (1) estimated FV or (2) proportionate share, whichever is higher.
3|Page

(Higher between proportionate share and
Recognized amount of NCI 114,500.00 Estimated FV)
Goodwill/(Gain) 42,000.00 (C)
Case 2
Recognized amount of NCI 122,750.00 Fair value, given
Goodwill/(Gain) 73,250.00 (B)

FMV of Net Assets 458,000.00 114,500.00
Goodwill/(Gain) 65,000.00 8,250.00
Case 3
Recognized amount of NCI 115,750.00 (500000-37000)/80% x 20%
Goodwill/(Gain) 43,250.00 (A)

FMV of Net Assets 458,000.00 114,500.00
Goodwill/(Gain) 42,000.00 1,250.00
4|Page
PROBLEM 5
Consideration transferred 2,580,000.00

Recognized amount of NCI 450,000.00 (2580000-30000) /85% x 15%
Total consideration 3,030,000.00
FMV of Net Assets 2,157,000.00
Goodwill/(Gain) 873,000.00 consolidated presentation

Acquisition cost 2,580,000.00 450,000.00
FMV of Net Assets 1,833,450.00 323,550.00
Goodwill/(Gain) 746,550.00 126,450.00
Total Assets:
Acquirer @ BV 8,750,000.00
Acquiree @ FMV 3,175,000.00
Cash/Noncash consideration 2,580,000.00
SIC paid -
Total Assets 10,093,000.00 (B)
Shareholders' Equity:
Acquirer @ BV
Common Stock 3,400,000.00
APIC 1,575,000.00
Retained Earnings 1,700,000.00
Issuance in Acquisition -
Gain on Bargain Purchase -
NCI 450,000.00
Expenses 125,000.00
Total SHE 7,000,000.00 (A)
5|Page
PROBLEM 6
Case 1
Recognized amount of NCI 61,000.00 vs. (183000 x 30% = 54900)
Goodwill/(Gain) (17,000.00) (A)

FMV of Net Assets 128,100.00 54,900.00
Goodwill/(Gain) (23,100.00) 6,100.00
Case 2

(136800 / 80% x 20%) = 34200 vs. (183000 x 20% =
Recognized amount of NCI 36,600.00 36600)
Total
consideration 173,400.00
FMV of Net
Assets 183,000.00
Goodwill/(Gain) (9,600.00)

FMV of Net Assets 146,400.00 36,600.00
Goodwill/(Gain) (9,600.00) -
Consolidated Shareholders' Equity:
P - SHE
Common Stock 150,000.00
APIC 450,000.00
Retained Earnings 810,000.00
6|Page
Issuance in Acq -
Gain on Bargain Purchase 9,600.00
NCI 36,600.00
Expenses -
Total SHE 1,456,200.00 (D)

Case 3

(243000 / 90% x 10% = 27000) vs est. FMV (183000
Recognized amount of NCI 27,000.00 x 10% = 18300)
Total
consideration 270,000.00
FMV of Net
Assets 183,000.00
Goodwill/
(Gain) 87,000.00

FMV of Net Assets 164,700.00 18,300.00
Goodwill/(Gain) 78,300.00 8,700.00
Total Assets:
Acquirer @ BV 1,500,000.00
Acquiree @ FMV 198,000.00
Cash/Noncash consideration 243,000.00
SIC paid -
Expenses paid -
Total Assets 1,542,000.00 (A)
PROBLEM 7
Consideration transferred 765,000.00 (540000 / 60% x 85%)

Recognized amount of NCI 125,000.00 fair value, given
FMV of Net Assets 640,000.00 (920000 - 280000)
Goodwill/(Gain) 250,000.00 (B)
7|Page

FMV of Net Assets 544,000.00 96,000.00
Goodwill/(Gain) 221,000.00 29,000.00
PROBLEM 8

Contingent consideration 3,750.00
Total Assets:
Acquirer @ BV 225,000.00
Acquiree @ FMV 176,000.00
Goodwill from acquisition 56,500.00 (57500 + 1250 - 2250)
Cash/Noncash consideration -
SIC paid 8,500.00
Total Assets 444,250.00 (D)
8|Page

Business Combination at Date of Acquisition Problem 1

Uploaded by

Copyright:

Available Formats

Business Combination at Date of Acquisition Problem 1

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Business Combination at Date of Acquisition Problem 1

Uploaded by

Copyright:

Available Formats

[BUSINESS COMBINATION]

SOLUTIONS TO MULTIPLE CHOICE PROBLEMS

BUSINESS COMBINATION AT DATE OF ACQUISITION

Total 517,200.00 (B)

Loss on Contingent Consideration

Acquisition expenses 218,600.00

Total 526,000.00 (Rule) (C)

Parent - 80% NCI - 20%

NCI or subsidiary doesn't recognize Gain from Bargain Purchase

Consideration transferred 500,000.00

Total consideration 614,500.00

FMV of Net Assets 572,500.00

Goodwill/(Gain) 42,000.00 (C)

Parent - 80% NCI - 20%

Parent - 80% NCI - 20%

Consideration transferred 2,580,000.00

Parent - 85% NCI - 15%

Consideration transferred 105,000.00

Recognized amount of NCI 61,000.00 vs. (183000 x 30% = 54900)

Total consideration 166,000.00

FMV of Net Assets 183,000.00

Goodwill/(Gain) (17,000.00) (A)

Parent - 70% NCI - 30%

Consideration transferred 136,800.00

Parent - 80% NCI - 20%

Consolidated Shareholders' Equity:

Common Stock 150,000.00

Retained Earnings 810,000.00

Gain on Bargain Purchase 9,600.00

Total SHE 1,456,200.00 (D)

Consideration transferred 243,000.00

Parent - 90% NCI - 10%

Consideration transferred 765,000.00 (540000 / 60% x 85%)

Parent - 85% NCI - 15%

Consideration transferred 218,750.00

You might also like