F3 and FFA Extra MTQs Exam Answers
MTQ 1
Task 1 (15 marks)
Statement of cashflows for the year ended
31 October 20X7
Cash Flows from Operating Activities
Profit before tax
Adjustments
Depreciation
Profit on disposal of non-current
assets
Inventory
Receivables
Payables
Tax paid
Net cash from operating activities
$000
15000
4658
720
Add
Subtract
6075
1863
3198
4090
Add
Subtract
Add
Subtract
Cash flows from investing activities
Payments to acquire non-current assets
Proceeds from sale of non-current assets
Net cash from investing activities
24340
2694
Subtract
Add
Cash flows from financing activities
Proceeds from issue of share capital
Repayment of loans
Net cash from financing activities
1869
2300
Add
Subtract
181
Inflow
Net movement in cash and cash
equivalents
Cash and cash equivalents at beginning of
period
Cash and cash equivalents at end of
period
634
815
MTQ 2
Task 1 (4.5 marks)
Value of investment at acquisition
Investment in Erica Co held by Gasta Co
NCI as at acquisition
Total value of investment at acquisition (A)
$000
1380
450
1830
Fair value of Erica Cos net assets at acquisition
Equity share capital
Retained earnings
1000
480
08/10/13
Total fair value of Erica Cos net assets at acquisition (B)
Goodwill at acquisition expressed as a formula
Task 2 (3 marks)
The process of consolidation results in a single legal entity
Goodwill is recalculated using the most recent fair values at
each reporting period end
NCI will always feature within the consolidated financial
statements
1480
A-100% of B
No
No
No
Task 3 (1.5 marks)
Fair value of NCI at acquisition + 25% of post-acquisition profits
Task 4 (6 marks)
Investment
Other assets
Share capital
Retained earnings
Liabilities
08/10/13
$000
0
6900
2000
2175
2580