File Home Insert Page Layout Formulas Data Review 1 Problem 4-2 Value Analysis Price Paid Fair Value of Net Assets xcluding Goodwill Goodwill Gain on Acquisition Determination and Distribution Company Implied Fair NCI Value Parent Price 'Value 0 of Excess Schedule Company Value _2Fair Value of Subsidiary Less Book Value of Interest 3 {Acquired 4 | Common Stock 5 -l Paid in Excess 6 Retained Earnings 7 notal Equity g Interest Acquired 9 Book Value O Excess of Cost over 1 Accounts Ad s G Total k ail Parent Price .NCI Worksheet Distribution Inventory Profit Deferral- _i _{+_2_: