Scribd
Upload
115 views17 pages

Bab II Buku Bu Iin

The document shows the book and fair values of assets and liabilities before and after a company acquired 40% of another company (S) by issuing 40,000 shares at $11 per share. Key details include: - The company allocated the excess of book value over cost price to inventory, land, building, and equipment. - Inventory, land, and equipment were increased to fair value, while building was decreased to fair value. - Goodwill of $160,000 was recognized as the difference between the investment cost and fair value of net assets acquired.

Uploaded by

Aditya Agung Satrio
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
115 views17 pages

Bab II Buku Bu Iin

The document shows the book and fair values of assets and liabilities before and after a company acquired 40% of another company (S) by issuing 40,000 shares at $11 per share. Key details include: - The company allocated the excess of book value over cost price to inventory, land, building, and equipment. - Inventory, land, and equipment were increased to fair value, while building was decreased to fair value. - Goodwill of $160,000 was recognized as the difference between the investment cost and fair value of net assets acquired.

Uploaded by

Aditya Agung Satrio
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/ 17

Account Book Value Fair Value

Cash 100,000 100,000


Account Receivable-net 200,000 200,000
Inventory (terjual 2010) 500,000 600,000
Land 100,000 300,000
Building-net 600,000 400,000
Equipment-net 400,000 500,000
Total Assets 1,900,000 2,100,000
Liabilities 900,000 900,000
Capital Stock 700,000
Retained Earnings 300,000
Total Liabilities + Equities 1,900,000 900,000

Keterangan:
1. P menerbitkan 40.000 saham (a. $11 dan b. $8) untuk memperoleh 40% saham
2. Biaya pendaftaran dan penerbitan saham $10.000
3. Biaya kombinasi bisnis $40.000

1. Investment in S = biaya yang dikeluarkan


Investment in S

Common Stock 40,000 11 440,000


Total 440,000

2. Net Asset on Book Value = Total Assets at Book Value - Liabilities at Book Value
1,900,000
900,000
1,000,000
Net Asset yg diperoleh 40%
400,000

3. Fair Value Net Asset = Total Assets at Fair Value - Liabilities at Fair Value
2,100,000
900,000
1,200,000
Net Asset yg diperoleh 40%
480,000

4. Excess of Book Value = Cost of Investment - Book Value Net Asset


440,000
400,000
40,000
5. Identifiable Net Asset =Net Aset on Fair Value - Net Asset in Book Value
1,200,000
1,000,000
200,000
Net Asset yg diperoleh 40%
80,000

6. Goodwill = Investment in S - Fair Value in Net Asset (or Excess of Book Value - Identifiable Net A
440,000 or 40,000
480,000 80,000
(40,000) (40,000)
7. Schedule alokasi excess of book value

Kelebihan Cost Alokasi Jurnal


a. Inventory (terjual 2010) 40% 100,000 40,000 40,000
b. Land 40% 200,000 80,000 80,000
c. Building-net 40% -200,000 -80,000 -8,000
d. Equipment-net 40% 100,000 40,000 5,714
Gain on Purchase -40,000
Total 40,000 117,714
Kelebihan Cost 40,000

Jurnal Saat Pembelian


Friday, January 01, 2010 Investmen in S 440,000
Common Stock 440,000

Friday, January 01, 2010 Investmen Expense 40,000


APIC 10,000
Cash 50,000

Jurnal Alokasi Kelebihan Cost

a. Friday, December 31, 2010 Income From S 40,000


Investment in S 40,000

b. Friday, December 31, 2010 no entry

c. Friday, December 31, 2010 Investment in S 8,000


Income From S 8,000

d. Friday, December 31, 2010 Income From S 5,714


Investment in S 5,714
Jurnal Alokasi Kelebihan Cost digabung

Friday, December 31, 2010 Income From S 37,714


Investment in S 37,714

Jumlah Investment Akhir 402,286


ess of Book Value - Identifiable Net Asset)

---> tidak di jurnal

---> Inventory

---> land

---> building

---> Equipment
Account Book Value Fair Value Selisih
Cash 100,000 100,000 0
Account Receivable-net 200,000 200,000 0
Inventory (terjual 2010) 500,000 600,000 100,000
Land 100,000 300,000 200,000
Building-net 600,000 400,000 (200,000)
Equipment-net 400,000 500,000 100,000
Total Assets 1,900,000 2,100,000
Liabilities 900,000 900,000
Capital Stock 700,000
Retained Earnings 300,000
Total Liabilities + Equities 1,900,000 900,000

Keterangan:
1. P menerbitkan 40.000 saham (a. $11 dan b. $8) untuk memperoleh 40% saham
2. Biaya pendaftaran dan penerbitan saham $10.000
3. Biaya kombinasi bisnis $40.000

1. Investment in S = biaya yang dikeluarkan


Investment in S

Common Stock 40,000 8 320,000


Total 320,000

2. Net Asset on Book Value = Total Assets at Book Value - Liabilities at Book Value
1,900,000
900,000
1,000,000
Net Asset yg diperoleh 40%
400,000

3. Fair Value Net Asset = Total Assets at Fair Value - Liabilities at Fair Value
2,100,000
900,000
1,200,000
Net Asset yg diperoleh 40%
480,000

4. Excess of Book Value = Cost of Investment - Book Value Net Asset


320,000
400,000
(80,000)
5. Identifiable Net Asset =Net Aset on Fair Value - Net Asset in Book Value
1,200,000
1,000,000
200,000
Net Asset yg diperoleh 40%
80,000

6. Goodwill = Investment in S - Fair Value in Net Asset (or Excess of Book Value - Identifiable Net
320,000 or (80,000)
480,000 80,000
(160,000) (160,000)
7. Schedule alokasi excess of book value

Kelebihan Cost Alokasi Jurnal


a. Inventory (terjual 2010) 40% 100,000 40,000 40,000
b. Land 40% 200,000 80,000 80,000 ---> tidak di jurnal
c. Building-net 40% -200,000 -80,000 -8,000
d. Equipment-net 40% 100,000 40,000 5,714
Gain on Purchase -160,000
Total -80,000 117,714
Kelebihan Cost -80,000

Jurnal Saat Pembelian


Friday, January 01, 2010 Investmen in S 320,000
Common Stock 320,000

Friday, January 01, 2010 Investmen Expense 40,000


APIC 10,000
Cash 50,000

Jurnal Alokasi Kelebihan Cost

a. Friday, December 31, 2010 Income From S 40,000 ---> Inventory


Investment in S 40,000

b. Friday, December 31, 2010 no entry ---> land

c. Friday, December 31, 2010 Investment in S 8,000 ---> building


Income From S 8,000

d. Friday, December 31, 2010 Income From S 5,714 ---> Equipment


Investment in S 5,714
Jurnal Alokasi Kelebihan Cost digabung

Friday, December 31, 2010 Income From S 37,714


Investment in S 37,714

Jumlah Investment Akhir 282,286


Value - Identifiable Net Asset)

---> tidak di jurnal

---> Inventory

---> building

---> Equipment
* 1 April 2010, P membeli 30% saham S senilai $383.000
* Ekuitas S awal tahun 2010 $1.000.000

* 2010 --> S membayar devidend 4 kali @ $20.000


* 2010 --> Net Income S $160.000

1. Investment in S = biaya yang dikeluarkan


Investment in S

Cash 383,000
Total 383,000

2. Net Asset on Book Value = Equity (beginning) + (Income s.d. 1 April) - Devidend yg sudah dibayar
1,000,000
3/12 x 160.000 40,000
1,040,000
devidend yg sudah dibag 20,000
1,020,000
Net Asset yg diperoleh 30%
306,000

3. Fair Value Net Asset = Equity (beginning) + (Income s.d. 1 April) - Devidend yg sudah dibayar
1,000,000
3/12 x 160.000 40,000
1,040,000
devidend yg sudah dibag 20,000
1,020,000
Net Asset yg diperoleh 30%
306,000

4. Excess of Book Value = Cost of Investment - Book Value Net Asset


383,000
306,000
77,000

5. Identifiable Net Asset=Net Aset on Fair Value - Net Asset in Book Value
1,020,000
1,020,000
-
Net Asset yg diperoleh 30%
-
6. Goodwill = Investment in S - Fair Value in Net Asset (or Excess of Book Value - Identifiable Net Asset
383,000 or 77,000
306,000 -
77,000 77,000

Jurnal pada saat Akuisisi


### Investment in S 383,000
Cash 383,000
Jurnal pada saat pembagian Devidend
Tuesday, June 15, 2010 Cash 6,000
Investment In S 6,000
### Cash 6,000
Investment In S 6,000
### Cash 6,000
Investment In S 6,000
Jurnal Net Income
### Investment In S 36,000
Income from S 36,000

Investment in S pada 31 Desember 2010 401,000


ue - Identifiable Net Asset)
Account Book Value Fair Value Selisih
Cash 400,000 400,000 0
Account Receivable-net 700,000 700,000 0
Inventory (terjual 2010) 1,000,000 1,200,000 200,000
Other Current Assets 200,000 200,000 0
Land 900,000 1,700,000 800,000
Building-net 1,500,000 2,000,000 500,000
Equipment-net 1,200,000 500,000 -700,000
Total Assets 5,900,000 6,700,000 800,000
Account Payable 800,000 800,000 0
Other Current Liabilities 200,000 200,000 0
Bonds Payable (5 thn) 1,000,000 1,100,000 100,000
Capital Stock, $10 3,000,000
Retained Earnings 900,000
Total Liabilities + Equities 5,900,000 2,100,000 100,000

Keterangan:
1. P membeli 40% saham senilai $2.240.000
2. S mengumumkan Net Income $1.200.000
3. S membayar devidend $600.000

1. Investment in S = biaya yang dikeluarkan


Investment in S

Cash 2,240,000
Total 2,240,000

2. Net Asset on Book Value = Total Assets at Book Value - Liabilities at Book Value
5,900,000
2,000,000
3,900,000
Net Asset yg diperoleh 40%
1,560,000

3. Fair Value Net Asset = Total Assets at Fair Value - Liabilities at Fair Value
6,700,000
2,100,000
4,600,000
Net Asset yg diperoleh 40%
1,840,000

4. Excess of Book Value = Cost of Investment - Book Value Net Asset


2,240,000
1,560,000
680,000

5. Identifiable Net Asset =Net Aset on Fair Value - Net Asset in Book Value
4,600,000
3,900,000
700,000
Net Asset yg diperoleh 40%
280,000

6. Goodwill = Investment in S - Fair Value in Net Asset (or Excess of Book Value - Identifiable Net A
2,240,000 or 680,000
1,840,000 280,000
400,000 400,000

7. Schedule alokasi excess of book value

Kelebihan Cost Alokasi Jurnal


a. Inventory (terjual 2010) 40% 200,000 80,000 80,000
b. Land 40% 800,000 320,000 320,000
c. Building-net 40% 500,000 200,000 20,000
d. Equipment-net 40% -700,000 -280,000 -40,000
e. Bond Payable 40% 100,000 40,000 40,000
Goodwill 400,000 0
Total 680,000 340,000
Kelebihan Cost 680,000

1. Net Asset = Total Assets at Book Value - Liabilities at Book Value


Net Asset 5,900,000
2,000,000
3,900,000

Net Asset yg diperoleh 40% 3,900,000


1,560,000
2. Investment in S = biaya yang dikeluarkan
Investment in S
Cash 2,240,000
Total 2,240,000

3. Schedule alokasi kelebihan cost atas net asset yang diperoleh

I Excess on book value = Investment in S - Net Assets


2,240,000
1,560,000
680,000

Account Kelebihan Cost Alokasi Jurnal


a. Inventory (terjual 2010) 40% 200,000 80,000 80,000
b. Land 40% 800,000 320,000 320,000
c. Building-net 40% 500,000 200,000 20,000
d. Equipment-net 40% -700,000 -280,000 -40,000
e. Bonds Payable (5 thn) 40% 100,000 40,000 8,000
Goodwill 320,000
Total 900,000 680,000
Kelebihan Cost 680,000 680,000

Jurnal Saat Pembelian


Friday, January 01, 2010 Investmen in S 2,240,000
Common Stock 2,240,000

Jurnal Alokasi Kelebihan Cost

a. Friday, December 31, 2010 Income From S 80,000


Investment in S 80,000

b. Friday, December 31, 2010 Income From S 320,000


Investment in S 320,000

c. Friday, December 31, 2010 Income From S 20,000


Investment in S 20,000

d. Friday, December 31, 2010 Investment in S 40,000


Income from S 40,000

d. Friday, December 31, 2010 Investment in S 8,000


Income from S 8,000

Jurnal Alokasi Kelebihan Cost digabung

Friday, December 31, 2010 Income From S 372,000


Investment in S 372,000

Jurnal Net Income


Friday, December 31, 2010 Investment in S 480,000
Income from S 480,000

Jumlah Investment Akhir Investasi awal + Alokasi Kelebihan Cost + Pembagian Deviden + Bagian Laba
1,976,000
ess of Book Value - Identifiable Net Asset)

---> tidak di jurnal


ian Deviden + Bagian Laba

You might also like