CA 120,000
Equipment 480,000
Buildings 200,000
Land 250,000
Goodwill 270,000
CL 120,000
CS 150,000
APIC 1,050,000
APIC 20,000
Acquisition expense 50,000
Cash 70,000
After merger :
Assets :
CA 310,000
Equipment 920,000
Buildings 800,000
Land 350,000
Goodwill 270,000
Total assets 2,650,000
Liab :
CL 220,000
Equity :
CS 1,150,000
APIC 1,130,000
R/E 150,000
Total Liab + equity 2,650,000
WHAT IF,
Harga pasar saham adalah $30
1-Jan-23
Purchase consideration :
Common stock
30.000 x $5 = 150,000
APIC :
30.000 x $25 = 750,000
900,000
Assets :
CA 120,000
Equipment 480,000
Buildings 200,000
Land 250,000
Total assets 1,050,000
Liab :
CL 120,000
Gain - 30,000
1-Jan-23
Purchase consideration :
Common stock
30.000 x $5 = 150,000
APIC :
30.000 x $35 = 1,050,000
1,200,000
Assets :
CA 120,000
Equipment 480,000
Buildings 200,000
Land 250,000
Total assets 1,050,000
Liab :
CL 120,000
Goodwill 270,000
Business Combination
Co A
Issued
10,000
Investment in S 60,000
Book value of investment :
20% x Equity of S
20% x 175.000 = 35,000
Excess 25,000
Allocation of excess :
Inventory = 20% x (1.000) = - 200
Equipment = 20% x (2.000) = - 400
Building = 20% x 20.000 = 4,000
Total allocation 3,400
Goodwill 21,600
Jurnal di Co P :
Investment in associate 60,000
Cash 60,000
Cash 1,000
Investment in associate 1,000
20% x 5.000 =
Pada 31 Dec 2023, Co S memiliki laba bersih selama tahun 2023 $20.000
What if,
Selama tahun 2023 :
1. Semua inventory terjual
2. Masa manfaat equipment adalah 5 tahun sejak 1 Nov 2023
3. Masa manfaat building adalah 10 tahun sejak 1 Nov 2023
WHAT IF,
Bagaimana jika Co P tidak memiliki pengaruh signifikan
Co P hanya mengharapkan dividend atau harga pasar saham S meningkat
1-Nov-23
Investment 60,000
Cash 60,000
Cash 1,000
Dividend revenue 1,000
20% x 5.000 =
saham
hadap Co A
sinya di Co A