July 1
Investment in S 100,000
Cash 100,000
November 1
Cash 4,000
Dividend income 4,000
December 31
No entry (Assumed: cost =fair value)
Misal laba S adalah $30.000, maka
“hak atas laba S yang dimiliki P”
adalah $3.000 (20%x30.000x ½
tahun)
Dividen yang bagi oleh S adalah
$20.000 atau P memperoleh $4.000
Liquidating Dividend
P menerima dividend dari S melebihi
jumlah share P atas laba S
kelebihan ini dicatat sebagai
liquidating dividend
November 1
Dividend Income 1,000
Investment in S 1,000
Equity Method
July 1
Investment in S 100,000
Cash 100,000
November 1
Cash 4,000
Investment in S 4,000
December 31
Investment in S 5,000
Income from S 5,000
Investment is reported in
a single amount on one line of the
investor’s balance sheet
Investment income is reported in
a single amount on one line of the
investor’s income statement.
Case 2
P membeli 30% kepemilikan atas
saham biasa S pada tanggal 1 Januari
dari pemegang saham lama dengan
membayar tunai $2,000,000 ditambah
200.000 lembar saham P, $10/lembar
par, market value $15/lembar.
Biaya registrasi saham $ 100,000 dan
biaya langsung lainnya $ 50,000.
Jurnal yang Dibuat P
Saat Akuisisi
UNTUK MENCATAT AKUISISI 30% SAHAM S:
Investment in S 5,000,000
Common Stock, $10 par 2,000,000
Additional Paid-in Capital 1,000,000
Cash 2,000,000
UNTUK MENCATAT BIAYA LANGSUNG SAAT AKUISISI S:
*US GAAP
Neraca S – Saat Akuisisi
(dalam ribuan $)
Assets Book Value Fair Value
Cash $ 1,500 $ 1,500
Net receivables 2,200 2,200
Inventories 3,000 4,000
Other current assets 3,300 3,100
Equipment, net 5,000 8,000
Total assets $ 15,000 $18,800
Liabilities
Accounts payable $ 1,000 $ 1,000
Note payable 2,000 1,800
Common stock 10,000
Retained earnings 2,000
Total liabilities and
stockholders’ equity $15,000
Assignment of Excess Cost
Over Underlying Equity
FMV Cost
BV $4,800 $5,000
$3,600
Assignment of Excess Cost
Over Underlying Equity
Investment in S $ 5,000,000
Book value of the interest acquired ( 3,600,000)
Excess cost over book value $ 1,400,000
Inventories $ 300,000
Other current assets (60,000)
Equipment 900,000
Note payable 60,000
Total $ 1,200,000
Neraca S – Alokasi ke Identifiable Net
Assets
(dalam ribuan $)
BV FV FV-BV Alokasi
(30%)
Assets
Cash 1,500 1,500 0 0
Net receivables 2,200 2,200 0 0
Inventories 3,000 4,000 1,000 300
Other current assets 3,300 3,100 ( 200) (60)
Equipment, net 5,000 8,000 3,000 900
Total assets 15,000 18,800
Liabilities
Accounts payable 1,000 1,000 0 0
Note payable 2,000 1,800 200 60
Common stock 10,000
Retained earnings 2,000
Total liabilities and
stockholders’ equity 15,000
Apakah alokasi tersebut perlu
dijurnal ?
Assignment of Excess Cost
Over Underlying Equity
Excess sebesar $ 1,400,000 dialokasikan ke :
Inventories $ 300,000
Other current assets ( 60,000)
Equipment 900,000
Note payable 60,000
Goodwill 200,000
Total $ 1,400,000
Informasi tambahan:
1. Inventories terjual di tahun pertama
2. Other current assets dihapuskan di tahun pertama
3. Equipment masih memiliki umur manfaat 20 tahun
4. Note payable akan jatuh tempo dalam 5 tahun
5. Goodwill tidak diamortisasi
Accounting for Excess of Investment
Cost Over Book Value
December 31
Investment in S 900,000
Income from S 900,000
(To record equity in income of S)
Journal Entries (2)
December 31
Income from S 300,000
Investment in S 300,000
To write off excess allocated to inventory
December 31
Investment in S 60,000
Income from S 60,000
To record income credit for overvalued other current assets
disposed of
Journal Entries (3)
December 31
Income from S 45,000
Investment in S 45,000
To record depreciation on excess allocated to undervalued
equipment with a 20-year remaining useful life ($900,000 ÷ 20)
December 31
Income from S 12,000
Investment in S 12,000
To amortize the excess allocated to the overvalued note payable
over the remaining life of the note ($60,000 ÷ 5)
Ledger – T Account
Investment in S Income from S
5,000,000 300,000 300,000 900,000
900,000 300,000 45,000 60,000
60,000 45,000 12,000
12,000
BV FMV
$50,000 +
Cost
$40,000
Excess of Book Value Acquired
Over Investment Cost
FMV Cost
BV $120,000
$100,000 $110,000
Bagaimana Alokasi Excess?
Investment cost 110.000
% x BV net asset S (25% x400.000): 100.000
Excess cost over book value 10.000
Allocated to:
Inventories 25%x(260.000-240.000) : 5.000
Building 25%x (200.000-140.000): 15.000
“Bargain Purchase” (10.000)
Schedule for Allocating
Excess Cost over Book Value
Investment Cost
BV acquired
Excess Cost over Book Value
Assignment to FV Negative Excess Final Assignment
Investment in S 50.000
Income from S 50.000
Step by Step Acquisition