Scribd
Upload
1K views3 pages

Konsolidasi Pub Corp

Pub Corporation acquired all of Sun Corporation's outstanding stock for $300,000. An allocation schedule was prepared to allocate the investment cost to identifiable assets and liabilities acquired. A balance sheet for Pub Corporation was prepared on January 1, 2011 immediately after the acquisition, which included the combined assets and liabilities of both companies.

Uploaded by

adiba
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
1K views3 pages

Konsolidasi Pub Corp

Pub Corporation acquired all of Sun Corporation's outstanding stock for $300,000. An allocation schedule was prepared to allocate the investment cost to identifiable assets and liabilities acquired. A balance sheet for Pub Corporation was prepared on January 1, 2011 immediately after the acquisition, which included the combined assets and liabilities of both companies.

Uploaded by

adiba
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/ 3

ADIBATUL ISNA / 3.41.18.1.

01

AK-3A
P 1-4
Allocation Schedule and Balance Sheet

The balance sheets of Pub Corporation and Sun Corporation at December 31, 2010, are summarized
with fair value information as follows (in thousands) :

Pub Corporation Sun Corporation


Assets Book Value Fair Value Book Value Fair Value
Cash
Receivable-Net $115 $115 $10 $10
Inventories $40 $40 $20 $20
Land $120 $150 $50 $30
Buildings-Net $45 $100 $30 $100
Equipment-Net $200 $300 $100 $150
Total Assets $180 $245 $90 $150
$700 $950 $300 $460
Equities
Account Payable $90 $90 $30 $130
Other Liabilities $100 $90 $60 $35
Capital stock, $10 par $300 $100
Other paid-in capital $100 $80
Retained earnings $110 $30
Total equities $700 $300

On January 1, 2011, Pub Corporation acquired all of Sun's outstanding stock for $300.000.
Pub paid $100.000 cash and issued a five-year, 12 percent note for the balance. Sun was dissolved
Required
1. Prepare a schedule to show how the investment cost is allocated to identifiable assets
and liabilities.
2. Prepare a balance sheet for Pub Corporation on January 1,2011, immediately after acquisition.
ADIBATUL ISNA / 3.41.18.1.01
1. Skedul Perhitungan
2. Jurnal
3. Kertas Kerja
4. Neraca Sesaat Setelah Penggabungan Usaha

ANSWER :
1. Schedule

Investment cost (fair value) $ 300,000


Fair value acquired from Sun ($460.000 - $165.000) $ 295,000
Good will $ 5,000

2. Journal

Pub Corporation
Journal Entries
as at January 1,2011

Account Name Debet Credit


01Investment in Sun $ 300,000
01Note Payable $ 200,000
01Cash $ 100,000

01Cash $ 10,000
01Receivables-net $ 20,000
01Inventories $ 30,000
01Land $ 100,000
01Buildings-net $ 150,000
01Equipment-net $ 150,000
01Good will $ 5,000
01Accounts Payable $ 130,000
01Other liabilities $ 35,000
01Investment in Sun $ 300,000

Ammount $ 765,000 $ 765,000


ADIBATUL ISNA / 3.41.18.1.01
3. Worksheet
Pub Corporation
Worksheet
as at January 1,2011

Account Name Pub Corp Debet Credit Combination


01Cash $ 115,000 $ 10,000 $ 100,000 $ 25,000
01Receivables-net $ 40,000 $ 20,000 $ 60,000
01Investment $ - $ 300,000 $ 300,000 $ -
01Inventories $ 120,000 $ 30,000 $ 150,000
01Land $ 45,000 $ 100,000 $ 145,000
01Buildings-net $ 200,000 $ 150,000 $ 350,000
01Equipment-net $ 180,000 $ 150,000 $ 330,000
01Good will $ - $ 5,000 $ 5,000
$ 700,000 $ 1,065,000
01Accounts Payable $ 90,000 $ 130,000 $ 220,000
01Notes Payable $ - $ 200,000 $ 200,000
01Other liabilities $ 100,000 $ 35,000 $ 135,000
01Capital Stock, $ 10 par $ 300,000 $ 300,000
01Other paid-in capital $ 100,000 $ 100,000
01Retained earnings $ 110,000 $ 110,000
$ 700,000 $ 765,000 $ 765,000 $ 1,065,000

4. Balance Sheet
Pub Corporation
Balance Sheet for an Acquisition
as at January 1,2011

ASSETS LIABILITIES & EQUITY


01Cash $ 25,000 LIABILITIES
01Receivables-net $ 60,000 01Accounts Payable $ 220,000
01Inventories $ 150,000 01Notes Payable $ 200,000
01Land $ 145,000 01Other liabilities $ 135,000
01Buildings-net $ 350,000 TOTAL LIABILITIES $ 555,000
01Equipment-net $ 330,000 EQUITY
01Good will $ 5,000 01Capital Stock, $ 10 par $ 300,000
01Other paid-in capital $ 100,000
01Retained earnings $ 110,000
TOTAL EQUITY $ 510,000

TOTAL ASSETS $ 1,065,000 TOTAL LIABILITIES & EQUITY $ 1,065,000

You might also like