Extra Session 1 (16 Sept 2022) Spreadsheet (CH 2)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Question 2 (1)

consideration 1680 30%

a. consideration - 30% fv of net assets 300 goodwill fv of net assets


b. 30% fv of net assets - 30% bv of net assets 210 differential 4600 1380
c. consideration - 30% bv of net assets 510 30%
c=a+b bv of net assets
100% 30% 3900 1170
Inventories (1 year) Under 200 60 30%
Land Under 800 240
Buildings-net (10 years) Under 500 150
Equipment-net (7 years) Over -700 -210
Bonds payable (5 years) reverse Under -100 -30
700 210

Investment in S 1680
Cash 1680
Investment in S 321
Income from Investment in S 321
Cash 180
Investment in S 180

Question 2 (2) 30%


Income Son 1200 360
Inventories under -60 (1/1)
Buildings-net (10 years) under -15 (1/10)
Equipment-net (7 years) over 30 (1/7)
Bonds payable (5 years) under-r 6 (1/5)
321

Question 2 (3)
Consideration 1680
Income from S 321
Dividend from S -180
Investment in S (31 Dec 2016) 1821

BV of net assets 3900 1-Jan-16


Income 100% 1200
Dividend 100% -600
4500
Unamortized balance 30% 1350
Inventories under 0
Buildings-net (9 years) under 135
Equipment-net (7 years) over -180
Bonds payable (5 years) under-r -24
Goodwill (full amount) 300
Land (full amount) 240
Investment in S (31 Dec 2016) 1821
Question 3 (a)
40,000 shares 24 mp
960 40% consideration
2,400 960 40% fv of net assets
2,000 800 40% bv of net assets
a. consideration - fv of net assets (960-960) - -
b. fv of net assets - bv of net assets (960-800) 160 differential
c. consideration - bv of net assets (960-800) 160
c=a+b
100% 40%
Inventories under 200 - 80
Land under 400 - 160
Buildings-net over 400 160
Equipment-net under 200 - 80
- 160 karena under > over
jadi mengurangi income
misalkan harga par value dari saham Tricia adalah sebesar $5, buatlah jurnalnya
Investment in L 960
common stock 200
additional paid-in capital 760
additional paid-in capital 20
investment expense 80
cash 100

Question 3 (b)
40,000 shares 16 mp
640 40% consideration
2,400 960 40% fv of net assets
2,000 800 40% bv of net assets
a. consideration - fv of net assets (640-960) - 320 gain on bargain
b. fv of net assets - bv of net assets (960-800) 160 differential
c. consideration - bv of net assets (640-800) - 160
c=a+b
100% 40%
Inventories under 200 - 80
Land under 400 - 160
Buildings-net over 400 160
Equipment-net under 200 - 80
gain on bargain 320
160

misalkan harga par value dari saham Tricia adalah sebesar $5, buatlah jurnalnya
Investment in L 640
common stock 200
additional paid-in capital 440
additional paid-in capital 20
investment expense 80
cash 100
Question 1 (1)
25% 600,000
1-Oct 31-Dec
sales 900 1200
expenses -600 -800
income 300 400
difference 100
25 share of income (25%)
investment in T 600
cash 600
investment in T 25
income from investment 25
misal: dividend sebesar 50 dibagikan 31 dec
12.5 25% 3.125
cash 3.125
investment in T 3.125
Question 1 (2)
consideration 600
income 25
dividend -3.125 jika dikurangi dividend
investment in T (31 dec) 621.875

You might also like