Prepare allocation schedule with book value greater than fair value

PJ Corporation pays $5,400,000 for an 80 percent interest in Sof Corporation on January 1, 2011, at which time the book value and fair value of Sof’s net assets are as follows (in thousands):

Book Value

Fair Value

Current assets

$2,000

$3,000

Equipment—net

4,000

6,000

Other plant assets—net

2,000

2,000

Liabilities

(3,000)

(3,000)

Net assets

$5,000

$8,000

REQUIRED: Prepare a schedule to allocate the fair value/book value differentials to Sof’s net assets.