Professional Documents
Culture Documents
Jawaban Beam P-42 Akl 2
Jawaban Beam P-42 Akl 2
S PER 31/12/2011
ELIMINASI & PENYE
AKUN
PT.P
80%
SUAIAN
PT.S
NO
D
NO
PENJUALAN
PNDPTN DR PT.S
COGS
BIAYA OPERASI
BAGIAN PENDAPATAN NONPENGENDALI
BAGIAN LABA PENGENDALI
LAPORAN LABA DITAHAN
LABA DTHN PT.P
LABA DITHN PT.S (1/1/11)
BAGIAN LABA PENGENDALI
DIVIDEN:
LABA DTHN PER 31/12/2011
NERACA:
KAS
PIUTANG
PERSEDIAAN
PERALATAN-NET
INVSTS PD PT.S
TOTAL AKTIVA
UTANG DAGANG
KEWAJIBAN LAINNYA
MDL SHM $ 10 PAR
APIC
LABA DTHN PER 31/12/11
KEPENTINGAN NP 1/1/11
GAIN ON BURGAIN PURCHASE
TOTAL KEPENTINGAN NP
TOTAL PASIVA
L/K KON
SOLIDASI
K
soal no.P-41
a Excess:
FV-COI=
BV-NA =
3,000
2,400
600
2,400
(80)
(200)
270
2,390
b allocation of excess:
undevalued inventory allocated
undervalued plant assets
goodwil
10%
40%
50%
4
5
6
7
(60)
(240)
30
300
(30) /per yea
23
(150) /5 years
1,000
600
800
4,000
270
(3,185)
2,400
525
585
68
1,670
1,000
5,000
(3,825)
270
40
(600)
68
1,085
(68)
1,108
400
1,670
1,085
800
400
(500)
(200)
2,255
1,000
Consolidated RE 2014
Consolidated Net Income 2015
NCI at 31 des 2014=
NCI at 31 Des 2015=
1,670
1,108
700
585
2,340
(270)
500
200
30
2,800
3,500
700
585
75%
2,340
2,400
2,925
DIVIDEN:
LABA DTHN PER 31/12/2015
80%
100%
20%
2,400
2,600
200
40
160
10%
40%
50%
8
5
270
23
248
308
338
270
248
S
620
24
(400)
(154)
90
130
(60)
160
200
(130)
(40)
30
22
(20)
32
1,670
1,108
800
160
40
(500)
2,278
2,925
93
120
48
240
99
600
30
60
40
70
200
Account Payable
Other Liabilities
Cap Stock $10 par
Other PIC
R/E
Total Equity
60
40
300
40
160
600
36
24
100
8
32
200
93
120
48
99
30
60
40
-
PERALATAN-NET
TOTAL AKTIVA
UTANG DAGANG
KEWAJIBAN LAINNYA
MDL SHM $ 10 PAR
APIC
LABA DTHN PER 31/12/12
240
600
60
40
300
40
160
70
200
36
24
100
8
32
KEPENTINGAN NP 1/1/12
(20 %X 110.000)
KEPENTINGAN NP 31/12/12
gain on bargaining purchases
TOTAL KEPENTINGAN NP
TOTAL PASIVA
A Gain On Bargaining Purchase
FV-COI=
BV-NA=
B INVSTS AWAL=
80% LABA PT.S=
600
200
3
3
L/K KON
SOLIDASI
K
820
(530)
(194)
(6)
90
16
4
1
3
8
91
2
3
2
23
16
100
8
160
114
130
(16)
91 (A/I AWAL)
24
160
130
90
(64)
4
160
123
180
88
91
(91)
310
701
96
64
300
40
160
2
23
16
701
(16)
99 (A/I-AKHIR)
C JURNAL ELIMINASI
1 JE-PENDAPATAN MAYORITAS(CONTROLLING SHARE)
PNDPTN DR PT.S
DIVIDEN (P)
INVSTS PD PT.S
2 JE-PENDAPATAN MINORITAS(NON-CONTROLLING SHARE)
BAGIAN PENDPTN NP
DIVIDEN (NP)
KEPENTINGAN NP
3 JE-NET ASSET
LABA DTHN PT.S (AWAL)
MDL SHM PT.S
APIC
INVSTS PD PT.S (AWAL)
KEPENTINGAN NP (AWAL)
Gain on Bargaining purchase
24
16
8
6
4
2
(80%X30)
(80%X20)
(99-91)
(20%X30)
(20%X20)
20%X(32-22)
22
100
8
91
23
16
20%X(91/80%)
L/K KON
SOLIDASI
K
Sale
Income from S
COGS
Operating Expense
Net Income
Add;R/E january 1
Deduct:Dividens
R/E Dec31
Balance sheet at Dec 31
Cash
Receivable-net
Inventories
Plant & Assets-net
Investment in S
Total Asset
182
240
96
480
196
1,194
60
120
80
140
400
Account Payable
Other Liabilities
Cap Stock $10 par
Other PIC
R/E
Total Equity
120
80
600
80
314
1,194
72
48
200
16
64
400
Diminta:
Susunlah kertas kerja Laporan Keuangan Konsolidasi tibagian yg terdiri dari
a Laporan Konsolidasi Laba/Rugi
b Laporan Konsolidasi Laba Ditahan
c Laporan Konsolidasi Neraca
No.2
Informasi Laporan Rugi Laba dari PT.PAIDI yg memiliki 60% saham PT.SAIDI ('000)sebagai berikut:
Penjualan
Harga Pokok Penjualan
Laba Kotor
Beban Operasi
Laba bersih PT.SAIDI
Laba bersih PT.PAIDI
1,800
800
1,000
500
700
500
200
100
100
500
Penjualan antar perusahaan (upstream sale) dari PT.SAIDI ke PT.PAIDI sebesar $ 200.000
Laba yang tidak dapat direalisir per 31 Desember 2010=$ 10.000
Laba yang tidak dapat direalisir per 31 Desember 2011=$ 20.000
Diminta :
1
2