Professional Documents
Culture Documents
Mayva Najwa Sabila S - 225020307111027 - LTH Soal 2
Mayva Najwa Sabila S - 225020307111027 - LTH Soal 2
P CO Non-Controlling Interest
Considered transfer $ 3,200,000.00 $ 345,000.00
Nilai Buku Ekuitas $ (1,035,000.00) $ (115,000.00)
Excess NW-NB $ (90,000.00) $ (10,000.00)
DTL (tax 20%) $ 18,000.00 $ 2,000.00
$ 2,093,000.00 $ 222,000.00
Goodwill $ 2,315,000.00
DTL $ 4,000.00
Saldo laba $ 3,600.00
NCI $ 400.00
DTL $ 4,000.00
Beban pajak $ 4,000.00
$ 2,000.00
Utang Pinjaman $ 500,000.00 $ 500,000.00
Utang Usaha $ 5,742,800.00 $ 80,000.00
Utang usaha lainnya $ 120,000.00 $ 50,000.00
DTL $ 4,000.00
$ 4,000.00
Total $ 11,270,000.00 $ 3,290,000.00 $ 2,003,400.00
$ 4,418,400.00
Partial)
Penyesuaian
Konsolidasi
Kredit
$ 13,500,000.00
$ (9,020,000.00)
$ 4,480,000.00
$ (1,380,000.00)
$ 3,100,000.00
$ 10,000.00
$ 90,000.00 $ -
$ 3,110,000.00
$ 4,000.00 $ (632,800.00)
$ 2,477,200.00
$ (130,400.00)
$ 94,000.00 $ 2,346,800.00
$ 3,600.00
$ 1,510,600.00
$ 94,000.00 $ 2,346,800.00
$ 60,000.00 $ (120,000.00)
$ 157,600.00 $ 3,737,400.00
Penyesuaian
Konsolidasi
Kredit
$ 3,200,000.00 $ -
$ 2,315,000.00
$ 20,000.00
$ 20,000.00 $ 6,560,000.00
$ 500,000.00 $ -
$ 1,920,000.00
$ 1,800,000.00
$ 320,000.00
$ 320,000.00
$ 3,740,000.00 $ 13,235,000.00
$ 3,000,000.00
$ 157,600.00 $ 3,737,400.00
$ 345,000.00
$ 25,000.00
$ 130,400.00
$ 400.00 $ 492,800.00
$ -
$ 5,822,800.00
$ 170,000.00
$ 20,000.00 $ 12,000.00
$ 678,400.00 $ 13,235,000.00
$ 4,418,400.00
Saldo Investasi
NCI
Saldo Awal $ 345,000.00
Kenaikan saldo laba $ 25,000.00
Beban depresiasi $ (1,600.00)
Bagian laba tahun berjalan $ 130,400.00
Pembagian dividen dari S Co $ (6,000.00)
Saldo NCI $ 492,800.00
Rekon NCI
Nilai buku aset bersih 31 Des 20x5 $ 2,660,000.00
Saldo FV yang belum diamortisasi $ 48,000.00
Penyesuaian $ 2,708,000.00
Saldo aset bersih P CO $ 2,437,200.00
Saldo aset bersih NCI $ 270,800.00
Goodwill P Co $ 2,093,000.00
Goodwill NCI $ 222,000.00
Saldo akhir NCI $ 492,800.00