Transaksi Laba Antar Perusahaan - Obligasi Intercompany Profit Transactions - Bonds
Transaksi Laba Antar Perusahaan - Obligasi Intercompany Profit Transactions - Bonds
par bond Pura dengan harga 9.500 dari broker. Pembelian ini
mengakibatkan constructive retirement 10% obligasi Pura dan 600
constructive gain sbb :
- Book value of bonds purchased 10% * (100.000 + 10.000) = 10.100
- Purchased price .. = 9.500
- Constructive gain on bond retirement =
600
Jurnal yang dibuat Soligi pada tanggal 1 Jan 2002 :
Dr. Investment in Pura Bond . 9.500
Cr. Cash .. 9.500
(to record acquisition of PT. Pura bonds at 95)
Equtiy method : Jurnal eliminasi kertas kerja konsolidasi 1 Jan 2002 :
Dr. 10 Bonds payable . 10.000
Dr. Premium on bonds
100
Cr. Investmentin Pura Bonds . 9.500
Cr. Gain on retirement of bonds
600
Selama tahun 2002, PT. Pura akan meng-amortisasi bond premium
dalam buku terpisah (induk) dan PT. Soligi akan meng-amortisasi
discount atas bond investment. Apabila bunga obligasi dibayar pada
tanggal 1 Januari dan 1 Juli, serta bond mature pada tanggal 1 Jan 2007
(five years after purchase). Straight line amortization digunakan :
PT. Pura books
1/7 - 2002
Dr. Interest expense . 5.000
Cr. Cash . 5.000
(100.000 * 10% * 6/12)
31/12 2002
Dr. Interest expense 5.000
Cr. Interest payable . 5.000
Dr. Premium on bonds 200
Cr. Interest expense . 200
(1.000 : 5)
Selisih antara bond investment (9.600) dan 10% of Pura bond liability
(10.080) sebesar 480 bukan 600, karena ada piecemeal realization dan
recognition of the constructive gain. PT. Pura amortized 20 premium
dan Soligi amortized 100 discount on bonds yang di constructively
retired pada 31 Des 2002.
4
980
120
500
600
2.140
120
2.020
600
120
980
120
5
500
PT. Pura and Subs.. Cons. working papers. For the year ended Dec 31, 2002
PT.
PT.
Adjustments &
Minority Consolidated
Pura
Soligi
Eliminations
Interest
F/S
Income Statement :
- Sales
40.000 20.000
60.000
- Income from Soligi
2.020
- c. 2.020
- Gain on ret. of bond
a.
480
600
b.
120
- Interest income
1.100 b. 1.100
- Expenses (incl.COGS) 19.100 18.900
38.000
- Interest expense
9.800
b.
980
8.820
- Minority Int. Income
660
660
Net Income
13.120
2.200
13.120
Retained Earnings :
- R/E Pura 1/1
49.000
49.000
- R/E Soligi 1/1
- 40.000 d. 40.000
- Add Net Income
13.120
2.200
13.120
R/E Dec 31, 2002
62.120 42.200
62.120
Balance Sheet :
- Other assets
398.800 191.000
589.800
- Interest receivable
500
e.
500
- Invest. in Soligi stock
65.020
c. 2.020
d. 63.000
- Invest. in Pura bond
9.600
a. 9.600
463.820 201.100
589.800
- Other liabilities
95.900 108.900
204.800
- Interest payable
5.000
- e.
500
4.500
- 10% bonds payable
100.000
- a. 10.000
90.000
- Premium on bonds
800
- d.
80
720
- Common stock
200.000 50.000 d. 50.000
200.000
- Retained earnings
62.120 42.200
62.120
463.820 201.100
Minority Int. Jan 1, 02 (30% * 90.000)
d.27.000
27.000
6
27.660
589.800
31-12-2004
31-12-2005
31-12-2006
9.800
5.000
100.000
600
9.800
5.000
100.000
400
9.800
5.000
100.000
200
9.800
5.000
100.000
-
1.100
500
9.700
1.100
500
9.800
1.100
500
9.900
1.100
500
10.000
PT.
Loka
2.575
45.9
47
2.167,9
-
1.425
1.244
106
-
500
75
1.300
500
1.800
125
75
200
3.404,6
25
1.058,4
2.500
-
Adjustments &
Eliminations
c.
b.
4.000
3.411,9
53
30
45,9
47
b.
a.
b.
Minority Consolidated
Interest
F/S
53
24
6
5,1
a.
5,1
500
1.300
500
1.800
125
512
5.000
2.500
- Other liabilities
1.200
574
- Interest payable
50 e.
25
- 10% bonds payable
1.000 a.
500
- Discount on bonds
24
- Capital stock
2.000
1.000 d. 1.000
- Retained earnings
1.800
200
5.000
2.500
Minority Int. Jan 1, 03 (10% * 1.125.000)
Minority Int. Dec 31, 03
5.904,6
-
e.
25
c. 45,9
d.1.012,5
a.
512
a.
5.904,6
1.474
25
500
12
2.000
1.800
12
d. 112,5
112,5
117,6
117,6
5.904,6