AKTIVATETAP Revisi
AKTIVATETAP Revisi
DATE
1/7/2005
PENJELASAN
Dasar pencatatan acquisition by donation/grant adalah fair market value assets or appraisal.
Hal ini harus dilakukan pada saat donation date karena aktiva akan segera disusutkan.
Sedangkan pengkreditan dilakukan ke akun grant rev atau deferred grant rev. pilihannya
adalah mana yg plg sesuai dgn kondisi perusahaan, hal ini membutuhkan pertimbangan
manajemen.
2/3/2005
Dasar pencatatan acquisition by purchase adalah acquisition cost yaitu semua pengeluaran
mulai saat aktiva dipesan hingga siap digunakan sesuai dengan tujuan perolehan (make
ready cost). Aplikasi penerapan acquisition cost adalah qualifying assets.
1/5/2005
1/9/2005
1/12/2005
31/12/2005
180,000,000
400,000,000
15,000,000
415,000,000
Old
New
560,000,000
182,000,000
378,000,000
350,000,000
728,000,000 600,000,000
20,000,000
620,000,000
108,000,000
Description
Cost
Acc depr old
Book value
Bood (cash) paid
Market value
Instalation exp
MV aquired
Loss fom exchange
Description
Cost
Acc depr old
Book value
Market value/proceeds
Loss fom exchange
Old
230,000,000
44,083,333
185,916,667
500,000
185,416,667
1/6/2005
PERHITUNGAN
Perhitungan
Euro 30.000
1 Euro = Rp10.000
Jd nilainya
Rp300.000.000
Perhitungan
Audited
Charged
Kekurangan
241333333
232000000
9333333
NO DATE
1
ACTUAL
7/1/2005 NO ENTRY
Dr
Cr
0
0
3/2/2005 Mesin
Miscl exp
Cash
400,000,000
15,000,000
5/1/2005 Mesin-New
Miscl exp
Acc. Depr. Old
Loss from exchange
Mesin-Old
Cash
600,000,000
20,000,000
180,000,000
110,000,000
6/1/2005 Cash
Other revenue
415,000,000
500,000
232,000,000
Mesin
Deffered Grant Revenue
180,000,000
Mesin
415,000,000
Cr
180,000,000
Cash
PAJE
Dr
Mesin
Deffered Grant Revenue
180,000,000
Mesin
Miscl exp
Mesin-New
Acc deor
Loss from exchange
560,000,000
Miscl exp
350,000,000
Cash
500,000 Acc derp old
Loss from sale
Mesin-Old
500,000
44,083,333
185,416,667
Other revenue
Acc derp old
Loss from sale
230,000,000
Mesin-Old
Mesin
Cash
Cr
180,000,000
15,000,000
15,000,000
415,000,000
620,000,000
182,000,000
108,000,000
80,000,000
300,000,000
Dr
Mesin-New
Acc. Depr. Old
Loss from exchange
Mesin-Old
560,000,000
Cash
350,000,000
80,000,000
12/1/2005 Mesin
Cash
SHOULD BE
80,000,000
80,000,000
300,000,000
300,000,000
Depr exp
Acc Depr
241,433,333
232,000,000
Mesin
R&M expense
300,000,000
241,433,333
Depr exp
Acc Depr
20,000,000
2,000,000
2,000,000
20,000,000
500,000
44,083,333
185,416,667
230,000,000
80,000,000
80,000,000
300,000,000
300,000,000
9,433,333
9,433,333
PT ARUMBA JAYA
Top Schedule Fixed Assets
31/12/2005
WP Ref: F-1
1
DESCRIPTION
Saldo awal 1/1/05
Penambahan/Addition:
Mesin Packing
AC Toshiba
Mesin Spinner
Jumlah
Penghentian/Retirement:
AC Central
Jumlah
3
SUB-TOTALS
DATE
3/2/2005
5/1/2005
1/12/2005
TOTALS
2,046,000,000
AMOUNT
400,000,000
600,000,000
300,000,000
1,300,000,000
5/1/2005 560,000,000
560,000,000
740,000,000
2,786,000,000
7/1/2005 180,000,000
3/2/2005
15,000,000
5/1/2005
20,000,000
6/1/2005 (230,000,000)
9/1/2005
80,000,000
12/1/2005 (300,000,000)
Accumulated depreciation
Saldo awal 1/1/05
ADD:
Depr Full Year (1 tahun penuh/utuh)
Depr Addition
Depr Retired
(235,000,000)
2,551,000,000
500,150,000
125,600,000
87,583,333
28,250,000
241,433,333
DEDUCT/SUBSTRACT:
AC Central - Should be - 3
Mesin Molding - Should be - 4
Saldo per audit 31/12/2005
Net Book Value 31/12/2005
(182,000,000)
(44,083,333)
(226,083,333)
515,500,000
2,035,500,000
BAGIAN
COST
(AUDIT)
REDISUAL USEFUL
SALVAGE LIFE
PEMBILANG PENYEBUT
(BLN)
(BLN)
AMOUNT
SUB-TOTAL
TOTAL
2,046,000,000
560,000,000
1,486,000,000 (230,000,000)
1,256,000,000
10
12
12
400,000,000
15,000,000
600,000,000
20,000,000
0 180,000,000
0
80,000,000
415,000,000
620,000,000
180,000,000
80,000,000
0
0
0
0
10
10
10
10
10
8
6
4
12
12
12
12
34,583,333
41,333,333
9,000,000
2,666,667
560,000,000
0
0 230,000,000
560,000,000
230,000,000
0
0
10
10
4
5
12
12
18,666,667
9,583,333
125,600,000
ADDITION
MESIN PACKING
AC TOSHIBA
MESIN POTONG
PAINTING
III
PAJE
FULL YEAR
BEGINNING FA
FA CREDITED
BALANCE
II
COST
(BOOK)
87,583,333
RETIRED
AC CENTRAL
MESIN MOLDING
28,250,000
DEPRECIATION THN 2005 AUDITED
DEPRECIATION THN 2005 CHARGED
PAJE-7
31/12/2005
241,433,333
232,000,000
9,433,333