*Menghitung Diffrential:
HP (90%) 275,000
Imbalan (90%/ 275,000) 305,556
Nilai Buku 250,000
Differential 55,556
*Jurnal Eliminasi :
Beban NCI G
Beban Lainnya (154,400) (60,000)
Laba Bersih 205,000 100,000
Ditambah : Laba 130,000 70,000 A
Dikurangi : Dev (100,000) (50,000)
Neraca Per 31 D.
Kas 75,800 50,000
Goodwill C
9,600 (9,600)
(214,400)
205,000
70,000 130,000
B 45,000 (100,000)
G 5,000
235,000
125,800
F 12,000 110,000
80,000
600,000
55,556 C 55,556 -
55,600 55,556
7,200 A 293,000 0
B 41,400
971,356
300,000
200,000 400,000
235,000
A 32,556 36,356
800 G 4,600
971,356
stasi Akhir
*Menghitung Diffrential:
HP 300,000
Imbalan (75%/300,000) 400,000
Nilai Buku 200,000
Differential 200,000
*Jurnal Eliminasi :
Paten C
Total Aktiva 1,197,500 500,000
130,000 ###
92,500 0
20,000 A 130,000###
C 10,000
10000 ###
34,167 ###
###
90,000 ###
D 37,500###
F 12500
###
###
G 15,000###
H 15,000 0
B 20,000###
###
###
###
10,000 D 55,000###
E 330,000
200,000 I 10,000###
###
15,000 ###
15,000 ###
###
150,000 ###
###
E 110,000###
F 21,667
###
stasi Akhir
UPSTREAM PO & SAN
*Menghitung Diffrential:
HP (90%) 275,000
Imbalan (90%/275,000) 305,556
NB 250,000
Diferential 55,556
*Jurnal Eliminasi:
80,000
8,000
12,000
5,000
4,600
euangan konsolidasi
PT Po dan Entitas Anak
Kertas Kerja Konsolidasi
ntuk tahun yang berakhir 31 Desember 2010
(Dalam Ribuan)
Eliminasi
LPK
D K
D 80,000 1,299,000
B 86,400 -
F 12,000 D ###
(870,000)
E ###
(214,400)
G 9,600 (9,600)
205,000
A 70,000 130,000
B ###
(100,000)
G ###
235,000
125,800
F ### 110,000
80,000
600,000
E 7,200 A ###
0
B ###
C 55,556 55,556
A 55,556 C ### 0
971,356
300,000
A 200,000 400,000
235,000
E 800 A ###
36,356
G ###
971,356
DOWNSTREAM PATTY CORP
Menghitung Diffrential:
HP 300,000
Imbalan (75%/300,000) 400,000
Nilai Buku 200,000
Differential 200,000
Goodwill 200,000
Jurnal Eliminasi :
G. Mengeliminasi differential
Goodwill 200,000
Differential 200,000
Neraca per 31
Desember
Kas 85,000 30,000
Piutang usaha-bersih 165,000 100,000 H 15,000
Piutang deviden 15,000 - I 15,000
Persediaan 60,000 80,000 C 20,000
Tanah 80,000 50,000
Bangunan - bersih 230,000 100,000
Peralatan - bersih 200,000 140,000
B 10,000 D 65,000
Investasi dalam Sue 385,000 -
F 330,000
Paten - -
Goodwill G 200,000
Diferential F 200,000 G 200,000
Total Aktiva 1,220,000 500,000
F 110,000
Hak minoritas
E 25,000
Total Liabilitas &
1,220,000 500,000
Ekuitas
Perhitungan Investasi aAkhir
Investasi Awal 320,000
Laba dari anak 2010 102,500
Deviden (75%) (37,500)
10 Investasi Akhir 31 des 2010 385,000
LPK
870,000
-
(360,000)
(185,000)
(37,500)
287,500
182,500
(150,000)
320,000
115,000
250,000
-
120,000
130,000
330,000
340,000
-
200,000
-
1,485,000
310,000
75,000
195,000
450,000
320,000
135,000
1,485,000