118210832
AKUNTANSI A
Kertas Kerja Untuk Menyusun Laporan Keuangan Konsolidasi Per 31 Desember 2015
Uraian PT. MULYA PT. NIRMALA
Aset
Kas dan Bank Rp. 95,812,500 Rp. 35,750,000
Piutang Dagang Rp. 281,000,000 Rp. 87,750,000
Cadangan Kerugian Piutang Rp. (27,500,000) Rp. (1,500,000)
Wesel Tagih (PT. Nirmala) Rp. 35,000,000 Rp -
Uang Muka Pembelian (PT. Nirmala) Rp. 73,000,000 Rp. -
Persediaan Barang Rp. 225,000,000 Rp. 176,500,000
Mesin dan Peralatan Pabrik Rp. 250,000,000 Rp. 150,000,000
Akum. Penyusutan Mesin dan Peralatan Pabrik Rp. (31,250,000) Rp. (15,000,000)
Gedung Rp. 150,000,000 Rp. 127,500,000
Akum. Penyusutan Gedung Rp. (21,000,000) Rp. (12,500,000)
Tanah Rp. 250,000,000 Rp. 175,000,000
Goodwil Rp. 25,000,000 Rp. 10,000,000
Investasi Saham pada PT. Nirmala Rp. 400,743,750 Rp. -
Selisih Harga Perolehan Rp. -
Total Aset = Rp. 1,705,506,250 Rp. 733,500,000
Liabilitas dan Ekuitas :
Utang Wesel Rp. (91,187,500) Rp. (42,500,000)
Wesel Tagih yang didiskontokan Rp. 35,000,000 Rp. -
Bunga yang masih harus di bayar Rp. (10,437,500) Rp. (18,250,000)
Utang Dagang (termasuk uang muka pembelian) Rp. 354,000,000 Rp. (119,250,000)
Utang Obligasi Rp. 280,000,000 Rp. (100,000,000)
Modal Saham @Rp.10.000,- Rp. (600,000,000) Rp. (400,000,000)
Agio Saham Rp. (150,000,000) Rp. (27,500,000)
Laba ditahan 1 Januari 2015 Rp. (183,243,750) Rp. (36,000,000)
Hak Non Pengendali Minoritas Rp. - Rp. -
Total Likuiditas dan Ekuitas = Rp. (1,337,381,250) Rp. (763,600,000)
Rp - Rp. (133,687,500)
Rp - Rp - Rp. (35,000,000)
Rp - Rp - Rp. (28,687,500)
Rp - Rp - Rp. (473,250,000)
Rp - Rp - Rp. (280,000,000)
Rp. (400,000,000) Rp - Rp. (600,000,000)
Rp. (27,500,000) Rp - Rp. (150,000,000)
Rp - Rp - Rp. 147,243,750
Rp. - Rp - Rp -
Rp . (1,653,381,250)
Eliminasi
Neraca Konsolidasi
Debit Kredit
1,645,875,000
26,812,500
1,672,687,500
1,197,500,000
402,500,000
1,600,000,000
65,873,000
36,000,000 183,243,750
26,812,500 80,000,000
329,116,750
26,812,500
26,812,500
angan Konsolidasi
26,812,500
26,812,500
untuk Non Pengendali
3,704,695
5,687,500
1,982,805
Nirmala Resiprokal
400,000,000
27,500,000
36,000,000
26,606,250
400,743,750
81,034,893
a Perolehan
487,500,000
175,000,000
1,330,313
26,606,250
ai Goodwill
1,330,313
1,330,313
Latihan Metode Ekuitas
uangan Konsolidasi
den dari PT Nunas Lanus
17,464,992
9,347,508
26,812,500
n Nilai Goodwill
1,330,313
1,330,313
kal Lainnya
35,000,000
73,000,000
35,000,000
73,000,000
672,500,000 1,609,875,000
17,464,992
672,500,000 1,609,875,000
497,500,000 1,197,500,000
152,500,000 382,500,000
1,330,313 1,330,313
650,000,000 1,330,313 1,581,330,313
3,704,695 -3,704,695
22,500,000 61,937,500
36,000,000 36,000,000 195,000,000
32,500,000 26,812,500 60,000,000
5,687,500
26,000,000 196,397,500
Eliminasi
PT Nunas Lanus Neraca Konsolidasi
Debit Kredit
42,250,000 138,428,336
87,750,000 368,750,000
-1,500,000 -29,000,000
35,000,000
73,000,000
170,000,000 406,756,250
150,000,000 400,000,000
-15,000,000 -46,250,000
127,500,000 277,500,000
-12,500,000 -33,500,000
175,000,000 425,000,000
10,000,000 26,162,813 -1,330,313 59,832,500
9,347,508 -408,627,914
26,162,813 26,162,813
733,500,000 2,101,679,899
-42,500,000 35,000,000 -98,687,500
35,000,000
-18,250,000 -28,687,500
-119,250,000 73,000,000 73,000,000 -327,250,000
-100,000,000 -380,000,000
-400,000,000 400,000,000 -600,000,000
-27,500,000 27,500,000 -150,000,000
-36,000,000 -231,000,000
1,982,805 81,034,898 83,017,703
-743,500,000 -1,732,607,297